{"text_format":"3","workbook":"xlsx","n_sheets":21,"sheets":["Overview","Select State NBI Data","Example Bridge","Blank Bridge","110.8","111.7","114.8","121.4","122.5","124.7","126.6","130.0","130.1","130.4","123.1","123.3","123.5","Results","Defaults","NBI Data","NBI_Dropdown"],"not_rendered":{"macros":1,"defined_names":12},"read":"whole","date_system":"1900"}

{"sheet":"Overview","index":0,"n_rows":48,"n_cols":1,"rows_kept":48}
["Bridge Investment Program Benefit-Cost Analysis Tool (BIP BCA Tool v1.0.4 January 2024)"]
["---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]
["What is the Bridge Investment Program BCA Tool?"]
["The Bridge Investment Program (BIP) is a discretionary grant program administered by the Federal Highway Administration (FHWA) and provides grants on a competitive basis to improve bridge condition and the safety, efficiency, and reliability of the movement of people and freight over bridges. Section 11118 of the Bipartisan Infrastructure Law (Pub. L. No. 117-58, Nov. 15, 2021), established the BIP, codified at 23 U.S.C. 124.  BIP provides funding for replacement, rehabilitation, preservation, and protection of bridges to reduce the overall number of bridges in poor condition, or in fair condition at risk of falling into poor condition. For Bridge Projects under 23 U.S.C. 124, the USDOT FHWA is statutorily required to evaluate specific benefits including whether the benefits of a project outweigh the total project costs.  There is a statutory requirement under 23 U.S.C. 124 that the USDOT FHWA evaluate whether a Large Bridge project is cost effective.  The USDOT FHWA is also required under 23 U.S.C. 124(f)(1)(B) to develop a template for applicants to use to summarize these project needs and benefits and to enable BIP Bridge grant applicants to use data from the National Bridge Inventory under 23 U.S.C. 114(b) to populate the template.  \n\nThis Bridge Investment Program Benefit-Cost Analysis Tool (BIP BCA Tool) will allow applicants for either BIP Bridge or Large Bridge grants to summarize project costs and benefits, and obtain data from the NBI in preparation of the economic analysis required for both Bridge and Large Bridge applications.  The applicants are encouraged but not required to use the Tool.  The Tool is also used by USDOT reviewers to help validate applicant submissions. If an applicant’s benefit cost analysis deviates substantially from the bridge closure date, NBI Average Annual Daily Traffic (AADT), or other findings of the Tool then the applicant should address the cause of the deviation in their BCA technical submission. The default values in the Tool come from the USDOT Benefit Cost Analysis Guidance January 2024 Update. If an applicant changes the default values, then the applicant BCA memo needs to discuss the rational for the change. In addition to the NBI data, the Tool uses National Bridge Investment Analysis System (NBIAS) forecasts of bridge condition ratings, and emissions estimates from the EPA’s MOtor Vehicle Emission Simulator (MOVES).\""]
[{"$f":"HYPERLINK(\"https://www.fhwa.dot.gov/bridge/nbi.cfm\", \"See NBI website for more details on the NBI data.\")","v":"See NBI website for more details on the NBI data."}]
[{"$f":"HYPERLINK(\"https://www.fhwa.dot.gov/policy/23cpr/appendixb.cfm\", \"See USDOT Conditions and Performance report for more details on NBIAS data.\")","v":"See USDOT Conditions and Performance report for more details on NBIAS data."}]
[{"$f":"HYPERLINK(\"https://fhwa.dot.gov/bridge/bip/bca/\", \"See BIP BCA tool Uer Manual Appendix B for more details on the NBIAS forecasts.\")","v":"See BIP BCA tool Uer Manual Appendix B for more details on the NBIAS forecasts."}]
["-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]
["What You Need"]
["•\t  Understanding of the project type and the general impacts of the bridge(s) in your project "]
["•\t  Information to identify each bridge in the NBI, including State, County, and Structure Number. "]
["•\t  Updates of NBI values for each bridge (such as AADT, detour length), if you don’t want to use the NBI data in this tool"]
["•\t  The costs of the project, both capital and maintenance\n"]
["•\t  Information specific to the benefits you’re claiming; some benefits may need information like annual average crashes, the annual probability of weather/seismic events, pedestrian and cyclists AADT."]
[{"$f":"HYPERLINK(\"https://www.transportation.gov/mission/office-secretary/office-policy/transportation-policy/benefit-cost-analysis-guidance\", \"See US DOT BCA Guidance for full details.\")","v":"See US DOT BCA Guidance for full details."}]
[{"$f":"HYPERLINK(\"https://fhwa.dot.gov/bridge/bip/bca/\", \"See BIP BCA tool page for more details.\")","v":"See BIP BCA tool page for more details."}]
["---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]
["State NBI Data Selection"]
["•  Select the states that will be included in the analysis using the drop downs. "]
["•  Use the \"Select State NBI Data\" button to keep only the state NBI data that will be used for the analysis. Note this may take up to 3 minutes to complete. "]
["---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]
["Enter Benefits and Cost of Each Bridge"]
["•  \tOn the Example Bridge tab, click the Add New Bridge button at the top. This will create a new Bridge tab for input on a single bridge and ask you to give a name for the bridge."]
["•  \tFill out the new Bridge tab for the bridge."]
["•  \tIf a project concerns multiple bridges, click Add New Bridge for each bridge to include. Up to 250 bridges can be included in this tool."]
["---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]
["Conduct Sensitivity Analysis (if desired)"]
["Click the Add Sensitivity Analysis at the top of the tab for the bridge you want to conduct sensitivity analysis on (row 4 on any new bridge tab created). This will copy the bridge tab and all your inputs, adding \"_sns\" to the tab name. You can then change some inputs and compare their impact on the Results tab. On the Results tab, you can choose which tab of inputs to include in the completed benefit-cost analysis. "]
["---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]
["Report Results"]
["•  \tThe Results tab to see the completed benefit-cost analysis of all bridges combined. "]
["•  \tProvide descriptions of qualitative benefits from your project (if any) on the Results tab."]
["•  \tReport the BCR and NPV numbers on your application for the Bridge Investment Program."]
["---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]
["Hints"]
["• Required and unallowed Input."]
["      o Green, bold, and underlined cells represent mandatory user input cells. These cells require numeric input and cannot be left blank, or have “-“ or “N/A.” The most important cells have 'Required' in the input field for user awareness. "]
["      o Blue, italic, and underlined cells represent optional user input cells."]
["      o Gray cells, plain text cells represent a cell that does not require user input, and should not be edited."]
["•  \tDeleting a Tab. If you mistakenly add a bridge tab, you can delete it with a button at the top of the  bridge tab to be deleted."]
["•  \tExample Bridge. Review the Example Bridge tab to see the sort of inputs you need to make; it is not included in the Results by default."]
["•  \tOther Tabs. The Default tab and NBI tab may be viewed, but require no input from users."]
["•  User Guide. See user guide  for more information including the calculation methodologies. "]
["---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]
[{"$f":"HYPERLINK('Select State NBI Data'!A1, \"Go to 'State NBI Selection' tab\")","v":"Go to 'State NBI Selection' tab"}]
["---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]
["About"]
["About\nBIP BCA Tool Version 1.0.4\n\nTool developed by:\nJonathan Badgley (project lead), Joseph Reed, Kendall Mahavier, Sean Peirce and Don Pickrell\nU.S.DOT Volpe Center:\n220 Binney Street,\nCambridge, MA 02142\n\nProject Sponsors:\nKaren White\nEconomic Investment Strategies Team\nOffice of the Assistant Secretary for Research and Technology, U.S. DOT 1200 New Jersey Avenue, SE\nWashington, DC 20590"]

{"sheet":"Select State NBI Data","index":1,"n_rows":10,"n_cols":3,"rows_kept":10,"hidden":true}
["Select State NBI Data"]
["-"]
["Table 1. State NBI Data Selection"]
["State Number","State","NBI State ID"]
["State 1","Mississippi",{"$f":"_xlfn.IFNA(VLOOKUP('Select State NBI Data'!B5,NBI_Dropdown!$B$1:$D$54,3,FALSE), 0)","v":"284"}]
["State 2","-",{"$f":"_xlfn.IFNA(VLOOKUP('Select State NBI Data'!B6,NBI_Dropdown!$B$1:$D$54,3,FALSE), 0)","v":0}]
["State 3","-",{"$f":"_xlfn.IFNA(VLOOKUP('Select State NBI Data'!B7,NBI_Dropdown!$B$1:$D$54,3,FALSE), 0)","v":0}]
["Select State NBI Data (press Ctrl + Shift + I)"]
["Note: The command may take a few minutes to filter and process the data. Do not enter commands or close Excel before the command has finished."]
["Note: Considering saving using \"Save As\" before selecting the state NBI data so that your original download file is not overwritten, as the Select State NBI Data command cannot be undone."]

{"sheet":"Example Bridge","index":2,"n_rows":695,"n_cols":18,"rows_kept":695}
["Bridge and Project Overview"]
["ID of bridge, description of improvement, project timeline, traffic volume"]
["Add New Bridge (press Ctrl + Shift + B)"]
["-"]
["-"]
["-"]
["-"]
["-"]
["Table 1. Bridge Variables "]
["Bridge Variables","Bridge Values"]
["State","Mississippi"]
["County","Carroll"]
["Structure Number","210005100816820"]
["Inventory Route",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ROUTE_NUMBER_005D]),FALSE)","v":"00051"}]
["Feature Intersected",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FEATURES_DESC_006A]),FALSE)","v":"'CREEK'"}]
["Facility Carried",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FACILITY_CARRIED_007]),FALSE)","v":"'US 51'"}]
["Latitude",{"$f":"LEFT(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 3, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 5, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 7, 2) & CHAR(34)","v":"33° 14' 17.30\""}]
["Longitude",{"$f":"\"-\" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 2, 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 4, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 6, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 8, 2) & CHAR(34)","v":"-89° 45' 07.64\""}]
["Bridge Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[STRUCTURE_LEN_MT_049]),FALSE)/1609","v":{"v":0.011373523927905532,"d":"0.01"}}]
["Bypass, Detour Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371","v":{"v":6.21371,"d":"6.21"}}]
["Owner",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OWNER_022]),FALSE)","v":"01"}]
["Functional Class, Rural/Urban",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUNCTIONAL_CLASS_026]),FALSE)","v":"07"}]
["Bridge Road Type",{"$f":"VLOOKUP(B22,Defaults!A359:$D$371, 2, FALSE)","v":"Rural - Major Collector"}]
["Year Built",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_BUILT_027]),FALSE)","v":1937}]
["Year Reconstructed",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_RECONSTRUCTED_106]),FALSE)","v":0}]
["Lanes on the Structure",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[TRAFFIC_LANES_ON_028A]),FALSE)","v":2}]
["Note: Some bridges have the same structure number. Use the state and county drop downs to identify your bridge."]
["-"]
["Project Description:"]
["Table 2. Project Timeline"]
["Timeline Variables","Timeline Values"]
["Current Year",2023]
["First Year of Construction Costs",2024]
["Last Year of Construction Costs",2027]
["Project Opens (Start of Benefits)",2028]
["Years of Benefits for Analysis",30]
["First Year of Period of Analysis",{"$f":"IF(B35=\"Required\",\"-\", B35)","v":2028}]
["Last Year of Period of Analysis",{"$f":"IFERROR(B35+B36-1, \"-\")","v":2057}]
["Discount Year",{"$f":"Defaults!A290","v":2022}]
["Base Year of NBI",2023]
["Note: The tool cannot handle partial years, or pro-rata benefits or costs. Round up or down to the nearest year for construction start, construction end, and the start of benefits."]
["Note: Enter a value between 20 to 30 for the Years of Benefits for Analysis, appropriate to the project as defined by US DOT BCA Guidance."]
["-"]
["Table 3. Average Annual Daily Traffic (AADT)"]
["Scenario and Mode","NBI Year of AADT","NBI Year of Future AADT","Forecast using NBI Growth Rate","Forecast using NBI Growth Rate2","Project Opens","Last Year","Explanation and Source"]
["Year",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_ADT_030]),FALSE)","v":2020},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_OF_FUTURE_ADT_115]),FALSE)","v":2041},{"$f":"IF(B35=\"Required\",\"-\",B35)","v":2028},{"$f":"B38","v":2057},{"$f":"IF(B35=\"Required\", \"-\",B35)","v":2028},{"$f":"B38","v":2057},"N/A"]
["No Build - Passenger AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":427.2,"d":"427"}},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":427.2,"d":"427"}},{"$f":"ROUND(B47*((1+B59)^(D$46-$B$46)),0)","v":427},{"$f":"ROUND(C47*((1+B59)^(E$46-$C$46)),0)","v":427},{"$f":"D47","v":427},{"$f":"E47-G49","v":403},"Use growth rate of comparing 2020 and 2010 decennial census growth rate  "]
["No Build - Truck AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)","v":{"v":52.8,"d":"53"}},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)","v":{"v":52.8,"d":"53"}},{"$f":"ROUND(B48*((1+B59)^(D$46-$B$46)),0)","v":53},{"$f":"ROUND(C48*((1+B59)^(E$46-$C$46)),0)","v":53},{"$f":"D48","v":53},{"$f":"E48","v":53},"-"]
["No Build - Bus AADT","N/A","N/A","N/A","N/A",{"$f":"SUM(B47:B48)*0.05","v":24},{"$f":"SUM(C47:C48)*0.05","v":24},"Transit service from MPO study (provided as BCA appendix)"]
["Build - Passenger AADT",{"$f":"B47","v":{"v":427.2,"d":"427"}},{"$f":"C47","v":{"v":427.2,"d":"427"}},{"$f":"ROUND(B50*((1+B59)^(D$46-$B$46)),0)","v":427},{"$f":"ROUND(C50*((1+B59)^(E$46-$C$46)),0)","v":427},{"$f":"D50","v":427},{"$f":"E50-G52","v":403},"Use growth rate of comparing 2020 and 2010 decennial census growth rate"]
["Build - Truck AADT",{"$f":"B48","v":{"v":52.8,"d":"53"}},{"$f":"C48","v":{"v":52.8,"d":"53"}},{"$f":"ROUND(B51*((1+B59)^(D$46-$B$46)),0)","v":53},{"$f":"ROUND(C51*((1+B59)^(E$46-$C$46)),0)","v":53},{"$f":"D51","v":53},{"$f":"E51","v":53},"-"]
["Build - Bus AADT","N/A","N/A","N/A","N/A",{"$f":"SUM(B50:B51)*0.05","v":24},{"$f":"SUM(C50:C51)*0.05","v":24},"Transit service from MPO study (provided as BCA appendix)"]
[{"$f":"HYPERLINK(\"#A542\",\"Note: AADT can be entered manually in Table 52 and Table 53 below.\")","v":"Note: AADT can be entered manually in Table 52 and Table 53 below."}]
["Note: Here and elsewhere in the tool it is critical that you enter at least some value in the required cells, e.g., 0, rather than \"-\", \"N/A\" or leaving it blank."]
["Note: NBI AADT values are added for reference in Table 3. Users must enter AADT values in Columns G, H and I in Table 3."]
["-"]
["Note: Table 4 is not a user input. Do not adjust Table 4. "]
["Table 4. NBI's Calculated Average Annual Daily Traffic (AADT) Growth Rate"]
[{"$f":"CONCATENATE(\"The NBI Calculated Annual Growth Rate\", \" \", B46, \"-\",C46, \" (NBI)\")","v":"The NBI Calculated Annual Growth Rate 2020-2041 (NBI)"},{"$f":"(C47/B47)^(1/(C$46-B$46))-1","v":{"v":0,"d":"$0"}}]
["-"]
["Table 5. Detour Road Type"]
["Detour Road Type","Rural - Principal Arterial - Interstate"]
["Detour Road Type - Simple",{"$f":"IF(B62=\"Required\", \"-\",IF(ISNUMBER(SEARCH(\"Urban\",B62)), \"Urban\", \"Rural\"))","v":"Rural"}]
["-"]
["Note: Detour length should represent the Net detour: Detour length minus the original route length."]
["Table 6. Detour and Bridge Length Information"]
["Detour Details","Reference","User Value","Explanation and Source"]
["Net Detour Length, For Vehicles (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371,1)","v":6.2},2.5,"-"]
["Detour Average Speed, for Vehicles (mph) (FHWA VHT)",{"$f":"ROUND(VLOOKUP(B62,Defaults!B359:F371,2, FALSE),1)","v":{"v":66,"d":"66.0"}},{"v":60,"d":"60.0"},"Average speeds lower than FHWA proposed average for bridge road type. "]
["Net Detour Length, For Cycling/ Pedestrian (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371, 1)","v":6.2},0.5,"Pedestrian and bicycle accessible crossing near bridge."]
["Detour Average Travel Time (min)",{"$f":"B68/B69*60","v":{"v":5.636363636363637,"d":"5.6"}},{"$f":"C68/C69*60","v":2.5},"N/A"]
["Bridge Length (mi)",{"$f":"ROUND(B19,2)","v":0.01},0.16,"-"]
["Note: Google or HPMS data are preferred for identifying average speed on the detour route. You can also use the HERS/VHT speed values using the Detour Road Type dropdown below."]
["Note: Bridge length in the NBI does not include the approach length. Include approach length if relevant for your project. "]
[{"$f":"HYPERLINK(\"https://www.google.com/maps\", \"Use Google Maps to calculate detour route length and average speed, as appropriate.\")","v":"Use Google Maps to calculate detour route length and average speed, as appropriate."}]
[{"$f":"HYPERLINK(\"https://www.fhwa.dot.gov/policyinformation/hpms.cfm\", \"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate.\")","v":"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate."}]
["-"]
["Note: These reference cells are marked to avoid accidental deletion."]
["Table 7. Reference Table"]
["Reference Cells",{"$f":"CONCATENATE(B11,B12)","v":"MississippiCarroll"},{"$f":"CONCATENATE(VLOOKUP($B$11,NBI_Dropdown!$B$1:$D$56,3,FALSE),$B$13)","v":"284210005100816820"}]
["-"]
["Table 8. Travel Assumptions"]
["Parameters","Reference","User Value","Explanation and Source"]
["Bridge Average Speed (FHWA)",{"$f":"_xlfn.IFNA(VLOOKUP(B23,Defaults!B359:C371,2, FALSE), \"N/A\")","v":47},60,"-"]
["Average Car Occupancy",{"$f":"Defaults!B51","v":1.67},1.67,"-"]
["Share of Long-Distance Personal Travel",{"v":0,"d":"0.0%"},{"v":0,"d":"0%"},"-"]
["Value of Time - Long-Distance Personal Travel",{"$f":"Defaults!B35","v":{"v":25.1,"d":"$25.10"}},{"v":47.7,"d":"$47.70"},"-"]
["Share of Business Travel",{"v":0.118,"d":"11.8%"},{"v":0.118,"d":"11.8%"},"-"]
["Value of Travel Time - Business",{"$f":"Defaults!B33","v":{"v":32.3,"d":"$32.30"}},{"v":32.3,"d":"$32.30"},"-"]
["Value of Travel Time - Personal",{"$f":"Defaults!B32","v":{"v":17.9,"d":"$17.90"}},{"v":17.9,"d":"$17.90"},"-"]
["Value of Travel Time - All Purposes",{"$f":"ROUND(B86*B87+B88*B89+(1-B86-B88)*B90,1)","v":{"v":19.6,"d":"$19.60"}},{"$f":"IFERROR(ROUND(C86*C87+C88*C89+(1-C86-C88)*C90,1),\"-\")","v":{"v":19.6,"d":"$19.60"}},"-"]
["Walking, Cycling, Waiting, Standing, and Transfer Time",{"$f":"Defaults!B36","v":{"v":35.8,"d":"$35.80"}},{"v":35.8,"d":"$35.80"},"-"]
["Truck Driver ",{"$f":"Defaults!B39","v":{"v":33.5,"d":"$33.50"}},{"v":33.5,"d":"$33.50"},"-"]
["Bus Driver",{"$f":"Defaults!B40","v":{"v":36.5,"d":"$36.50"}},{"v":36.5,"d":"$36.50"},"-"]
["Average Bus Occupancy",0,10,"Data from MyCounty Transportation Authority"]
["-"]
["Capital Cost and Residual Value"]
["Table 9. Expenditure Dollars Option"]
["Are costs entered in year of expenditure dollars (not adjusted for inflation)?","NO"]
["Enter future inflation rate for capital costs.",{"v":0,"d":"0%"}]
["Note: Capital costs can be entered in year of expenditure dollars or in real dollars. The tool applies inflation and discounting factors automatically if entered as year of expenditure dollars."]
["-"]
["Table 10. Already Incurred Costs"]
["Year","Costs","Real Costs","Discounted Costs"]
[2022,{"v":100000,"d":"$100,000"},{"$f":"IF($B$99=\"NO\",B105,IFERROR(B105*(IF(A105>$B$39, 1/((1+$B$100)^(A105-$B$39)),VLOOKUP(A105,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":100000,"d":"$100,000"}},{"$f":"IFERROR(IF(A105=\"\",\"\",IF(A105<=2020, C105, C105*VLOOKUP(A105,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":100000,"d":"$100,000"}}]
[2023,{"v":100000,"d":"$100,000"},{"$f":"IF($B$99=\"NO\",B106,IFERROR(B106*(IF(A106>$B$39, 1/((1+$B$100)^(A106-$B$39)),VLOOKUP(A106,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":100000,"d":"$100,000"}},{"$f":"IFERROR(IF(A106=\"\",\"\",IF(A106<=2020, C106, C106*VLOOKUP(A106,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":96993.21047526675,"d":"$96,993"}}]
["-","-",{"$f":"IF($B$99=\"NO\",B107,IFERROR(B107*(IF(A107>$B$39, 1/((1+$B$100)^(A107-$B$39)),VLOOKUP(A107,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A107=\"\",\"\",IF(A107<=2020, C107, C107*VLOOKUP(A107,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B108,IFERROR(B108*(IF(A108>$B$39, 1/((1+$B$100)^(A108-$B$39)),VLOOKUP(A108,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A108=\"\",\"\",IF(A108<=2020, C108, C108*VLOOKUP(A108,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B109,IFERROR(B109*(IF(A109>$B$39, 1/((1+$B$100)^(A109-$B$39)),VLOOKUP(A109,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A109=\"\",\"\",IF(A109<=2020, C109, C109*VLOOKUP(A109,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B110,IFERROR(B110*(IF(A110>$B$39, 1/((1+$B$100)^(A110-$B$39)),VLOOKUP(A110,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A110=\"\",\"\",IF(A110<=2020, C110, C110*VLOOKUP(A110,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B111,IFERROR(B111*(IF(A111>$B$39, 1/((1+$B$100)^(A111-$B$39)),VLOOKUP(A111,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A111=\"\",\"\",IF(A111<=2020, C111, C111*VLOOKUP(A111,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B112,IFERROR(B112*(IF(A112>$B$39, 1/((1+$B$100)^(A112-$B$39)),VLOOKUP(A112,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A112=\"\",\"\",IF(A112<=2020, C112, C112*VLOOKUP(A112,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B113,IFERROR(B113*(IF(A113>$B$39, 1/((1+$B$100)^(A113-$B$39)),VLOOKUP(A113,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A113=\"\",\"\",IF(A113<=2020, C113, C113*VLOOKUP(A113,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B114,IFERROR(B114*(IF(A114>$B$39, 1/((1+$B$100)^(A114-$B$39)),VLOOKUP(A114,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A114=\"\",\"\",IF(A114<=2020, C114, C114*VLOOKUP(A114,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B115,IFERROR(B115*(IF(A115>$B$39, 1/((1+$B$100)^(A115-$B$39)),VLOOKUP(A115,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A115=\"\",\"\",IF(A115<=2020, C115, C115*VLOOKUP(A115,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-"]
["Table 11. Capital Costs"]
["Year"," Costs","Real Costs","Discounted Costs"]
[{"$f":"IFERROR(IF($B$33=\"-\", \"N/A\", $B$33),\"N/A\")","v":2024},{"v":5000000,"d":"$5,000,000"},{"$f":"IF($B$99=\"NO\",B119,IFERROR(B119*(IF(A119>$B$39, 1/(1+$B$100)^(A119-$B$39),VLOOKUP(A119,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":5000000,"d":"$5,000,000"}},{"$f":"IFERROR(IF(A119=\"N/A\",\"-\",C119*VLOOKUP(A119,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":4703841.439149697,"d":"$4,703,841"}}]
[{"$f":"IFERROR(IF(A119=\"N/A\",\"N/A\",IF(A119>=$B$34,\"N/A\",A119+1)),\"\")","v":2025},{"v":5000000,"d":"$5,000,000"},{"$f":"IF($B$99=\"NO\",B120,IFERROR(B120*(IF(A120>$B$39, 1/(1+$B$100)^(A120-$B$39),VLOOKUP(A120,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":5000000,"d":"$5,000,000"}},{"$f":"IFERROR(IF(A120=\"N/A\",\"-\",C120*VLOOKUP(A120,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":4562406.827497281,"d":"$4,562,407"}}]
[{"$f":"IF(A120=\"N/A\",\"N/A\",IF(A120>=$B$34,\"N/A\",A120+1))","v":2026},{"v":10000000,"d":"$10,000,000"},{"$f":"IF($B$99=\"NO\",B121,IFERROR(B121*(IF(A121>$B$39, 1/(1+$B$100)^(A121-$B$39),VLOOKUP(A121,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":10000000,"d":"$10,000,000"}},{"$f":"IFERROR(IF(A121=\"N/A\",\"-\",C121*VLOOKUP(A121,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":8850449.713864755,"d":"$8,850,450"}}]
[2027,{"v":10000000,"d":"$10,000,000"},{"$f":"IF($B$99=\"NO\",B122,IFERROR(B122*(IF(A122>$B$39, 1/(1+$B$100)^(A122-$B$39),VLOOKUP(A122,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":10000000,"d":"$10,000,000"}},{"$f":"IFERROR(IF(A122=\"N/A\",\"-\",C122*VLOOKUP(A122,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":8584335.318976484,"d":"$8,584,335"}}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B123,IFERROR(B123*(IF(A123>$B$39, 1/(1+$B$100)^(A123-$B$39),VLOOKUP(A123,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A123=\"N/A\",\"-\",C123*VLOOKUP(A123,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B124,IFERROR(B124*(IF(A124>$B$39, 1/(1+$B$100)^(A124-$B$39),VLOOKUP(A124,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A124=\"N/A\",\"-\",C124*VLOOKUP(A124,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B125,IFERROR(B125*(IF(A125>$B$39, 1/(1+$B$100)^(A125-$B$39),VLOOKUP(A125,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A125=\"N/A\",\"-\",C125*VLOOKUP(A125,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B126,IFERROR(B126*(IF(A126>$B$39, 1/(1+$B$100)^(A126-$B$39),VLOOKUP(A126,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A126=\"N/A\",\"-\",C126*VLOOKUP(A126,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B127,IFERROR(B127*(IF(A127>$B$39, 1/(1+$B$100)^(A127-$B$39),VLOOKUP(A127,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A127=\"N/A\",\"-\",C127*VLOOKUP(A127,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B128,IFERROR(B128*(IF(A128>$B$39, 1/(1+$B$100)^(A128-$B$39),VLOOKUP(A128,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A128=\"N/A\",\"-\",C128*VLOOKUP(A128,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B129,IFERROR(B129*(IF(A129>$B$39, 1/(1+$B$100)^(A129-$B$39),VLOOKUP(A129,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A129=\"N/A\",\"-\",C129*VLOOKUP(A129,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["-"]
["Table 12. Capital Cost Summary "]
["Total Capital Costs:",{"$f":"SUM(B105:B115)+SUM(B119:B129)","v":{"v":30200000,"d":"$30,200,000"}}]
["Total Real Capital Costs:",{"$f":"SUM(C105:C115)+SUM(C119:C129)","v":{"v":30200000,"d":"$30,200,000"}}]
["Total Discounted Capital Costs: ",{"$f":"SUM(D105:D115)+SUM(D119:D129)","v":{"v":26898026.509963483,"d":"$26,898,027"}}]
["-"]
["Table 13. Residual Value"]
["Share of Capital Costs","Asset Life (Years)","Explanation and Source"]
[{"v":1,"d":"100%"},40,"The improvement has an expected life of 40 years at which point it would need to be redeployed, or a new bridge constructed"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"$f":"SUM(A138:A141)","v":{"v":1,"d":"100%"}},"Summation","N/A"]
["Note: If there are multiple components of the project for this specific bridge that different asset lives, enter the share of the project costs associated with the different project components and their asset life."]
["Note: The Summation cell should be 100%."]
["-"]
["Operating and Maintenance Costs (O&M)"]
["Table 14. Operating and Maintenance Costs Assumptions"]
["Which method would you like to use to enter O&M costs? ","Manual Entry"]
["Year of O&M costs Dollars",2022]
["Note: If you have O&M costs in the construction period you will need to use the manual entry option to enter the O&M costs in the construction period."]
["Note: The maintenance costs in the baseline should be entered to be consistent with your estimate of closure. If the bridge is closed in a future year (Table 25), there should not be maintenance costs for that year and thereafter."]
["Note: For frequency calculation option, all costs should be entered as year of expenditure. The tool applies inflation and discounting factors automatically."]
["-"]
["Table 15. Annual O&M Calculation Input"]
["Category ","Value"]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the No Build Scenario",{"v":0,"d":"0%"}]
["Annual O&M Costs in the Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario",{"v":0,"d":"0%"}]
["Note: The maintenance real growth rate represents the real cost increases year over year (e.g., from increased deterioration of the asset). It should not include inflation adjustments. "]
["-"]
["Table 16a. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16b. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16c. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16d. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["Note: The \"Occurs every _____ \" field in Tables 16a through 16d must be greater than or equal to 1, even if you are not adding an additional recurring maintenance cost. "]
["-"]
["Note: Manual O&M cost values should be entered in the year of dollar entered in Table 14. "]
["Table 17. Manual O&M Cost Entry"]
["Calendar Year","Analysis Year","No Build Annual Cost","Build Annual Cost","Discounted O&M Costs"]
[{"$f":"IFERROR(IF(B32=\"Required\",\"N/A\",B32),\"N/A\")","v":2023},{"$f":"IFERROR(IF(A198=$B$35,1,IF(A198>$B$35,A198-$B$35+1,IF(A198<$B$35,A198-$B$35+1,\"N/A\"))),\"N/A\")","v":-4},{"v":10000,"d":"$10,000.00"},{"v":1000,"d":"$1,000.00"},{"$f":"IFERROR((C198-D198)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A198,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":8729.388942774007,"d":"$8,729.39"}}]
[{"$f":"IF(A198=\"N/A\",\"N/A\",IF(A198>=$B$35+$B$36-1,\"N/A\",A198+1))","v":2024},-3,0,0,{"$f":"IFERROR((C199-D199)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A199,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[{"$f":"IF(A199=\"N/A\",\"N/A\",IF(A199>=$B$35+$B$36-1,\"N/A\",A199+1))","v":2025},-2,0,0,{"$f":"IFERROR((C200-D200)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A200,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2026,-1,0,0,{"$f":"IFERROR((C201-D201)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A201,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2027,0,{"v":10000,"d":"$10,000.00"},{"v":1000,"d":"$1,000.00"},{"$f":"IFERROR((C202-D202)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A202,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":7725.901787078837,"d":"$7,725.90"}}]
[2028,1,0,0,{"$f":"IFERROR((C203-D203)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A203,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2029,2,0,0,{"$f":"IFERROR((C204-D204)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A204,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2030,3,0,0,{"$f":"IFERROR((C205-D205)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A205,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2031,4,{"v":10000,"d":"$10,000.00"},{"v":1000,"d":"$1,000.00"},{"$f":"IFERROR((C206-D206)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A206,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":6837.770526079909,"d":"$6,837.77"}}]
[2032,5,0,0,{"$f":"IFERROR((C207-D207)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A207,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2033,6,0,0,{"$f":"IFERROR((C208-D208)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A208,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2034,7,0,0,{"$f":"IFERROR((C209-D209)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A209,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2035,8,{"v":10000,"d":"$10,000.00"},{"v":1000,"d":"$1,000.00"},{"$f":"IFERROR((C210-D210)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A210,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":6051.734419601678,"d":"$6,051.73"}}]
[2036,9,0,0,{"$f":"IFERROR((C211-D211)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A211,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2037,10,0,0,{"$f":"IFERROR((C212-D212)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A212,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2038,11,0,0,{"$f":"IFERROR((C213-D213)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A213,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2039,12,{"v":10000,"d":"$10,000.00"},{"v":1000,"d":"$1,000.00"},{"$f":"IFERROR((C214-D214)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A214,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":5356.057116234916,"d":"$5,356.06"}}]
[2040,13,0,0,{"$f":"IFERROR((C215-D215)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A215,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2041,14,0,0,{"$f":"IFERROR((C216-D216)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A216,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2042,15,0,0,{"$f":"IFERROR((C217-D217)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A217,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2043,16,{"v":10000,"d":"$10,000.00"},{"v":1000,"d":"$1,000.00"},{"$f":"IFERROR((C218-D218)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A218,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":4740.35141718246,"d":"$4,740.35"}}]
[2044,17,0,0,{"$f":"IFERROR((C219-D219)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A219,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2045,18,0,0,{"$f":"IFERROR((C220-D220)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A220,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2046,19,0,0,{"$f":"IFERROR((C221-D221)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A221,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2047,20,{"v":10000,"d":"$10,000.00"},{"v":1000,"d":"$1,000.00"},{"$f":"IFERROR((C222-D222)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A222,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":4195.424184382089,"d":"$4,195.42"}}]
[2048,21,0,0,{"$f":"IFERROR((C223-D223)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A223,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2049,22,0,0,{"$f":"IFERROR((C224-D224)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A224,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2050,23,0,0,{"$f":"IFERROR((C225-D225)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A225,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2051,24,0,{"v":1000,"d":"$1,000.00"},{"$f":"IFERROR((C226-D226)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A226,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-412.57100858006373,"d":"$(412.57)"}}]
[2052,25,0,0,{"$f":"IFERROR((C227-D227)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A227,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2053,26,0,0,{"$f":"IFERROR((C228-D228)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A228,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2054,27,0,0,{"$f":"IFERROR((C229-D229)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A229,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2055,28,0,{"v":1000,"d":"$1,000.00"},{"$f":"IFERROR((C230-D230)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A230,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-365.14389648363186,"d":"$(365.14)"}}]
[2056,29,0,0,{"$f":"IFERROR((C231-D231)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A231,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2057,30,"-","-",{"$f":"IFERROR((C232-D232)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A232,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C233-D233)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A233,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C234-D234)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A234,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C235-D235)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A235,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C236-D236)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A236,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C237-D237)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A237,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["-"]
["Construction Disbenefits"]
["Table 18. Disbenefits Option"]
["Will project construction cause delays or increase crashes in the work zone, or cause other construction disbenefits?","YES"]
["Explanation/Methodology for disbenefits. If no construction disbenefits are calculated, explain why.","Construction will close one lane of traffic on the bridge alternating directions at 75 days. Pedestrians and cyclists will continue to be able to use the roadway during construction with no expected delay. Crash risk is expected to increase marginally given the construction zone."]
[{"$f":"IF(B241=\"YES\",HYPERLINK(\"#A235\",\"If YES, then enter the requested information below and in Table 36.\"), HYPERLINK(\"#A262\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, then enter the requested information below and in Table 36."}]
["-"]
["For travel time disbenefits, enter the AADT by mode, minutes of delay by mode, and days of impact annually by year to calculate the total discounted travel time costs (Table 15). Enter the percent increase in crashes to calculate the total discounted crash costs (Table 15). These crash costs are estimated as a percent increase in the baseline crashes for the roadway on the theory that work zones may increase the inherent crash risk on the roadway. If no crash increases are expected due to the construction enter “0” percent for each year. "]
["Table 19. Travel Time and Safety Construction Disbenefits"]
["Year","Passenger AADT","Truck AADT","Bus AADT","Pedestrian AADT","Cyclist AADT","Vehicle \nDelay (minutes)","Pedestrian Delay (minutes)","Cyclist \nDelay (minutes)","Days of Impact Annually","Total Discounted Travel Time Disbenefits","Percent Increase in Crashes due to Work Zone","Total Discounted Safety Disbenefits"]
[{"$f":"$B$33","v":2024},6200,680,260,0,0,1,0,0,150,{"$f":"IFERROR(-((IFERROR(C248*$C$93*G248/60,0)+IFERROR($C$91*$C$85*B248*G248/60,0)+IFERROR($C$91*$C$95*D248*G248/60,0)+IFERROR($C$94*G248/60*D248,0))*J248+IFERROR(E248*$C$92*H248/60*J248,0)+IFERROR(F248*$C$92*I248/60*J248,0))*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-673045.3892475831,"d":"$(673,045)"}},{"v":0.05,"d":"5%"},{"$f":"IFERROR(IF(L248>0,-$E$417*(L248)*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":{"v":-9736.951779039873,"d":"$(9,737)"}}]
[{"$f":"IFERROR(IF(A248=\"N/A\",\"N/A\",IF(A248>=$B$34,\"N/A\",A248+1)),\"\")","v":2025},6400,700,270,0,0,1,0,0,150,{"$f":"IFERROR(-((IFERROR(C249*$C$93*G249/60,0)+IFERROR($C$91*$C$85*B249*G249/60,0)+IFERROR($C$91*$C$95*D249*G249/60,0)+IFERROR($C$94*G249/60*D249,0))*J249+IFERROR(E249*$C$92*H249/60*J249,0)+IFERROR(F249*$C$92*I249/60*J249,0))*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-674574.2052389276,"d":"$(674,574)"}},{"v":0.05,"d":"5%"},{"$f":"IFERROR(IF(L249>0,-$E$417*(L249)*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":{"v":-9444.182132919372,"d":"$(9,444)"}}]
[2026,6600,720,280,0,0,1,0,0,150,{"$f":"IFERROR(-((IFERROR(C250*$C$93*G250/60,0)+IFERROR($C$91*$C$85*B250*G250/60,0)+IFERROR($C$91*$C$95*D250*G250/60,0)+IFERROR($C$94*G250/60*D250,0))*J250+IFERROR(E250*$C$92*H250/60*J250,0)+IFERROR(F250*$C$92*I250/60*J250,0))*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-675402.5989242182,"d":"$(675,403)"}},{"v":0.05,"d":"5%"},{"$f":"IFERROR(IF(L250>0,-$E$417*(L250)*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":{"v":-9160.215453850022,"d":"$(9,160)"}}]
[2027,6800,740,290,0,0,1,0,0,150,{"$f":"IFERROR(-((IFERROR(C251*$C$93*G251/60,0)+IFERROR($C$91*$C$85*B251*G251/60,0)+IFERROR($C$91*$C$95*D251*G251/60,0)+IFERROR($C$94*G251/60*D251,0))*J251+IFERROR(E251*$C$92*H251/60*J251,0)+IFERROR(F251*$C$92*I251/60*J251,0))*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-675571.3085831093,"d":"$(675,571)"}},{"v":0.05,"d":"5%"},{"$f":"IFERROR(IF(L251>0,-$E$417*(L251)*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":{"v":-8884.787055140661,"d":"$(8,885)"}}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C252*$C$93*G252/60,0)+IFERROR($C$91*$C$85*B252*G252/60,0)+IFERROR($C$91*$C$95*D252*G252/60,0)+IFERROR($C$94*G252/60*D252,0))*J252+IFERROR(E252*$C$92*H252/60*J252,0)+IFERROR(F252*$C$92*I252/60*J252,0))*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L252>0,-$E$417*(L252)*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C253*$C$93*G253/60,0)+IFERROR($C$91*$C$85*B253*G253/60,0)+IFERROR($C$91*$C$95*D253*G253/60,0)+IFERROR($C$94*G253/60*D253,0))*J253+IFERROR(E253*$C$92*H253/60*J253,0)+IFERROR(F253*$C$92*I253/60*J253,0))*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L253>0,-$E$417*(L253)*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C254*$C$93*G254/60,0)+IFERROR($C$91*$C$85*B254*G254/60,0)+IFERROR($C$91*$C$95*D254*G254/60,0)+IFERROR($C$94*G254/60*D254,0))*J254+IFERROR(E254*$C$92*H254/60*J254,0)+IFERROR(F254*$C$92*I254/60*J254,0))*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L254>0,-$E$417*(L254)*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C255*$C$93*G255/60,0)+IFERROR($C$91*$C$85*B255*G255/60,0)+IFERROR($C$91*$C$95*D255*G255/60,0)+IFERROR($C$94*G255/60*D255,0))*J255+IFERROR(E255*$C$92*H255/60*J255,0)+IFERROR(F255*$C$92*I255/60*J255,0))*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L255>0,-$E$417*(L255)*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C256*$C$93*G256/60,0)+IFERROR($C$91*$C$85*B256*G256/60,0)+IFERROR($C$91*$C$95*D256*G256/60,0)+IFERROR($C$94*G256/60*D256,0))*J256+IFERROR(E256*$C$92*H256/60*J256,0)+IFERROR(F256*$C$92*I256/60*J256,0))*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L256>0,-$E$417*(L256)*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C257*$C$93*G257/60,0)+IFERROR($C$91*$C$85*B257*G257/60,0)+IFERROR($C$91*$C$95*D257*G257/60,0)+IFERROR($C$94*G257/60*D257,0))*J257+IFERROR(E257*$C$92*H257/60*J257,0)+IFERROR(F257*$C$92*I257/60*J257,0))*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L257>0,-$E$417*(L257)*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C258*$C$93*G258/60,0)+IFERROR($C$91*$C$85*B258*G258/60,0)+IFERROR($C$91*$C$95*D258*G258/60,0)+IFERROR($C$94*G258/60*D258,0))*J258+IFERROR(E258*$C$92*H258/60*J258,0)+IFERROR(F258*$C$92*I258/60*J258,0))*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L258>0,-$E$417*(L258)*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["Total Discounted Disbenefits","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUM(K248:K258)","v":{"v":-2698593.501993838,"d":"$(2,698,594)"}},"N/A",{"$f":"SUM(M248:M258)","v":{"v":-37226.13642094993,"d":"$(37,226)"}}]
["-"]
["If other travel impacts are caculated by applicant or the applicant has alternative approach to calcuating construction disbeneifts, enter those total discounted values below. "]
["Table 20. Other Construction Disbenefits "]
["Disbenefit Category","Total Discounted Disbenefits (-)","Explanation of Disbenefits"]
["Police Detail",{"v":-300000,"d":"$(300,000)"},"Additional Police detail required for construction (one time cost)"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["Note: Be sure to include your methodology and calculations in the overall application materials, if not included in this workbook. "]
["-"]
["Bridge Condition and Closures"]
["Note: This section is for benefits related to bridge load posting and closures from poor bridge condition. \nFor closures specifically due to weather, seismic or other extreme events, please use the Resilience to Weather, Seismic, or other Extreme Events section below."]
["Note: This section computes the travel time and vehicle operating cost savings from avoiding the detour of a bridge closure or posting. If the new bridge improves vehicle operations, then use Tables 42 through 44."]
["Table 21. Condition Impact Option"]
["Will the project improve or preserve the bridge's condition in a way that reduces the risk of closure and/or load posting?","YES"]
[{"$f":"IF(B277=\"YES\",HYPERLINK(\"#A269\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A329\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below."}]
["-"]
["Table 22. Bridge Details "]
["Variable","Value"]
["Bridge Currently Closed or Load Posted? (NBI)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPEN_CLOSED_POSTED_041]),FALSE)","v":"P"}]
["NBI Coding Translation",{"$f":"VLOOKUP(B282,Defaults!$A$344:$B$352,2,FALSE)","v":"Posted for load (may include other restrictions such a temporary bridges which are load posted)"}]
["Current Superstructure Condition Rating",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[SUPERSTRUCTURE_COND_059]),FALSE)","v":5}]
["Current Operating Rating (metric tons)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPERATING_RATING_064]),FALSE)","v":{"v":0,"d":"0.0"}}]
["-"]
["Table 23. Forecasted Condition Rating"]
["Bridge Component and Rating","Condition Rating Reference Value","NBIAS Forecast Year"]
["Overall Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)+$B$40)))","v":2023}]
["Overall Condition Rating 2",2,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=-1,\"Not forecasted to reach Condition Rating 2 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=99,\"Not forecasted to reach Condition Rating 2 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)+$B$40)))","v":2028}]
["Superstructure Condition Rating 4",4,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=-1,\"Not forecasted to reach Condition Rating 4 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=99,\"Not forecasted to reach Condition Rating 4 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)+$B$40)))","v":2028}]
["Superstructure Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)+$B$40)))","v":2043}]
["Note: Using FHWA's NBIAS software program, FHWA has estimated the expected year in which the bridge will enter a minimum condition rating of 3 and 2. See guidance Appendix B: NBIAS for how forecast of closure and load posting is calculated."]
["-"]
["If the bridge is not currently load posted or closed, enter up to three values of expected future load posting.  After entering the appropriate year, the user should enter the expected percentage reduction in truck traffic and in bus traffic for the load postings. "]
["Table 24. Anticipated Load Postings"]
["Load Posting Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in Truck Traffic","% Reduction in Bus Traffic","Explanation for year if not reference; for % reduction"]
["Load Posted, \nlevel 1",{"$f":"IF(C291=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C291=\"Not forecasted to reach Condition Rating 4 by 2070\", \"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285>40,OR(B282=\"A\",B282=\"G\")), \"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\",\n\nIF(AND( B284>4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND(B284=4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C292, \"; 50% for Truck and Bus\"), \"No Load Posting Forecasted\"))))))))))))","v":"2028; 50% for Truck and Bus"},2035,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},"Bridge anticipated to be load posted for half of trucks and buses in 2035 ahead of NBIAS forecast based on engineering study."]
["Load Posted, \nlevel 2",{"$f":"IF(C292=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C292=\"Not forecasted to reach Condition Rating 3 by 2070\",\"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND(B284>4,B285<=40,OR(B282=\"A\",B282=\"G\")),CONCATENATE(C292,\"; 100% for Truck and Bus\"),\"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\"))))))))))","v":"2043; 100% for Truck and Bus"},2042,{"v":1,"d":"100%"},{"v":1,"d":"100%"},"Bridge anticipated to be closed to 100 percent of trucks and buses in 2042 ahead of NBIAS forecast based on engineering study."]
["Load Posted, \nlevel 3","N/A",2070,{"v":0,"d":"0%"},{"v":0,"d":"0%"},"-"]
["-"]
["Table 25. Anticipated Closure"]
["Closure Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in All Traffic","Explanation for year if not reference; for % reduction"]
["Closure",{"$f":"IF(C290=\"No NBIAS forecast\",\"No NBIAS forecast\",IF(C290=\"Not forecasted to reach Condition Rating 2 by 2070\",\"Not forecasted to close by 2070\",CONCATENATE(C290+4,\"; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years\")))","v":"2032; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years"},2050,{"v":1,"d":"100%"},"Bridge anticipated to be close ahead of NBIAS forecast based on engineering study."]
["Note: If the bridge will be closed to pedestrians and bicyclists, be sure to enter their AADT in Tables 46 and 47 below."]
["-"]
["If the bridge closure will be partial in duration rather than indefinite, use the short-term closure fields below to enter the initial year of closure, the last year of closure, the recurrence (enter 30 if it only occurs once), the number of days of closure, and the percent reduction in all traffic on the bridge due to the closure."]
["Table 26a. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26b. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26c. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26d. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure",0]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Resilience to Weather, Seismic, or other Extreme Events"]
["Table 27. Resiliency Option"]
["Will the project improve the bridge's resiliency to weather, seismic, or other extreme events, reducing damage and/or closures, or other service interruptions?","YES"]
[{"$f":"IF(B342=\"YES\",HYPERLINK(\"#A334\",\"If YES, enter the requested information below using the probability-consequence method or other calculation method.\"), HYPERLINK(\"#A395\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below using the probability-consequence method or other calculation method."}]
["-"]
["Table 28. Probability Resilience Option"]
["Are you providing a probability-consequence analysis of the resilience impacts?","YES"]
[{"$f":"IF(B346=\"YES\",HYPERLINK(\"#A337\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A389\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below."}]
["Note: The consequence-probability approach requires defining a potential weather, seismic or extreme event, the annual probability of that event, and consequences of that event. This resiliency section is for maximum three independent events. Events with multiple level of consequences or dependent events require more complex modeling. Three suggested levels of consequences for each event are included to better reflect the range of consequence events that an asset may face. For guidance on accessing resilience see Resilience - Sustainability - Environment - FHWA (dot.gov). "]
["-"]
["Annual Probability of Event Occurrence: This table includes three independent events with three different consequence levels: (1) probability of an event occurrence that causes capacity reduction only (Table 30), i.e. not capacity reduction associated with structural damage; (2) the probability of an event occurrence with lesser structural damage consequence (Tables 31); and the probability of an event occurrence with larger structural damage consequence (Tables 32). The probability may change during the benefit period due to climate change or degradation of the remediation or other reasons which can be captured under probabilities for project open and final year."]
["Table 29. Annual Probability of Event Occurrence"]
["Consequence Level","Project Open Year","Final Year","Growth Rate","Explanation and source"]
["Volume Capacity Reduction Only",{"v":0.01,"d":"$0"},{"v":0.01,"d":"$0"},{"$f":"IFERROR((C353-B353)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"MyCounty seismic report – included with application"]
["Lesser Structural Damage (Level one) Impacts",{"v":1E-3,"d":"$0"},{"v":1E-3,"d":"$0"},{"$f":"IFERROR((C354-B354)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"Same as above"]
["Larger Structural Damage (Level two)",{"v":1E-4,"d":"$0"},{"v":1E-4,"d":"$0"},{"$f":"IFERROR((C355-B355)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"Same as above"]
["-"]
["Volume Capacity Reduction: This consequence level refers to closure or service interruption of the asset reducing some amount of capacity for at least one day a year, but not cause any structural damage to the asset requiring repair. Traffic restriction may occur when a lane or speed reduction is imposed on the bridge or results from an onsite temporary detour.  A load restriction will occur when a load posting is imposed (ex. no trucks allowed). An example event that could cause this consequence would be a recurring flooding event that overtops the bridge or inundates roadways on approach to the bridge. \t"]
["Table 30. Volume Capacity Reduction Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption",2,1]
["Passenger Volume Capacity Reduction (%)",{"v":0.25,"d":"25%"},{"v":0.25,"d":"25%"}]
["Truck Volume Capacity Reduction (%)",{"v":0.25,"d":"25%"},{"v":0.25,"d":"25%"}]
["Bus Volume Capacity Reduction (%)",{"v":0.25,"d":"25%"},{"v":0.25,"d":"25%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0.25,"d":"25%"},{"v":0.25,"d":"25%"}]
["Maintenance/Repair/Operation Costs ($)",{"v":20000,"d":"$20,000"},{"v":10000,"d":"$10,000"}]
["-"]
["Lesser Structural Damage (Level one): This consequence level can be any level of damage as long as it is correctly correlated with the event and its probability. The user could select a more-frequent less-damaging event or a less-frequent more-damaging event. "]
["Table 31. Lesser Structural Damage (Level one) Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption",10,5]
["Passenger Volume Capacity Reduction (%)",{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
["Truck Volume Capacity Reduction (%)",{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
["Bus Volume Capacity Reduction (%)",{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
["Maintenance/Repair/Operation Costs ($)",{"v":200000,"d":"$200,000"},{"v":50000,"d":"$50,000"}]
["-"]
["Larger Structural Damage (Level two): This consequence level refers to the bridge no longer being structurally sound or capable of carrying traffic of any kind while it is being repaired. Per USDOT BCA guidance, the no build scenario cannot include rebuilding the bridge so any maintenance, repair, or operational costs under the failure consequence cannot amount to bridge reconstruction. "]
["Table 32. Larger Structural Damage (Level two)"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption",25,5]
["Passenger Volume Capacity Reduction (%)",{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
["Truck Volume Capacity Reduction (%)",{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
["Bus Volume Capacity Reduction (%)",{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
["Maintenance/Repair/Operation Costs ($)",{"v":2000000,"d":"$2,000,000"},{"v":100000,"d":"$100,000"}]
["Number of Fatalities in Year 1",1,0]
["Number of Injuries in Year 1",10,0]
["-"]
["Larger Structural Damage (level two): This is a higher consequence level of damage to the bridge which might cause fatalities or injuries on the structure itself. Alternatively, the number of fatalities or injuries could be left at zero to model a higher impact but less frequent event. Repair costs should restore the bridge to its condition and service life before the hazardous event. Per USDOT BCA guidance, the no build scenario cannot include rebuilding the bridge so any maintenance, repair, or operational costs under the larger structural damage consequence cannot amount to bridge reconstruction."]
["Table 33. Other Resilience Method Option"]
["Are you providing an explanation of the other calculation method used?","NO"]
[{"$f":"IF(B391=\"YES\",HYPERLINK(\"#A389\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A395\",\"If NO, please skip down to the next subsection.\"))","v":"If NO, please skip down to the next subsection."}]
["-"]
["Please provide a qualitative explanation, link, or citation to the calculation method and results."]
["If this analysis results in a monetized benefits, please provide the data and explanation/methodology/source in Table 51 below."]
["Table 34. Other Resilience Method Explanation"]
["Explanation","-"]
["-"]
["-"]
["Safety Baseline, Detour Safety Benefits, and Safety Countermeasures"]
["Table 35. Crash Cost Estimate Option"]
["Are you using KABCO or General crash cost estimates? ","KABCO"]
["-"]
[{"$f":"HYPERLINK(\"https://www.nhtsa.gov/research-data/fatality-analysis-reporting-system-fars\", \"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)\")","v":"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)"}]
["If you selected that your project will cause workzone crashes or the project involves safety improvements on the bridge, enter historical crash data for the bridge (Table 36). Please provide the average annual crash rate for the detour route (3 years is preferred). "]
["Table 36. Historical Crash Data on the Current Bridge"]
["Crash Type","Years of Data","Number of Crashes","Average Annual Crashes","Average Annual Crash Cost Historical","Source for Crash; Calendar Years of Data"]
["Property Damage Only",10,20,{"$f":"IFERROR(IF(AND(B408>0,C408>0),C408/B408,0),\"N/A\")","v":{"v":2,"d":"2.00"}},{"$f":"IFERROR(D408*Defaults!B25, \"N/A\")","v":{"v":18200,"d":"$18,200"}},"Data are from 2013 to 2022; provided by MyCounty law enforcement; details in BCA narrative."]
["No Injury",10,5,{"v":0.5,"d":"0.50"},{"$f":"IFERROR(D409*Defaults!B6, \"N/A\")","v":{"v":2500,"d":"$2,500"}},"Same as above"]
["Possible Injury",10,2,{"v":0.2,"d":"0.20"},{"$f":"IFERROR(D410*Defaults!B7, \"N/A\")","v":{"v":22340,"d":"$22,340"}},"Same as above"]
["Non-incapacitating",10,1,{"v":0.1,"d":"0.10"},{"$f":"IFERROR(D411*Defaults!B8, \"N/A\")","v":{"v":23380,"d":"$23,380"}},"Same as above"]
["Incapacitating",10,1,{"v":0.1,"d":"0.10"},{"$f":"IFERROR(D412*Defaults!B9, \"N/A\")","v":{"v":118820,"d":"$118,820"}},"Same as above"]
["Killed",10,0,0,{"$f":"IFERROR(D413*Defaults!B10, \"N/A\")","v":0},"Same as above"]
["Injured (severity unknown)",10,1,{"v":0.1,"d":"0.10"},{"$f":"IFERROR(D414*Defaults!B11, \"N/A\")","v":{"v":21760,"d":"$21,760"}},"Same as above"]
["Injury","-","-","N/A",{"$f":"IFERROR(D415*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-","-","N/A",{"$f":"IFERROR(D416*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total Annual Crash Cost","N/A","N/A","N/A",{"$f":"SUM(E408:E416)","v":{"v":207000,"d":"$207,000"}},"N/A"]
["-"]
["Table 37. CMF Option"]
["Does the project improve safety on the bridge via a Crash Modification Factor (CMF)?","YES"]
[{"$f":"IF(B420=\"YES\",HYPERLINK(\"#A418\",\"If YES, then enter historical crash data and the relevant CMFs in the tables below.\"), HYPERLINK(\"#A453\",\"If NO, please skip down to the next subsection\"))","v":"If YES, then enter historical crash data and the relevant CMFs in the tables below."}]
["-"]
["Table 38. CMF Timeframe"]
["Category ","Benefit Period","Year"]
["Initial Year of CMF-related Safety Benefits",{"$f":"B35","v":2028},2028]
["Last Year of CMF-related Safety Benefits",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2057},2057]
["Note: Enter years of safety countermeasure impact which may differ from benefits period depending on project details. "]
["-"]
["Table 39. Safety Countermeasure - Crash Costs Avoided"]
["Crash Type","CMF","Average Annual Crashes Reduced","Average Annual Crash Costs Avoided","CMF Reference Number, if CMF Clearinghouse value is used (https://www.cmfclearinghouse.org/)","Explanation and Source for CMF"]
["Property Damage Only",0.74,{"$f":"IFERROR(IF(OR(B431<>\"\",B431<>0), D408*(1-B431),0),0)","v":0.52},{"$f":"IFERROR(C431*Defaults!B25, \"N/A\")","v":{"v":4732,"d":"$4,732"}},"CMF ID: 276","Introducing a positive offset left-turn lane for the bridge approach. http://www.cmfclearinghouse.org/detail.cfm?facid=276"]
["No Injury",0.74,0.13,{"$f":"IFERROR(C432*Defaults!B6, \"N/A\")","v":{"v":650,"d":"$650"}},"CMF ID: 276","Same as above"]
["Possible Injury",0.74,{"v":0.052000000000000005,"d":"0.05"},{"$f":"IFERROR(C433*Defaults!B7, \"N/A\")","v":{"v":5808.400000000001,"d":"$5,808"}},"CMF ID: 276","Same as above"]
["Non-incapacitating",0.74,{"v":0.026000000000000002,"d":"0.03"},{"$f":"IFERROR(C434*Defaults!B8, \"N/A\")","v":{"v":6078.8,"d":"$6,079"}},"CMF ID: 276","Same as above"]
["Incapacitating",0.74,{"v":0.026000000000000002,"d":"0.03"},{"$f":"IFERROR(C435*Defaults!B9, \"N/A\")","v":{"v":30893.200000000004,"d":"$30,893"}},"CMF ID: 276","Same as above"]
["Killed",0.74,{"v":0,"d":"0.00"},{"$f":"IFERROR(C436*Defaults!B10, \"N/A\")","v":0},"CMF ID: 276","Same as above"]
["Injured (severity unknown)",0.74,{"v":0.026000000000000002,"d":"0.03"},{"$f":"IFERROR(C437*Defaults!B14, \"N/A\")","v":{"v":8138.000000000001,"d":"$8,138"}},"CMF ID: 276","Same as above"]
["Injury","-",{"$f":"IFERROR(IF(AND(B438<>\"\",B438<>0), D415*(1-B438),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C438*Defaults!B14, \"N/A\")","v":0},"-","-"]
["Fatal","-",{"$f":"IFERROR(IF(AND(B439<>\"\",B439<>0), D416*(1-B439),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C439*Defaults!B15, \"N/A\")","v":0},"-","-"]
["Total Annual Crash Cost","N/A","N/A",{"$f":"SUM(D431:D439)","v":{"v":56300.40000000001,"d":"$56,300"}},"N/A","N/A"]
[{"$f":"HYPERLINK(\"https://www.transportation.gov/mission/office-secretary/office-policy/transportation-policy/benefit-cost-analysis-guidance/\", \"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed.\")","v":"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed."}]
[{"$f":"HYPERLINK(\"http://cmfclearinghouse.org/using_cmfs.cfm\", \"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse.\")","v":"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse."}]
["-"]
["Table 40. Safety Benefits due to Avoided Detouring"]
["Crash Type","Crash Rate per 100 Million VMT on Detour","Crash Cost Per Mile","Explanation and Source"]
["Property Damage Only",2000,{"$f":"IFERROR(B446/100000000*Defaults!B25,\"N/A\")","v":{"v":0.18200000000000002,"d":"$0.1820"}},"Data are from 2013 to 2022; provided by MyCounty law enforcement; details in BCA narrative."]
["No Injury",400,{"$f":"IFERROR(B447/100000000*Defaults!B6, \"N/A\")","v":{"v":0.02,"d":"$0.0200"}},"Same as above"]
["Possible Injury",200,{"$f":"IFERROR(B448/100000000*Defaults!B7, \"N/A\")","v":{"v":0.2234,"d":"$0.2234"}},"Same as above"]
["Non-incapacitating",100,{"$f":"IFERROR(B449/100000000*Defaults!B8, \"N/A\")","v":{"v":0.23379999999999998,"d":"$0.2338"}},"Same as above"]
["Incapacitating",1,{"$f":"IFERROR(B450/100000000*Defaults!B9,\"N/A\")","v":{"v":0.011882,"d":"$0.0119"}},"Same as above"]
["Killed",0.1,{"$f":"IFERROR(B451/100000000*Defaults!B10,\"N/A\")","v":{"v":0.0125,"d":"$0.0125"}},"Same as above"]
["Injured (severity unknown)",50,{"$f":"IFERROR(B452/100000000*Defaults!B11,\"N/A\")","v":{"v":0.1088,"d":"$0.1088"}},"Same as above"]
["Injury","-",{"$f":"IFERROR(B453/100000000*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-",{"$f":"IFERROR(B454/100000000*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total","N/A",{"$f":"SUM(C446:C454)","v":{"v":0.7923819999999999,"d":"$0.79"}},"N/A"]
[{"$f":"HYPERLINK(\"https://www.bts.gov/content/motor-vehicle-safety-data\", \"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data.\")","v":"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data."}]
["-"]
["Travel Time and Mobility-Related Benefits"]
["Table 41. Travel Time Option"]
["Does the project improve travel time/mobility, separate from reducing bridge closures or load posting?","YES"]
[{"$f":"IF(B460=\"YES\",HYPERLINK(\"#A459\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A471\",\"If NO, please skip down to the next section.\"))","v":"If YES, please enter the requested information in the table below."}]
["-"]
["Enter minutes saved and years of impact (which may be different than benefits period)"]
["Table 42. Travel Time Savings"]
["Initial or Last Year","Benefits Period","Year","Minutes Saved Per Vehicle"]
["Initial Year",{"$f":"B35","v":2028},2028,0.04]
["Last Year",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2057},2057,0.04]
["-"]
["Note: Table 43 is not referenced in the benefits calculation formulas. To enter travel time savings, you much enter minutes saved values in Table 43."]
["Table 43. Optional Travel Time Savings Calculator"]
["Year","Speed (mph) - No Build","Speed (mph) - Build","Distance Traveled on the Bridge (miles)","Minutes Saved Per Vehicle"]
["Initial Year",60,70,0.25,{"$f":"IFERROR((D472/B472-D472/C472)*60,\"-\")","v":{"v":0.03571428571428572,"d":"0.04"}}]
["Final Year",60,70,0.25,{"$f":"IFERROR((D473/B473-D473/C473)*60,\"-\")","v":{"v":0.03571428571428572,"d":"0.04"}}]
["To estimate minutes saved using speed, the following formula is used: [ (Bridge Length / Speed Without Project) — (Bridge Length / Speed With Project) ] x 60"]
["-"]
["Mobility-Related Emissions and Other Environmental Benefits"]
["Note: Emissions input parameters for emissions rate (grams) per mile for the detour route is computed automatically using MOVES and US DOT BCA Guidance, data as well as input parameters entered above including detour length, functional class and average speed. "]
["Table 44. Other Environmental Benefits Option"]
["Does the project have benefits related to improved wildlife connectivity, reduced noise, or improved water runoff?","YES"]
[{"$f":"IF(B479=\"YES\",HYPERLINK(\"#A477\",\"If YES, please enter the applicable values for the benefit(s) below.\"), HYPERLINK(\"#A483\",\"If NO, please skip down to the next section.\"))","v":"If YES, please enter the applicable values for the benefit(s) below."}]
["-"]
["Table 45. Other Environmental Benefits "]
["Environmental Benefit Category","Annual Benefit ($) in Initial Year","Annual Growth Rate (%)","Initial Year","Last Year","Explanation and Source"]
["Wildlife Connectivity","-","-","-","-","-"]
["Noise","-","-","-","-","-"]
["Water Runoff",{"v":100000,"d":"$100,000.00"},{"v":0.01,"d":"1%"},2028,2057,"Additional treatments on the bridge will allow water runoff to flow less disruptively; full description in BCA narrative"]
["-"]
["Pedestrian and Cyclist Benefits"]
["Table 46. Improved Pedestiran/Cycling Option"]
["Does the project improve pedestrian/cycling facilities or detour pedestrians or cyclists? ","YES"]
[{"$f":"IF(B490=\"YES\",HYPERLINK(\"#A488\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A524\",\"If NO, please skip down to the next section.\"))","v":"If YES, please enter the requested information in the table below."}]
["-"]
["Table 47. Pedestrian and Cyclist AADT "]
["Scenario and Mode","First Year of Benefit Period","Last Year of Project Benefits","Explanation and Source"]
["No Build - Pedestrian AADT",10,10,"Based on trip analysis described in BCA narrative."]
["No Build -Cyclist AADT",5,5,"Same as above"]
["Build - Pedestrian AADT",10,15,"Same as above"]
["Build - Cyclist AADT",5,10,"Same as above"]
["-"]
["USDOT Guidance has benefit values for several non-vehicular improvements. Select all that apply:"]
["Table 48. Pedestrian and Cyclist Improvement Information"]
["Improvement","Input "]
["Extend Pedestrian Sidewalk Width?","YES"]
["If the sidewalk is widened, by how many additional feet?",6]
["Reduce upslope by 1%? ","NO"]
["How many upslope percents reduced?","-"]
["Reduces traffic speed by 1 mph (for speeds ≤45 mph)?","NO"]
["How many mph reduced? ","-"]
["Reducing Traffic Volume by 1 Vehicle per Hour (for ADT ≤55,000)?","NO"]
["How many vehicles reduced?","-"]
["Install a Marked Crosswalk?","YES"]
["Average number of crossings on new marked crosswalks per trip?",0.5]
["Install a Signal for a Pedestrian Crossing?","NO"]
["Average number of crossings on new signaled crosswalks per trip?",0]
["Add a Cycling Path with At-Grade Crossings?","NO"]
["Add a Cycling Path with no At-Grade Crossings?","NO"]
["Add a Dedicated Cycling Lane?","NO"]
["Create a Cycling Boulevard/\"Sharrow\"?","NO"]
["Add a Separated Cycle Track?","NO"]
[{"$f":"HYPERLINK(\"#B493\",\"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6.\")","v":"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6."}]
[{"$f":"HYPERLINK(\"#B501\",\"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches.\")","v":"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches."}]
["-"]
["Table 49. Pedestrian and Cyclist Inputs"]
["Parameter","Reference","User Value"]
["Trips Induced from non-active modes (%)",{"$f":"0.89","v":{"v":0.89,"d":"89%"}},{"v":0.89,"d":"89%"}]
["Length of the new or improved pedestrian/cycling facility (mi)","N/A",1]
[{"$f":"HYPERLINK(Defaults!A1, \"Note: For more information on trips induced from non-active modes see Defaults tab.\")","v":"Note: For more information on trips induced from non-active modes see Defaults tab."}]
["-"]
["Other Quantified Benefits Not Captured Elsewhere"]
["Table 50. Additional Quantified Benefits Option"]
["Does the project have other quantified benefits not captured above?","YES"]
[{"$f":"IF(B531=\"YES\",HYPERLINK(\"#A529\",\"If YES, please enter the requested information for these additional benefits in the table below.\"), HYPERLINK(\"#A541\",\"If NO, please skip down to the next section.\"))","v":"If YES, please enter the requested information for these additional benefits in the table below."}]
["-"]
["Table 51. Additional Quantified Benefits "]
["Additional Benefit Category","Annual Benefit ($) in First Year","Annual Growth Rate (%)","First Year of Benefit","Last Year of Benefit","Explanation and Source"]
["Reductions in temporary loss of emergency services",{"v":50000,"d":"$50,000"},{"v":0.01,"d":"1%"},2028,2057,"Study included in application materials"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-"]
["Manual Entry for AADT by Mode and Year"]
["Table 52. Manual Entry of AADT Option"]
["Will you manually enter AADT data for this project?","NO"]
["Explain the source of the manually entered AADT data.","-"]
[{"$f":"IF($B$548=\"YES\",HYPERLINK(\"#A547\",\"If YES, please enter the AADT values manually.\"), HYPERLINK(\"#A582\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 53. Manual Entry of AADT"]
["Calendar Year","Analysis Year","Passenger - \nNo Build","Trucks - \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"-\", \"N/A\", B35)","v":2028},{"$f":"IF(A554<>\"N/A\",1,\"N/A\")","v":1},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IFERROR(IF(A554=\"N/A\",\"N/A\",IF(A554>=$B$35+$B$36-1,\"N/A\",A554+1)),\"N/A\")","v":2029},{"$f":"IF(A555<>\"N/A\",B554+1,\"N/A\")","v":2},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF(A555=\"N/A\",\"N/A\",IF(A555>=$B$35+$B$36-1,\"N/A\",A555+1))","v":2030},3,"-","-","-","-","-","-","-","-","-","-"]
[2031,4,"-","-","-","-","-","-","-","-","-","-"]
[2032,5,"-","-","-","-","-","-","-","-","-","-"]
[2033,6,"-","-","-","-","-","-","-","-","-","-"]
[2034,7,"-","-","-","-","-","-","-","-","-","-"]
[2035,8,"-","-","-","-","-","-","-","-","-","-"]
[2036,9,"-","-","-","-","-","-","-","-","-","-"]
[2037,10,"-","-","-","-","-","-","-","-","-","-"]
[2038,11,"-","-","-","-","-","-","-","-","-","-"]
[2039,12,"-","-","-","-","-","-","-","-","-","-"]
[2040,13,"-","-","-","-","-","-","-","-","-","-"]
[2041,14,"-","-","-","-","-","-","-","-","-","-"]
[2042,15,"-","-","-","-","-","-","-","-","-","-"]
[2043,16,"-","-","-","-","-","-","-","-","-","-"]
[2044,17,"-","-","-","-","-","-","-","-","-","-"]
[2045,18,"-","-","-","-","-","-","-","-","-","-"]
[2046,19,"-","-","-","-","-","-","-","-","-","-"]
[2047,20,"-","-","-","-","-","-","-","-","-","-"]
[2048,21,"-","-","-","-","-","-","-","-","-","-"]
[2049,22,"-","-","-","-","-","-","-","-","-","-"]
[2050,23,"-","-","-","-","-","-","-","-","-","-"]
[2051,24,"-","-","-","-","-","-","-","-","-","-"]
[2052,25,"-","-","-","-","-","-","-","-","-","-"]
[2053,26,"-","-","-","-","-","-","-","-","-","-"]
[2054,27,"-","-","-","-","-","-","-","-","-","-"]
[2055,28,"-","-","-","-","-","-","-","-","-","-"]
[2056,29,"-","-","-","-","-","-","-","-","-","-"]
[2057,30,"-","-","-","-","-","-","-","-","-","-"]
["-"]
["End of Input. The rest of this form is data maintained by the tool, but is available for review."]
[{"$f":"HYPERLINK(Results!A1, \"Go To Results Tab\")","v":"Go To Results Tab"}]
["-"]
["AADT by Mode and Year"]
["Table 54. Calculated AADT"]
["Calendar Year","Analysis Year","Passenger - No Build","Trucks -  \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"-\", B35)","v":2028},{"$f":"IF(A591<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(C554=\"-\", $B$548=\"YES\"),0,IF(AND(C554>=0, $B$548=\"YES\"),C554,IF($B591=1,($F$47),IF($B591=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B591-1)+($F$47)))))),\"0\")","v":427},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(D554=\"-\", $B$548=\"YES\"), 0,IF(AND(D554>=0, $B$548=\"YES\"), D554,IF($B591=1,($F$48),IF($B591=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B591-1)+($F$48)))))),\"0\")","v":53},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(E554=\"-\", $B$548=\"YES\"), 0,IF(AND(E554>=0, $B$548=\"YES\"),E554,IF($B591=1,($F$49),IF($B591=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B591-1)+($F$49)))))),\"0\")","v":24},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F554=\"-\", $B$548=\"YES\"), 0,IF($B591=\"N/A\",\"\",IF(AND(F554>=0,$B$548=\"YES\"),F554,IF($B591=1,$B$495,IF($B591=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B591-1)+$B$495)))))),\"0\")","v":10},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(G554=\"-\", $B$548=\"YES\"),0,IF(AND(G554>=0, $B$548=\"YES\"),G554,IF($B591=1,$B$496,IF($B591=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B591-1)+$B$496)))))),\"-\")","v":5},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(H554=\"-\", $B$548=\"YES\"),0,IF(AND(H554>=0, $B$548=\"YES\"),H554,IF($B591=1,($F$50),IF($B591=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B591-1)+($F$50)))))),\"0\")","v":427},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(I554=\"-\", $B$548=\"YES\"),0,IF(AND(I554>=0, $B$548=\"YES\"),I554,IF($B591=1,($F$51),IF($B591=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B591-1)+($F$51)))))),\"0\")","v":53},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(J554=\"-\", $B$548=\"YES\"),0,IF(AND(J554>=0, $B$548=\"YES\"),J554,IF($B591=1,($F$52),IF($B591=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B591-1)+($F$52)))))),\"0\")","v":24},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(K554=\"-\", $B$548=\"YES\"),0,IF(AND(K554>=0, $B$548=\"YES\"),K554,IF($B591=1,$B$497,IF($B591=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B591-1)+$B$497)))))),\"0\")","v":10},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(L554=\"-\", $B$548=\"YES\"),0,IF(AND(L554>=0, $B$548=\"YES\"),L554,IF($B591=1,$B$498,IF($B591=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B591-1)+$B$498)))))),\"0\")","v":5}]
[{"$f":"IFERROR(IF(A591=\"N/A\",\"N/A\",IF(A591>=$B$35+$B$36-1,\"N/A\",A591+1)), \"N/A\")","v":2029},{"$f":"IF(A592<>\"N/A\",B591+1,\"N/A\")","v":2},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(C555=\"-\", $B$548=\"YES\"),0,IF(AND(C555>=0, $B$548=\"YES\"),C555,IF($B592=1,($F$47),IF($B592=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B592-1)+($F$47)))))),\"0\")","v":{"v":426.17241379310343,"d":"426"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(D555=\"-\", $B$548=\"YES\"), 0,IF(AND(D555>=0, $B$548=\"YES\"), D555,IF($B592=1,($F$48),IF($B592=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B592-1)+($F$48)))))),\"0\")","v":53},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(E555=\"-\", $B$548=\"YES\"), 0,IF(AND(E555>=0, $B$548=\"YES\"),E555,IF($B592=1,($F$49),IF($B592=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B592-1)+($F$49)))))),\"0\")","v":24},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F555=\"-\", $B$548=\"YES\"), 0,IF($B592=\"N/A\",\"\",IF(AND(F555>=0,$B$548=\"YES\"),F555,IF($B592=1,$B$495,IF($B592=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B592-1)+$B$495)))))),\"0\")","v":10},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(G555=\"-\", $B$548=\"YES\"),0,IF(AND(G555>=0, $B$548=\"YES\"),G555,IF($B592=1,$B$496,IF($B592=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B592-1)+$B$496)))))),\"-\")","v":5},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(H555=\"-\", $B$548=\"YES\"),0,IF(AND(H555>=0, $B$548=\"YES\"),H555,IF($B592=1,($F$50),IF($B592=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B592-1)+($F$50)))))),\"0\")","v":{"v":426.17241379310343,"d":"426"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(I555=\"-\", $B$548=\"YES\"),0,IF(AND(I555>=0, $B$548=\"YES\"),I555,IF($B592=1,($F$51),IF($B592=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B592-1)+($F$51)))))),\"0\")","v":53},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(J555=\"-\", $B$548=\"YES\"),0,IF(AND(J555>=0, $B$548=\"YES\"),J555,IF($B592=1,($F$52),IF($B592=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B592-1)+($F$52)))))),\"0\")","v":24},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(K555=\"-\", $B$548=\"YES\"),0,IF(AND(K555>=0, $B$548=\"YES\"),K555,IF($B592=1,$B$497,IF($B592=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B592-1)+$B$497)))))),\"0\")","v":{"v":10.172413793103448,"d":"10"}},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(L555=\"-\", $B$548=\"YES\"),0,IF(AND(L555>=0, $B$548=\"YES\"),L555,IF($B592=1,$B$498,IF($B592=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B592-1)+$B$498)))))),\"0\")","v":{"v":5.172413793103448,"d":"5"}}]
[{"$f":"IF(A592=\"N/A\",\"N/A\",IF(A592>=$B$35+$B$36-1,\"N/A\",A592+1))","v":2030},3,{"v":425.3448275862069,"d":"425"},53,24,10,5,{"v":425.3448275862069,"d":"425"},53,24,{"v":10.344827586206897,"d":"10"},{"v":5.344827586206897,"d":"5"}]
[2031,4,{"v":424.51724137931035,"d":"425"},53,24,10,5,{"v":424.51724137931035,"d":"425"},53,24,{"v":10.517241379310345,"d":"11"},{"v":5.517241379310345,"d":"6"}]
[2032,5,{"v":423.6896551724138,"d":"424"},53,24,10,5,{"v":423.6896551724138,"d":"424"},53,24,{"v":10.689655172413794,"d":"11"},{"v":5.689655172413794,"d":"6"}]
[2033,6,{"v":422.86206896551727,"d":"423"},53,24,10,5,{"v":422.86206896551727,"d":"423"},53,24,{"v":10.862068965517242,"d":"11"},{"v":5.862068965517241,"d":"6"}]
[2034,7,{"v":422.0344827586207,"d":"422"},53,24,10,5,{"v":422.0344827586207,"d":"422"},53,24,{"v":11.03448275862069,"d":"11"},{"v":6.0344827586206895,"d":"6"}]
[2035,8,{"v":421.2068965517241,"d":"421"},53,24,10,5,{"v":421.2068965517241,"d":"421"},53,24,{"v":11.206896551724139,"d":"11"},{"v":6.206896551724138,"d":"6"}]
[2036,9,{"v":420.37931034482756,"d":"420"},53,24,10,5,{"v":420.37931034482756,"d":"420"},53,24,{"v":11.379310344827587,"d":"11"},{"v":6.379310344827586,"d":"6"}]
[2037,10,{"v":419.55172413793105,"d":"420"},53,24,10,5,{"v":419.55172413793105,"d":"420"},53,24,{"v":11.551724137931036,"d":"12"},{"v":6.551724137931035,"d":"7"}]
[2038,11,{"v":418.7241379310345,"d":"419"},53,24,10,5,{"v":418.7241379310345,"d":"419"},53,24,{"v":11.724137931034482,"d":"12"},{"v":6.724137931034483,"d":"7"}]
[2039,12,{"v":417.8965517241379,"d":"418"},53,24,10,5,{"v":417.8965517241379,"d":"418"},53,24,{"v":11.89655172413793,"d":"12"},{"v":6.896551724137931,"d":"7"}]
[2040,13,{"v":417.0689655172414,"d":"417"},53,24,10,5,{"v":417.0689655172414,"d":"417"},53,24,{"v":12.068965517241379,"d":"12"},{"v":7.068965517241379,"d":"7"}]
[2041,14,{"v":416.2413793103448,"d":"416"},53,24,10,5,{"v":416.2413793103448,"d":"416"},53,24,{"v":12.241379310344827,"d":"12"},{"v":7.241379310344827,"d":"7"}]
[2042,15,{"v":415.41379310344826,"d":"415"},53,24,10,5,{"v":415.41379310344826,"d":"415"},53,24,{"v":12.413793103448276,"d":"12"},{"v":7.413793103448276,"d":"7"}]
[2043,16,{"v":414.58620689655174,"d":"415"},53,24,10,5,{"v":414.58620689655174,"d":"415"},53,24,{"v":12.586206896551724,"d":"13"},{"v":7.586206896551724,"d":"8"}]
[2044,17,{"v":413.7586206896552,"d":"414"},53,24,10,5,{"v":413.7586206896552,"d":"414"},53,24,{"v":12.758620689655173,"d":"13"},{"v":7.758620689655173,"d":"8"}]
[2045,18,{"v":412.9310344827586,"d":"413"},53,24,10,5,{"v":412.9310344827586,"d":"413"},53,24,{"v":12.931034482758621,"d":"13"},{"v":7.931034482758621,"d":"8"}]
[2046,19,{"v":412.1034482758621,"d":"412"},53,24,10,5,{"v":412.1034482758621,"d":"412"},53,24,{"v":13.10344827586207,"d":"13"},{"v":8.10344827586207,"d":"8"}]
[2047,20,{"v":411.2758620689655,"d":"411"},53,24,10,5,{"v":411.2758620689655,"d":"411"},53,24,{"v":13.275862068965518,"d":"13"},{"v":8.275862068965518,"d":"8"}]
[2048,21,{"v":410.44827586206895,"d":"410"},53,24,10,5,{"v":410.44827586206895,"d":"410"},53,24,{"v":13.448275862068966,"d":"13"},{"v":8.448275862068966,"d":"8"}]
[2049,{"$f":"IF(A612<>\"N/A\",B611+1,\"N/A\")","v":22},{"v":409.62068965517244,"d":"410"},53,24,10,5,{"v":409.62068965517244,"d":"410"},53,24,{"v":13.620689655172415,"d":"14"},{"v":8.620689655172415,"d":"9"}]
[2050,{"$f":"IF(A613<>\"N/A\",B612+1,\"N/A\")","v":23},{"v":408.7931034482759,"d":"409"},53,24,10,5,{"v":408.7931034482759,"d":"409"},53,24,{"v":13.793103448275861,"d":"14"},{"v":8.793103448275861,"d":"9"}]
[2051,24,{"v":407.9655172413793,"d":"408"},53,24,10,5,{"v":407.9655172413793,"d":"408"},53,24,{"v":13.96551724137931,"d":"14"},{"v":8.96551724137931,"d":"9"}]
[2052,25,{"v":407.13793103448273,"d":"407"},53,24,10,5,{"v":407.13793103448273,"d":"407"},53,24,{"v":14.137931034482758,"d":"14"},{"v":9.137931034482758,"d":"9"}]
[2053,26,{"v":406.3103448275862,"d":"406"},53,24,10,5,{"v":406.3103448275862,"d":"406"},53,24,{"v":14.310344827586206,"d":"14"},{"v":9.310344827586206,"d":"9"}]
[2054,27,{"v":405.48275862068965,"d":"405"},53,24,10,5,{"v":405.48275862068965,"d":"405"},53,24,{"v":14.482758620689655,"d":"14"},{"v":9.482758620689655,"d":"9"}]
[2055,28,{"v":404.6551724137931,"d":"405"},53,24,10,5,{"v":404.6551724137931,"d":"405"},53,24,{"v":14.655172413793103,"d":"15"},{"v":9.655172413793103,"d":"10"}]
[2056,29,{"v":403.82758620689657,"d":"404"},53,24,10,5,{"v":403.82758620689657,"d":"404"},53,24,{"v":14.827586206896552,"d":"15"},{"v":9.827586206896552,"d":"10"}]
[2057,30,403,53,24,10,5,403,53,24,15,10]
["-"]
["Detour Emissions $ per mile"]
["Table 55. Calculated Emission Inputs"]
["Variable","Value"]
["Detour MOVES Functional Class",{"$f":"VLOOKUP(B$62,Defaults!$B$359:$D$371, 3,TRUE)","v":"Rural Unrestricted"}]
["Detour Average Speed, Rounded",{"$f":"IF(C69>70, 70, IF(C69<5, 10, MROUND(C69,10)))","v":60}]
["-"]
["Table 56. Calculated Emission Outputs"]
["Calendar Year","Analysis Year","NOX - Passenger","SOX - Passenger","PM2.5 - Passenger","CO2 - Passenger","NOX - \nTrucks","SOX - Trucks","PM2.5 - Trucks","CO2 - \nTrucks","Passenger - Non-CO2 Emissions Total","Trucks - Non-CO2 Emissions Total"]
[{"$f":"IF(OR(B35=\"Required\",B35=\"-\"), \"N/A\", B35)","v":2028},{"$f":"IF(A630<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.008641229217622294,"d":"$0.0086"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.2536531059956742E-4,"d":"$0.0001"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.007105765000409656,"d":"$0.0071"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08199072544401825,"d":"$0.0820"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.1146618725496544,"d":"$0.1147"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.5965937422885074E-4,"d":"$0.0003"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.19117838230348075,"d":"$0.1912"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.300284662171115,"d":"$0.3003"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.015872359528631516,"d":"$0.02"}},{"$f":"SUM(G630:I630)","v":{"v":0.306099914227364,"d":"$0.31"}}]
[{"$f":"IF(A630=\"N/A\",\"N/A\",IF(A630>=$B$35+$B$36-1,\"N/A\",A630+1))","v":2029},{"$f":"IF(A631<>\"N/A\",B630+1,\"N/A\")","v":2},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.008803505822648066,"d":"$0.0088"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.2835528393584332E-4,"d":"$0.0001"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":7.236765907655711E-3,"d":"$0.0072"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08297461414934648,"d":"$0.0830"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.11681514715152586,"d":"$0.1168"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.658522724217024E-4,"d":"$0.0003"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.19470292069254164,"d":"$0.1947"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3038880781171684,"d":"$0.3039"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.01616862701423962,"d":"$0.02"}},{"$f":"SUM(G631:I631)","v":{"v":0.3117839201164892,"d":"$0.31"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2030},3,{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0685762395279008,"d":"$0.0686"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2743544333505489,"d":"$0.2744"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2031,4,{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.06991040761210122,"d":"$0.0699"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.27969206824063736,"d":"$0.2797"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2032,5,{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07071090846262146,"d":"$0.0707"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2828946491746905,"d":"$0.2829"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2033,6,{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07204507654682188,"d":"$0.0720"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.28823228406477897,"d":"$0.2882"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2034,7,{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0731124110141822,"d":"$0.0731"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29250239197684974,"d":"$0.2925"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2035,8,{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0741797454815425,"d":"$0.0742"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29677249988892057,"d":"$0.2968"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2036,9,{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07524707994890284,"d":"$0.0752"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3010426078009914,"d":"$0.3010"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2037,10,{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07658124803310325,"d":"$0.0766"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3063802426910799,"d":"$0.3064"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2038,11,{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0773817488836235,"d":"$0.0774"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30958282362513295,"d":"$0.3096"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2039,12,{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07844908335098381,"d":"$0.0784"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3138529315372038,"d":"$0.3139"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2040,13,{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07046055875038228,"d":"$0.0705"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2872621930535375,"d":"$0.2873"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2041,14,{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07140317492095595,"d":"$0.0714"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2911051655358591,"d":"$0.2911"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2042,15,{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07258144513417306,"d":"$0.0726"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29590888113876107,"d":"$0.2959"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2043,16,{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07352406130474673,"d":"$0.0735"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2997518536210826,"d":"$0.2998"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2044,17,{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07470233151796382,"d":"$0.0747"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3045555692239846,"d":"$0.3046"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2045,18,{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0756449476885375,"d":"$0.0756"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30839854170630615,"d":"$0.3084"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2046,19,{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07682321790175459,"d":"$0.0768"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3132022573092081,"d":"$0.3132"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2047,20,{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07800148811497169,"d":"$0.0780"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31800597291211014,"d":"$0.3180"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2048,21,{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07917975832818878,"d":"$0.0792"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32280968851501207,"d":"$0.3228"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2049,22,{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08012237449876246,"d":"$0.0801"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3266526609973336,"d":"$0.3267"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2050,23,{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07786101109532678,"d":"$0.0779"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31233704946661495,"d":"$0.3123"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2051,24,{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07876374745585231,"d":"$0.0788"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3159583485908656,"d":"$0.3160"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2052,25,{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07966648381637785,"d":"$0.0797"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31957964771511616,"d":"$0.3196"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2053,26,{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2054,27,{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2055,28,{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2056,29,{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"$f":"SUM(G658:I658)","v":{"v":0.03544534853220392,"d":"$0.04"}}]
[2057,30,{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200132387[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
["-"]
["BCA Annual Calculations"]
["Table 57. BCA Annual Calculations"]
["Calendar Year","Analysis Year","Discounted Safety","Discounted Travel Time","Discounted VOC","Discounted Resilience","Discounted Health and Amenity","Discounted CO2 Emissions","Discounted Non-CO2 Emissions","Discounted Other Environmental","Discounted Maintenance Cost Savings","Discounted Residual Value","Discounted Other Benefits","Total Discounted Benefits","Total Discounted Costs","Net Present Value","7 Percent Discount Rate","3 Percent Discount Rate"]
[{"$f":"IFERROR(\"Pre-Benefits Period\", \"N/A\")","v":"Pre-Benefits Period"},{"$f":"IF(A664>0, 0,0)","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",M259,0)))","v":{"v":-37226.13642094993,"d":"$(37,226)"}},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",K259,0)))","v":{"v":-2698593.501993838,"d":"$(2,698,594)"}},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUMIFS(E198:E237, B198:B237, \"<=\"&0)","v":{"v":16455.290729852844,"d":"$16,455"}},"N/A",{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",-(IFERROR(ABS(B264),0)+IFERROR(ABS(B265),0)+IFERROR(ABS(B266),0)+IFERROR(ABS(B267),0)+IFERROR(ABS(B268),0)+IFERROR(ABS(B269),0)+IFERROR(ABS(B270),0)),0)))","v":{"v":-300000,"d":"$(300,000)"}},{"$f":"SUM(_xlfn.IFNA(BCACalc321201133388[[#This Row],[Discounted Safety]:[Discounted Other Benefits]],0))","v":{"v":-3019364.347684935,"d":"$(3,019,364)"}},{"$f":"B134","v":{"v":26898026.509963483,"d":"$26,898,027"}},{"$f":"N664-O664","v":{"v":-29917390.857648417,"d":"$(29,917,391)"}},{"$f":"IF(A664=\"N/A\",0,VLOOKUP(A664,Defaults!$A$290:$B$340,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(A664=\"N/A\", 0,VLOOKUP(A664,Defaults!$A$290:$C$340,3,FALSE))","v":{"$error":"#N/A"}}]
[{"$f":"IF(OR(B35=0,B35=\"Required\"), \"N/A\", B35)","v":2028},{"$f":"IF(A665<>\"N/A\",B664+1,\"N/A\")","v":1},{"$f":"(IF(A665=\"N/A\",0,(\n\n+N(\"Avoided crashes due to CMF\")\n+IF($B$420=\"YES\",IF(OR(A665<$C$425,A665>$C$426),0,(((SUM($H591:$J591)-SUM($C591:$E591))/SUM($C591:$E591))*0.5*$D$440) + ((SUM($C591:$E591)/SUM($C$591:$E$591))*$D$440)))\n\n+N(\"Avoided detour benefits\")\n+IF($B$277=\"YES\",IF(A665=\"N/A\",0, IF(A665>=$C$304, $D$304*$C$68*$C$455*SUM(C591:E591),\nIF( A665>=$C$300, $D$300*$C$68*$C$455*D591+$E$300*$C$68*$C$455*E591,\nIF(A665>=$C$299, $D$299*$C$68*$C$455*D591+$E$299*$C$68*$C$455*E591,\nIF(A665>=$C$298,$D$298*$C$68*$C$455*D591+$E$298*$C$68*$C$455*E591,0)))))*365,0)\n\n+N(\"Avoided detour benefits - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*$C$455*SUM(C591:E591),0),0),0)\n)))*Q665","v":{"v":46876.96529510221,"d":"$46,877"}},{"$f":"(IF($A665=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A665>=$C$466, $A665<=$C$467)),\n($C591+(0.5*($H591-$C591)))*$C$85*$C$91*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+($D591+(0.5*($I591-$D591)))*$C$93*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+(($E591+(0.5*($J591-$E591)))*$C$94+($E591+(0.5*($J591-$E591)))*$C$91*$C$95)*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,\nIF(A665>=$C$304,$D$304*$C$68/$C$69*(($C$93*D591)+($C$91*$C$85*C591)+($C$91*$C$95*E591+E591*$C$94))+IFERROR($D$304*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),\nIF(A665>=$C$300,($D$300*$C$68/$C$69*(($C$93*D591))+($E$300*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$299,($D$299*$C$68/$C$69*(($C$93*D591))+($E$299*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$298,($D$298*$C$68/$C$69*(($C$93*D591))+($E$298*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$329*$B$330*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$337*$B$338*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$313*$B$314*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$321*$B$322*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I591:J591)-SUM(D591:E591))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H591-C591))))\n\n))*Q665)","v":{"v":4321.977400839403,"d":"$4,322"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I591:J591)-SUM(D591:E591))+(Defaults!$B$59*0.5*$C$72*(H591-C591)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D591+$E$300*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D591+$E$299*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D591+$E$298*$C$68*(Defaults!$B$60)*E591,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0),0)))*Q665","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A665=\"N/A\",0,(\n(($B$355+($D$355*($B665-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B665-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B665-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B665-1)))*(($B$386-$C$386)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B665-1)))*(($B$387-$C$387)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C591*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C591*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D591*$C$93)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E591*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F591*$C$92/Defaults!$B$258+$G591*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L630*$E591)\n\n))*Q665\n\n+(IF(A665=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J630*$E591))\n\n))*R665,0)","v":{"v":1606.0207382738845,"d":"$1,606"}},{"$f":"IF($B$490=\"YES\",(IF($A665=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K591-F591)*Defaults!$C$254*Defaults!$C$250)\n+((L591-G591)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F591*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K591-F591)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F591*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K591-F591)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F591*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K591-F591)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F591*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K591-F591)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F591*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K591-F591)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F591*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K591-F591)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G591*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G591*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G591*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G591*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G591*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L591-G591)*$C$526*365*0.5,0))),0)*Q665","v":{"v":2294.498744449025,"d":"$2,294"}},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J630*(I591-D591))+(F630*(H591-C591))+((J591-E591)*J630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304, $D$304*$C$68*((J630*D591)+(F630*C591)+(E591*J630)),\nIF( A665>=$C$300, $D$300*$C$68*J630*D591+$E$300*$C$68*J630*E591,\nIF(A665>=$C$299, $D$299*$C$68*J630*D591+$E$299*$C$68*J630*E591,\nIF(A665>=$C$298,$D$298*$C$68*J630*D591+$E$298*$C$68*J630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0))),0))))*R665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L630*(I591-D591))+(K630*(H591-C591))+((J591-E591)*L630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304,$D$304*$C$68*((L630*D591)+(L630*E591)+(K630*C591)),\nIF(A665>=$C$300,$D$300*$C$68*L630*D591+$E$300*$C$68*L630*E591,\nIF(A665>=$C$299,$D$299*$C$68*L630*D591+$E$299*$C$68*L630*E591,\nIF(A665>=$C$298,$D$298*$C$68*L630*D591+$E$298*$C$68*L630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0))),0))))*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I591:J591)-SUM(D591:E591)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H591-C591)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A665=\"N/A\",A665<D$484,A665>E$484),0,\nB$484*(1+C$484)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$485,A665>E$485),0,B$485*(1+C$485)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$486,A665>E$486),0,B$486*(1+C$486)^(B665-1))),0)\n\n))*Q665","v":{"v":83262.22423837522,"d":"$83,262"}},{"$f":"(IF(A665=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B665-1)))-($B$158*((1+$B$159)^(B665-1)))),0)\n\n+(IFERROR(IF(AND(A665>=$B$164,A665<=($B$165),MOD((A665-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A665>=$B$172,A665<=($B$173),MOD((A665-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A665>=$B$180,A665<=($B$181),MOD((A665-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A665>=$B$188,A665<=($B$189),MOD((A665-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q665))\n\n+IFERROR(SUMIF($A$198:$A$237,$A665,$E$198:$E$237),0)","v":0},{"$f":"IFERROR((IF(A665=($B$35+$B$36-1),IFERROR(($A$138*$B$133*($B$138-$B$36)/$B$138),0)+IFERROR(($A$139*$B$133*($B$139-$B$36)/$B$139),0)+IFERROR(($A$140*$B$133*($B$140-$B$36)/$B$140),0)+IFERROR(($A$141*$B$133*($B$141-$B$36)/$B$141),0),0))*Q665, 0)","v":0},{"$f":"IF($B$531=\"YES\",(\nIF(OR(A665=\"N/A\",A665<D$536,A665>E$536),0,B$536*(1+C$536)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$537,A665>E$537),0,B$537*(1+C$537)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$538,A665>E$538),0,B$538*(1+C$538)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$539,A665>E$539),0,B$539*(1+C$539)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$540,A665>E$540),0,B$540*(1+C$540)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$541,A665>E$541),0,B$541*(1+C$541)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$542,A665>E$542),0,B$542*(1+C$542)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$543,A665>E$543),0,B$543*(1+C$543)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$544,A665>E$544),0,B$544*(1+C$544)^(B665-1))\n)*Q665,0)","v":{"v":41631.11211918761,"d":"$41,631"}},{"$f":"C665+D665+E665+F665+G665+H665+L665+M665+K665+J665+I665","v":{"v":179992.79853622732,"d":"$179,993"}},0,{"$f":"N665-O665","v":{"v":179992.79853622732,"d":"$179,993"}},{"$f":"IF(A665=\"N/A\",0,VLOOKUP(A665,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.8326222423837522,"d":"0.83"}},{"$f":"IF(A665=\"N/A\", 0,VLOOKUP(A665,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.887971382186192,"d":"0.89"}}]
[{"$f":"IFERROR(IF(A665=\"N/A\",\"N/A\",IF(A665>=$B$35+$B$36-1,\"N/A\",A665+1)), \"N/A\")","v":2029},2,{"v":45392.814378920375,"d":"$45,393"},{"$f":"(IF($A666=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A666>=$C$466, $A666<=$C$467)),\n($C592+(0.5*($H592-$C592)))*$C$85*$C$91*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+($D592+(0.5*($I592-$D592)))*$C$93*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+(($E592+(0.5*($J592-$E592)))*$C$94+($E592+(0.5*($J592-$E592)))*$C$91*$C$95)*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,\nIF(A666>=$C$304,$D$304*$C$68/$C$69*(($C$93*D592)+($C$91*$C$85*C592)+($C$91*$C$95*E592+E592*$C$94))+IFERROR($D$304*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),\nIF(A666>=$C$300,($D$300*$C$68/$C$69*(($C$93*D592))+($E$300*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$299,($D$299*$C$68/$C$69*(($C$93*D592))+($E$299*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$298,($D$298*$C$68/$C$69*(($C$93*D592))+($E$298*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$329*$B$330*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$337*$B$338*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$313*$B$314*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$321*$B$322*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I592:J592)-SUM(D592:E592))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H592-C592))))\n\n))*Q666)","v":{"v":4186.701388658969,"d":"$4,187"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I592:J592)-SUM(D592:E592))+(Defaults!$B$59*0.5*$C$72*(H592-C592)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D592+$E$300*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D592+$E$299*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D592+$E$298*$C$68*(Defaults!$B$60)*E592,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0),0)))*Q666","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A666=\"N/A\",0,(\n(($B$355+($D$355*($B666-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B666-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B666-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B666-1)))*(($B$386-$C$386)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B666-1)))*(($B$387-$C$387)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C592*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C592*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D592*$C$93)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E592*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F592*$C$92/Defaults!$B$258+$G592*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L631*$E592)\n\n))*Q666\n\n+(IF(A666=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J631*$E592))\n\n))*R666,0)","v":{"v":1555.7896522912433,"d":"$1,556"}},{"$f":"IF($B$490=\"YES\",(IF($A666=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K592-F592)*Defaults!$C$254*Defaults!$C$250)\n+((L592-G592)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F592*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K592-F592)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F592*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K592-F592)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F592*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K592-F592)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F592*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K592-F592)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F592*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K592-F592)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F592*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K592-F592)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G592*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G592*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G592*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G592*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G592*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L592-G592)*$C$526*365*0.5,0))),0)*Q666","v":{"v":2660.8443981393866,"d":"$2,661"}},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J631*(I592-D592))+(F631*(H592-C592))+((J592-E592)*J631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304, $D$304*$C$68*((J631*D592)+(F631*C592)+(E592*J631)),\nIF( A666>=$C$300, $D$300*$C$68*J631*D592+$E$300*$C$68*J631*E592,\nIF(A666>=$C$299, $D$299*$C$68*J631*D592+$E$299*$C$68*J631*E592,\nIF(A666>=$C$298,$D$298*$C$68*J631*D592+$E$298*$C$68*J631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0))),0))))*R666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L631*(I592-D592))+(K631*(H592-C592))+((J592-E592)*L631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304,$D$304*$C$68*((L631*D592)+(L631*E592)+(K631*C592)),\nIF(A666>=$C$300,$D$300*$C$68*L631*D592+$E$300*$C$68*L631*E592,\nIF(A666>=$C$299,$D$299*$C$68*L631*D592+$E$299*$C$68*L631*E592,\nIF(A666>=$C$298,$D$298*$C$68*L631*D592+$E$298*$C$68*L631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0))),0))))*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I592:J592)-SUM(D592:E592)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H592-C592)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A666=\"N/A\",A666<D$484,A666>E$484),0,\nB$484*(1+C$484)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$485,A666>E$485),0,B$485*(1+C$485)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$486,A666>E$486),0,B$486*(1+C$486)^(B666-1))),0)\n\n))*Q666","v":{"v":81566.291445935,"d":"$81,566"}},{"$f":"(IF(A666=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B666-1)))-($B$158*((1+$B$159)^(B666-1)))),0)\n\n+(IFERROR(IF(AND(A666>=$B$164,A666<=($B$165),MOD((A666-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A666>=$B$172,A666<=($B$173),MOD((A666-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A666>=$B$180,A666<=($B$181),MOD((A666-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A666>=$B$188,A666<=($B$189),MOD((A666-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q666))\n\n+IFERROR(SUMIF($A$198:$A$237,$A666,$E$198:$E$237),0)","v":0},0,{"v":40783.1457229675,"d":"$40,783"},{"v":176145.58698691247,"d":"$176,146"},0,{"v":176145.58698691247,"d":"$176,146"},{"$f":"IF(A666=\"N/A\",0,VLOOKUP(A666,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.8075870440191584,"d":"0.81"}},{"$f":"IF(A666=\"N/A\", 0,VLOOKUP(A666,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8705601786139139,"d":"0.87"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2030},3,{"v":43955.533603049975,"d":"$43,956"},{"$f":"(IF($A667=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A667>=$C$466, $A667<=$C$467)),\n($C593+(0.5*($H593-$C593)))*$C$85*$C$91*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+($D593+(0.5*($I593-$D593)))*$C$93*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+(($E593+(0.5*($J593-$E593)))*$C$94+($E593+(0.5*($J593-$E593)))*$C$91*$C$95)*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A667=\"N/A\",0,\nIF(A667>=$C$304,$D$304*$C$68/$C$69*(($C$93*D593)+($C$91*$C$85*C593)+($C$91*$C$95*E593+E593*$C$94))+IFERROR($D$304*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),\nIF(A667>=$C$300,($D$300*$C$68/$C$69*(($C$93*D593))+($E$300*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$299,($D$299*$C$68/$C$69*(($C$93*D593))+($E$299*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$298,($D$298*$C$68/$C$69*(($C$93*D593))+($E$298*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$329*$B$330*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$337*$B$338*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$313*$B$314*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$321*$B$322*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I593:J593)-SUM(D593:E593))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H593-C593))))\n\n))*Q667)","v":{"v":4055.652900318441,"d":"$4,056"}},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I593:J593)-SUM(D593:E593))+(Defaults!$B$59*0.5*$C$72*(H593-C593)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D593+$E$300*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D593+$E$299*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D593+$E$298*$C$68*(Defaults!$B$60)*E593,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0),0)))*Q667","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A667=\"N/A\",0,(\n(($B$355+($D$355*($B667-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B667-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B667-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B667-1)))*(($B$386-$C$386)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B667-1)))*(($B$387-$C$387)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C593*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C593*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D593*$C$93)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E593*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F593*$C$92/Defaults!$B$258+$G593*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L632*$E593)\n\n))*Q667\n\n+(IF(A667=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J632*$E593))\n\n))*R667,0)","v":{"v":1506.7016799206713,"d":"$1,507"}},{"$f":"IF($B$490=\"YES\",(IF($A667=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K593-F593)*Defaults!$C$254*Defaults!$C$250)\n+((L593-G593)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F593*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K593-F593)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F593*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K593-F593)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F593*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K593-F593)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F593*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K593-F593)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F593*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K593-F593)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F593*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K593-F593)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G593*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G593*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G593*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G593*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G593*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L593-G593)*$C$526*365*0.5,0))),0)*Q667","v":{"v":3003.085159770105,"d":"$3,003"}},0,0,{"$f":"(IF(A667=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I593:J593)-SUM(D593:E593)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H593-C593)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A667=\"N/A\",A667<D$484,A667>E$484),0,\nB$484*(1+C$484)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$485,A667>E$485),0,B$485*(1+C$485)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$486,A667>E$486),0,B$486*(1+C$486)^(B667-1))),0)\n\n))*Q667","v":{"v":79904.90238641547,"d":"$79,905"}},{"$f":"(IF(A667=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B667-1)))-($B$158*((1+$B$159)^(B667-1)))),0)\n\n+(IFERROR(IF(AND(A667>=$B$164,A667<=($B$165),MOD((A667-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A667>=$B$172,A667<=($B$173),MOD((A667-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A667>=$B$180,A667<=($B$181),MOD((A667-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A667>=$B$188,A667<=($B$189),MOD((A667-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q667))\n\n+IFERROR(SUMIF($A$198:$A$237,$A667,$E$198:$E$237),0)","v":0},0,{"v":39952.45119320774,"d":"$39,952"},{"v":172378.3269226824,"d":"$172,378"},0,{"v":172378.3269226824,"d":"$172,378"},{"$f":"IF(A667=\"N/A\",0,VLOOKUP(A667,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7833046013764873,"d":"0.78"}},{"$f":"IF(A667=\"N/A\", 0,VLOOKUP(A667,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8534903711901116,"d":"0.85"}}]
[2031,4,{"v":42563.64618322654,"d":"$42,564"},{"$f":"(IF($A668=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A668>=$C$466, $A668<=$C$467)),\n($C594+(0.5*($H594-$C594)))*$C$85*$C$91*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+($D594+(0.5*($I594-$D594)))*$C$93*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+(($E594+(0.5*($J594-$E594)))*$C$94+($E594+(0.5*($J594-$E594)))*$C$91*$C$95)*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A668=\"N/A\",0,\nIF(A668>=$C$304,$D$304*$C$68/$C$69*(($C$93*D594)+($C$91*$C$85*C594)+($C$91*$C$95*E594+E594*$C$94))+IFERROR($D$304*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),\nIF(A668>=$C$300,($D$300*$C$68/$C$69*(($C$93*D594))+($E$300*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$299,($D$299*$C$68/$C$69*(($C$93*D594))+($E$299*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$298,($D$298*$C$68/$C$69*(($C$93*D594))+($E$298*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$329*$B$330*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$337*$B$338*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$313*$B$314*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$321*$B$322*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I594:J594)-SUM(D594:E594))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H594-C594))))\n\n))*Q668)","v":{"v":3928.7000104403237,"d":"$3,929"}},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I594:J594)-SUM(D594:E594))+(Defaults!$B$59*0.5*$C$72*(H594-C594)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D594+$E$300*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D594+$E$299*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D594+$E$298*$C$68*(Defaults!$B$60)*E594,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0),0)))*Q668","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A668=\"N/A\",0,(\n(($B$355+($D$355*($B668-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B668-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B668-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B668-1)))*(($B$386-$C$386)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B668-1)))*(($B$387-$C$387)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C594*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C594*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D594*$C$93)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E594*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F594*$C$92/Defaults!$B$258+$G594*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L633*$E594)\n\n))*Q668\n\n+(IF(A668=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J633*$E594))\n\n))*R668,0)","v":{"v":1459.5679501054492,"d":"$1,460"}},{"$f":"IF($B$490=\"YES\",(IF($A668=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K594-F594)*Defaults!$C$254*Defaults!$C$250)\n+((L594-G594)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F594*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K594-F594)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F594*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K594-F594)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F594*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K594-F594)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F594*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K594-F594)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F594*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K594-F594)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F594*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K594-F594)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G594*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G594*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G594*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G594*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G594*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L594-G594)*$C$526*365*0.5,0))),0)*Q668","v":{"v":3322.3393909151605,"d":"$3,322"}},0,0,{"$f":"(IF(A668=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I594:J594)-SUM(D594:E594)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H594-C594)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A668=\"N/A\",A668<D$484,A668>E$484),0,\nB$484*(1+C$484)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$485,A668>E$485),0,B$485*(1+C$485)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$486,A668>E$486),0,B$486*(1+C$486)^(B668-1))),0)\n\n))*Q668","v":{"v":78277.35345322952,"d":"$78,277"}},{"$f":"(IF(A668=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B668-1)))-($B$158*((1+$B$159)^(B668-1)))),0)\n\n+(IFERROR(IF(AND(A668>=$B$164,A668<=($B$165),MOD((A668-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A668>=$B$172,A668<=($B$173),MOD((A668-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A668>=$B$180,A668<=($B$181),MOD((A668-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A668>=$B$188,A668<=($B$189),MOD((A668-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q668))\n\n+IFERROR(SUMIF($A$198:$A$237,$A668,$E$198:$E$237),0)","v":{"v":6837.770526079909,"d":"$6,838"}},0,{"v":39138.67672661476,"d":"$39,139"},{"v":175528.05424061167,"d":"$175,528"},0,{"v":175528.05424061167,"d":"$175,528"},{"$f":"IF(A668=\"N/A\",0,VLOOKUP(A668,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7597522806755455,"d":"0.76"}},{"$f":"IF(A668=\"N/A\", 0,VLOOKUP(A668,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8367552658726585,"d":"0.84"}}]
[2032,5,{"v":41215.72176849683,"d":"$41,216"},{"$f":"(IF($A669=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A669>=$C$466, $A669<=$C$467)),\n($C595+(0.5*($H595-$C595)))*$C$85*$C$91*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+($D595+(0.5*($I595-$D595)))*$C$93*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+(($E595+(0.5*($J595-$E595)))*$C$94+($E595+(0.5*($J595-$E595)))*$C$91*$C$95)*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A669=\"N/A\",0,\nIF(A669>=$C$304,$D$304*$C$68/$C$69*(($C$93*D595)+($C$91*$C$85*C595)+($C$91*$C$95*E595+E595*$C$94))+IFERROR($D$304*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),\nIF(A669>=$C$300,($D$300*$C$68/$C$69*(($C$93*D595))+($E$300*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$299,($D$299*$C$68/$C$69*(($C$93*D595))+($E$299*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$298,($D$298*$C$68/$C$69*(($C$93*D595))+($E$298*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$329*$B$330*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$337*$B$338*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$313*$B$314*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$321*$B$322*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I595:J595)-SUM(D595:E595))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H595-C595))))\n\n))*Q669)","v":{"v":3805.7149050713115,"d":"$3,806"}},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I595:J595)-SUM(D595:E595))+(Defaults!$B$59*0.5*$C$72*(H595-C595)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D595+$E$300*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D595+$E$299*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D595+$E$298*$C$68*(Defaults!$B$60)*E595,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0),0)))*Q669","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A669=\"N/A\",0,(\n(($B$355+($D$355*($B669-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B669-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B669-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B669-1)))*(($B$386-$C$386)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B669-1)))*(($B$387-$C$387)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C595*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C595*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D595*$C$93)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E595*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F595*$C$92/Defaults!$B$258+$G595*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L634*$E595)\n\n))*Q669\n\n+(IF(A669=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J634*$E595))\n\n))*R669,0)","v":{"v":1413.901194393888,"d":"$1,414"}},{"$f":"IF($B$490=\"YES\",(IF($A669=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K595-F595)*Defaults!$C$254*Defaults!$C$250)\n+((L595-G595)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F595*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K595-F595)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F595*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K595-F595)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F595*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K595-F595)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F595*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K595-F595)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F595*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K595-F595)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F595*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K595-F595)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G595*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G595*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G595*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G595*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G595*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L595-G595)*$C$526*365*0.5,0))),0)*Q669","v":{"v":3619.679992301651,"d":"$3,620"}},0,0,{"$f":"(IF(A669=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I595:J595)-SUM(D595:E595)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H595-C595)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A669=\"N/A\",A669<D$484,A669>E$484),0,\nB$484*(1+C$484)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$485,A669>E$485),0,B$485*(1+C$485)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$486,A669>E$486),0,B$486*(1+C$486)^(B669-1))),0)\n\n))*Q669","v":{"v":76682.95537125297,"d":"$76,683"}},{"$f":"(IF(A669=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B669-1)))-($B$158*((1+$B$159)^(B669-1)))),0)\n\n+(IFERROR(IF(AND(A669>=$B$164,A669<=($B$165),MOD((A669-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A669>=$B$172,A669<=($B$173),MOD((A669-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A669>=$B$180,A669<=($B$181),MOD((A669-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A669>=$B$188,A669<=($B$189),MOD((A669-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q669))\n\n+IFERROR(SUMIF($A$198:$A$237,$A669,$E$198:$E$237),0)","v":0},0,{"v":38341.47768562649,"d":"$38,341"},{"v":165079.45091714314,"d":"$165,079"},0,{"v":165079.45091714314,"d":"$165,079"},{"$f":"IF(A669=\"N/A\",0,VLOOKUP(A669,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7369081286862711,"d":"0.74"}},{"$f":"IF(A669=\"N/A\", 0,VLOOKUP(A669,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8203482998751553,"d":"0.82"}}]
[2033,6,{"v":39910.374984043556,"d":"$39,910"},{"$f":"(IF($A670=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A670>=$C$466, $A670<=$C$467)),\n($C596+(0.5*($H596-$C596)))*$C$85*$C$91*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+($D596+(0.5*($I596-$D596)))*$C$93*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+(($E596+(0.5*($J596-$E596)))*$C$94+($E596+(0.5*($J596-$E596)))*$C$91*$C$95)*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A670=\"N/A\",0,\nIF(A670>=$C$304,$D$304*$C$68/$C$69*(($C$93*D596)+($C$91*$C$85*C596)+($C$91*$C$95*E596+E596*$C$94))+IFERROR($D$304*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),\nIF(A670>=$C$300,($D$300*$C$68/$C$69*(($C$93*D596))+($E$300*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$299,($D$299*$C$68/$C$69*(($C$93*D596))+($E$299*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$298,($D$298*$C$68/$C$69*(($C$93*D596))+($E$298*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$329*$B$330*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$337*$B$338*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$313*$B$314*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$321*$B$322*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I596:J596)-SUM(D596:E596))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H596-C596))))\n\n))*Q670)","v":{"v":3686.573753709422,"d":"$3,687"}},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I596:J596)-SUM(D596:E596))+(Defaults!$B$59*0.5*$C$72*(H596-C596)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D596+$E$300*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D596+$E$299*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D596+$E$298*$C$68*(Defaults!$B$60)*E596,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0),0)))*Q670","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A670=\"N/A\",0,(\n(($B$355+($D$355*($B670-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B670-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B670-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B670-1)))*(($B$386-$C$386)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B670-1)))*(($B$387-$C$387)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C596*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C596*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D596*$C$93)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E596*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F596*$C$92/Defaults!$B$258+$G596*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L635*$E596)\n\n))*Q670\n\n+(IF(A670=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J635*$E596))\n\n))*R670,0)","v":{"v":1369.666793376142,"d":"$1,370"}},{"$f":"IF($B$490=\"YES\",(IF($A670=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K596-F596)*Defaults!$C$254*Defaults!$C$250)\n+((L596-G596)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F596*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K596-F596)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F596*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K596-F596)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F596*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K596-F596)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F596*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K596-F596)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F596*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K596-F596)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F596*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K596-F596)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G596*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G596*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G596*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G596*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G596*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L596-G596)*$C$526*365*0.5,0))),0)*Q670","v":{"v":3896.1361265472997,"d":"$3,896"}},0,0,{"$f":"(IF(A670=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I596:J596)-SUM(D596:E596)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H596-C596)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A670=\"N/A\",A670<D$484,A670>E$484),0,\nB$484*(1+C$484)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$485,A670>E$485),0,B$485*(1+C$485)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$486,A670>E$486),0,B$486*(1+C$486)^(B670-1))),0)\n\n))*Q670","v":{"v":75121.0329049132,"d":"$75,121"}},0,0,{"v":37560.5164524566,"d":"$37,561"},{"v":161544.30101504622,"d":"$161,544"},0,{"v":161544.30101504622,"d":"$161,544"},{"$f":"IF(A670=\"N/A\",0,VLOOKUP(A670,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7147508522660244,"d":"0.71"}},{"$f":"IF(A670=\"N/A\", 0,VLOOKUP(A670,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8042630390932897,"d":"0.80"}}]
[2034,7,{"v":38646.26401965921,"d":"$38,646"},{"$f":"(IF($A671=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A671>=$C$466, $A671<=$C$467)),\n($C597+(0.5*($H597-$C597)))*$C$85*$C$91*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+($D597+(0.5*($I597-$D597)))*$C$93*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+(($E597+(0.5*($J597-$E597)))*$C$94+($E597+(0.5*($J597-$E597)))*$C$91*$C$95)*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A671=\"N/A\",0,\nIF(A671>=$C$304,$D$304*$C$68/$C$69*(($C$93*D597)+($C$91*$C$85*C597)+($C$91*$C$95*E597+E597*$C$94))+IFERROR($D$304*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),\nIF(A671>=$C$300,($D$300*$C$68/$C$69*(($C$93*D597))+($E$300*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$299,($D$299*$C$68/$C$69*(($C$93*D597))+($E$299*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$298,($D$298*$C$68/$C$69*(($C$93*D597))+($E$298*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$329*$B$330*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$337*$B$338*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$313*$B$314*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$321*$B$322*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I597:J597)-SUM(D597:E597))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H597-C597))))\n\n))*Q671)","v":{"v":3571.156585309823,"d":"$3,571"}},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I597:J597)-SUM(D597:E597))+(Defaults!$B$59*0.5*$C$72*(H597-C597)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D597+$E$300*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D597+$E$299*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D597+$E$298*$C$68*(Defaults!$B$60)*E597,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0),0)))*Q671","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A671=\"N/A\",0,(\n(($B$355+($D$355*($B671-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B671-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B671-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B671-1)))*(($B$386-$C$386)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B671-1)))*(($B$387-$C$387)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C597*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C597*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D597*$C$93)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E597*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F597*$C$92/Defaults!$B$258+$G597*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L636*$E597)\n\n))*Q671\n\n+(IF(A671=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J636*$E597))\n\n))*R671,0)","v":{"v":1326.8118181633029,"d":"$1,327"}},{"$f":"IF($B$490=\"YES\",(IF($A671=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K597-F597)*Defaults!$C$254*Defaults!$C$250)\n+((L597-G597)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F597*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K597-F597)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F597*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K597-F597)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F597*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K597-F597)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F597*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K597-F597)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F597*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K597-F597)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F597*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K597-F597)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G597*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G597*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G597*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G597*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G597*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L597-G597)*$C$526*365*0.5,0))),0)*Q671","v":{"v":4152.694878399941,"d":"$4,153"}},0,0,{"$f":"(IF(A671=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I597:J597)-SUM(D597:E597)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H597-C597)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A671=\"N/A\",A671<D$484,A671>E$484),0,\nB$484*(1+C$484)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$485,A671>E$485),0,B$485*(1+C$485)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$486,A671>E$486),0,B$486*(1+C$486)^(B671-1))),0)\n\n))*Q671","v":{"v":73590.92457222342,"d":"$73,591"}},0,0,{"v":36795.46228611171,"d":"$36,795"},{"v":158083.3141598674,"d":"$158,083"},0,{"v":158083.3141598674,"d":"$158,083"},{"$f":"IF(A671=\"N/A\",0,VLOOKUP(A671,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6932597985121478,"d":"0.69"}},{"$f":"IF(A671=\"N/A\", 0,VLOOKUP(A671,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7884931755816564,"d":"0.79"}}]
[2035,8,{"v":56140.352708252365,"d":"$56,140"},{"$f":"(IF($A672=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A672>=$C$466, $A672<=$C$467)),\n($C598+(0.5*($H598-$C598)))*$C$85*$C$91*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+($D598+(0.5*($I598-$D598)))*$C$93*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+(($E598+(0.5*($J598-$E598)))*$C$94+($E598+(0.5*($J598-$E598)))*$C$91*$C$95)*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A672=\"N/A\",0,\nIF(A672>=$C$304,$D$304*$C$68/$C$69*(($C$93*D598)+($C$91*$C$85*C598)+($C$91*$C$95*E598+E598*$C$94))+IFERROR($D$304*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),\nIF(A672>=$C$300,($D$300*$C$68/$C$69*(($C$93*D598))+($E$300*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$299,($D$299*$C$68/$C$69*(($C$93*D598))+($E$299*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$298,($D$298*$C$68/$C$69*(($C$93*D598))+($E$298*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$329*$B$330*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$337*$B$338*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$313*$B$314*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$321*$B$322*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I598:J598)-SUM(D598:E598))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H598-C598))))\n\n))*Q672)","v":{"v":42840.86881725882,"d":"$42,841"}},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I598:J598)-SUM(D598:E598))+(Defaults!$B$59*0.5*$C$72*(H598-C598)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D598+$E$300*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D598+$E$299*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D598+$E$298*$C$68*(Defaults!$B$60)*E598,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0),0)))*Q672","v":{"v":31182.065908199285,"d":"$31,182"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A672=\"N/A\",0,(\n(($B$355+($D$355*($B672-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B672-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B672-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B672-1)))*(($B$386-$C$386)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B672-1)))*(($B$387-$C$387)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C598*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C598*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D598*$C$93)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E598*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F598*$C$92/Defaults!$B$258+$G598*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L637*$E598)\n\n))*Q672\n\n+(IF(A672=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J637*$E598))\n\n))*R672,0)","v":{"v":1285.2959396282197,"d":"$1,285"}},{"$f":"IF($B$490=\"YES\",(IF($A672=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K598-F598)*Defaults!$C$254*Defaults!$C$250)\n+((L598-G598)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F598*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K598-F598)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F598*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K598-F598)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F598*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K598-F598)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F598*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K598-F598)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F598*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K598-F598)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F598*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K598-F598)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G598*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G598*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G598*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G598*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G598*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L598-G598)*$C$526*365*0.5,0))),0)*Q672","v":{"v":4390.3028546798805,"d":"$4,390"}},{"v":8059.628515559798,"d":"$8,060"},{"v":2389.520610819485,"d":"$2,390"},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I598:J598)-SUM(D598:E598)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H598-C598)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A672=\"N/A\",A672<D$484,A672>E$484),0,\nB$484*(1+C$484)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$485,A672>E$485),0,B$485*(1+C$485)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$486,A672>E$486),0,B$486*(1+C$486)^(B672-1))),0)\n\n))*Q672","v":{"v":72179.38664029351,"d":"$72,179"}},{"v":6051.734419601678,"d":"$6,052"},0,{"v":36045.99118232087,"d":"$36,046"},{"v":260565.14759661388,"d":"$260,565"},0,{"v":260565.14759661388,"d":"$260,565"},{"$f":"IF(A672=\"N/A\",0,VLOOKUP(A672,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6724149355112976,"d":"0.67"}},{"$f":"IF(A672=\"N/A\", 0,VLOOKUP(A672,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7730325250800554,"d":"0.77"}}]
[2036,9,{"v":54392.03663363551,"d":"$54,392"},{"$f":"(IF($A673=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A673>=$C$466, $A673<=$C$467)),\n($C599+(0.5*($H599-$C599)))*$C$85*$C$91*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+($D599+(0.5*($I599-$D599)))*$C$93*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+(($E599+(0.5*($J599-$E599)))*$C$94+($E599+(0.5*($J599-$E599)))*$C$91*$C$95)*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A673=\"N/A\",0,\nIF(A673>=$C$304,$D$304*$C$68/$C$69*(($C$93*D599)+($C$91*$C$85*C599)+($C$91*$C$95*E599+E599*$C$94))+IFERROR($D$304*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),\nIF(A673>=$C$300,($D$300*$C$68/$C$69*(($C$93*D599))+($E$300*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$299,($D$299*$C$68/$C$69*(($C$93*D599))+($E$299*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$298,($D$298*$C$68/$C$69*(($C$93*D599))+($E$298*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$329*$B$330*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$337*$B$338*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$313*$B$314*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$321*$B$322*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I599:J599)-SUM(D599:E599))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H599-C599))))\n\n))*Q673)","v":{"v":41548.43507489208,"d":"$41,548"}},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I599:J599)-SUM(D599:E599))+(Defaults!$B$59*0.5*$C$72*(H599-C599)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D599+$E$300*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D599+$E$299*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D599+$E$298*$C$68*(Defaults!$B$60)*E599,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0),0)))*Q673","v":{"v":30244.48681687613,"d":"$30,244"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A673=\"N/A\",0,(\n(($B$355+($D$355*($B673-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B673-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B673-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B673-1)))*(($B$386-$C$386)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B673-1)))*(($B$387-$C$387)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C599*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C599*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D599*$C$93)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E599*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F599*$C$92/Defaults!$B$258+$G599*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L638*$E599)\n\n))*Q673\n\n+(IF(A673=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J638*$E599))\n\n))*R673,0)","v":{"v":1245.0773697796653,"d":"$1,245"}},{"$f":"IF($B$490=\"YES\",(IF($A673=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K599-F599)*Defaults!$C$254*Defaults!$C$250)\n+((L599-G599)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F599*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K599-F599)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F599*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K599-F599)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F599*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K599-F599)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F599*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K599-F599)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F599*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K599-F599)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F599*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K599-F599)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G599*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G599*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G599*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G599*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G599*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L599-G599)*$C$526*365*0.5,0))),0)*Q673","v":{"v":4609.867726050131,"d":"$4,610"}},{"v":8015.288621060315,"d":"$8,015"},{"v":2317.6727554020226,"d":"$2,318"},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I599:J599)-SUM(D599:E599)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H599-C599)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A673=\"N/A\",A673<D$484,A673>E$484),0,\nB$484*(1+C$484)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$485,A673>E$485),0,B$485*(1+C$485)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$486,A673>E$486),0,B$486*(1+C$486)^(B673-1))),0)\n\n))*Q673","v":{"v":70708.34768568377,"d":"$70,708"}},0,0,{"v":35311.78573631823,"d":"$35,312"},{"v":248392.99841969783,"d":"$248,393"},0,{"v":248392.99841969783,"d":"$248,393"},{"$f":"IF(A673=\"N/A\",0,VLOOKUP(A673,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6521968336676021,"d":"0.65"}},{"$f":"IF(A673=\"N/A\", 0,VLOOKUP(A673,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7578750245882895,"d":"0.76"}}]
[2037,10,{"v":52698.101652181096,"d":"$52,698"},{"$f":"(IF($A674=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A674>=$C$466, $A674<=$C$467)),\n($C600+(0.5*($H600-$C600)))*$C$85*$C$91*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+($D600+(0.5*($I600-$D600)))*$C$93*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+(($E600+(0.5*($J600-$E600)))*$C$94+($E600+(0.5*($J600-$E600)))*$C$91*$C$95)*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A674=\"N/A\",0,\nIF(A674>=$C$304,$D$304*$C$68/$C$69*(($C$93*D600)+($C$91*$C$85*C600)+($C$91*$C$95*E600+E600*$C$94))+IFERROR($D$304*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),\nIF(A674>=$C$300,($D$300*$C$68/$C$69*(($C$93*D600))+($E$300*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$299,($D$299*$C$68/$C$69*(($C$93*D600))+($E$299*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$298,($D$298*$C$68/$C$69*(($C$93*D600))+($E$298*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$329*$B$330*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$337*$B$338*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$313*$B$314*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$321*$B$322*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I600:J600)-SUM(D600:E600))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H600-C600))))\n\n))*Q674)","v":{"v":40294.99135637962,"d":"$40,295"}},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I600:J600)-SUM(D600:E600))+(Defaults!$B$59*0.5*$C$72*(H600-C600)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D600+$E$300*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D600+$E$299*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D600+$E$298*$C$68*(Defaults!$B$60)*E600,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0),0)))*Q674","v":{"v":29335.09875545697,"d":"$29,335"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A674=\"N/A\",0,(\n(($B$355+($D$355*($B674-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B674-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B674-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B674-1)))*(($B$386-$C$386)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B674-1)))*(($B$387-$C$387)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C600*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C600*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D600*$C$93)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E600*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F600*$C$92/Defaults!$B$258+$G600*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L639*$E600)\n\n))*Q674\n\n+(IF(A674=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J639*$E600))\n\n))*R674,0)","v":{"v":1206.1181474947364,"d":"$1,206"}},{"$f":"IF($B$490=\"YES\",(IF($A674=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K600-F600)*Defaults!$C$254*Defaults!$C$250)\n+((L600-G600)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F600*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K600-F600)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F600*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K600-F600)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F600*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K600-F600)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F600*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K600-F600)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F600*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K600-F600)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F600*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K600-F600)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G600*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G600*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G600*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G600*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G600*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L600-G600)*$C$526*365*0.5,0))),0)*Q674","v":{"v":4812.259712666306,"d":"$4,812"}},{"v":7997.454576012762,"d":"$7,997"},{"v":2247.9852137749976,"d":"$2,248"},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I600:J600)-SUM(D600:E600)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H600-C600)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A674=\"N/A\",A674<D$484,A674>E$484),0,\nB$484*(1+C$484)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$485,A674>E$485),0,B$485*(1+C$485)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$486,A674>E$486),0,B$486*(1+C$486)^(B674-1))),0)\n\n))*Q674","v":{"v":69267.2971875947,"d":"$69,267"}},0,0,{"v":34592.53500842038,"d":"$34,593"},{"v":242451.84160998155,"d":"$242,452"},0,{"v":242451.84160998155,"d":"$242,452"},{"$f":"IF(A674=\"N/A\",0,VLOOKUP(A674,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6325866475922426,"d":"0.63"}},{"$f":"IF(A674=\"N/A\", 0,VLOOKUP(A674,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7430147299885193,"d":"0.74"}}]
[2038,11,{"v":51056.85812853142,"d":"$51,057"},{"$f":"(IF($A675=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A675>=$C$466, $A675<=$C$467)),\n($C601+(0.5*($H601-$C601)))*$C$85*$C$91*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+($D601+(0.5*($I601-$D601)))*$C$93*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+(($E601+(0.5*($J601-$E601)))*$C$94+($E601+(0.5*($J601-$E601)))*$C$91*$C$95)*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A675=\"N/A\",0,\nIF(A675>=$C$304,$D$304*$C$68/$C$69*(($C$93*D601)+($C$91*$C$85*C601)+($C$91*$C$95*E601+E601*$C$94))+IFERROR($D$304*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),\nIF(A675>=$C$300,($D$300*$C$68/$C$69*(($C$93*D601))+($E$300*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$299,($D$299*$C$68/$C$69*(($C$93*D601))+($E$299*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$298,($D$298*$C$68/$C$69*(($C$93*D601))+($E$298*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$329*$B$330*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$337*$B$338*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$313*$B$314*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$321*$B$322*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I601:J601)-SUM(D601:E601))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H601-C601))))\n\n))*Q675)","v":{"v":39079.361427148026,"d":"$39,079"}},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I601:J601)-SUM(D601:E601))+(Defaults!$B$59*0.5*$C$72*(H601-C601)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D601+$E$300*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D601+$E$299*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D601+$E$298*$C$68*(Defaults!$B$60)*E601,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0),0)))*Q675","v":{"v":28453.054079007725,"d":"$28,453"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A675=\"N/A\",0,(\n(($B$355+($D$355*($B675-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B675-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B675-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B675-1)))*(($B$386-$C$386)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B675-1)))*(($B$387-$C$387)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C601*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C601*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D601*$C$93)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E601*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F601*$C$92/Defaults!$B$258+$G601*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L640*$E601)\n\n))*Q675\n\n+(IF(A675=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J640*$E601))\n\n))*R675,0)","v":{"v":1168.3714755451476,"d":"$1,168"}},{"$f":"IF($B$490=\"YES\",(IF($A675=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K601-F601)*Defaults!$C$254*Defaults!$C$250)\n+((L601-G601)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F601*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K601-F601)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F601*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K601-F601)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F601*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K601-F601)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F601*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K601-F601)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F601*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K601-F601)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F601*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K601-F601)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G601*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G601*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G601*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G601*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G601*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L601-G601)*$C$526*365*0.5,0))),0)*Q675","v":{"v":4998.313015687111,"d":"$4,998"}},{"v":7922.599668797228,"d":"$7,923"},{"v":2180.393029849658,"d":"$2,180"},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I601:J601)-SUM(D601:E601)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H601-C601)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A675=\"N/A\",A675<D$484,A675>E$484),0,\nB$484*(1+C$484)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$485,A675>E$485),0,B$485*(1+C$485)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$486,A675>E$486),0,B$486*(1+C$486)^(B675-1))),0)\n\n))*Q675","v":{"v":67855.62355748119,"d":"$67,856"}},0,0,{"v":33887.93439234198,"d":"$33,888"},{"v":236602.50877438945,"d":"$236,603"},0,{"v":236602.50877438945,"d":"$236,603"},{"$f":"IF(A675=\"N/A\",0,VLOOKUP(A675,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6135660985375776,"d":"0.61"}},{"$f":"IF(A675=\"N/A\", 0,VLOOKUP(A675,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7284458137142344,"d":"0.73"}}]
[2039,12,{"v":49466.66887011913,"d":"$49,467"},{"$f":"(IF($A676=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A676>=$C$466, $A676<=$C$467)),\n($C602+(0.5*($H602-$C602)))*$C$85*$C$91*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+($D602+(0.5*($I602-$D602)))*$C$93*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+(($E602+(0.5*($J602-$E602)))*$C$94+($E602+(0.5*($J602-$E602)))*$C$91*$C$95)*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A676=\"N/A\",0,\nIF(A676>=$C$304,$D$304*$C$68/$C$69*(($C$93*D602)+($C$91*$C$85*C602)+($C$91*$C$95*E602+E602*$C$94))+IFERROR($D$304*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),\nIF(A676>=$C$300,($D$300*$C$68/$C$69*(($C$93*D602))+($E$300*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$299,($D$299*$C$68/$C$69*(($C$93*D602))+($E$299*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$298,($D$298*$C$68/$C$69*(($C$93*D602))+($E$298*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$329*$B$330*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$337*$B$338*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$313*$B$314*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$321*$B$322*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I602:J602)-SUM(D602:E602))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H602-C602))))\n\n))*Q676)","v":{"v":37900.40453638431,"d":"$37,900"}},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I602:J602)-SUM(D602:E602))+(Defaults!$B$59*0.5*$C$72*(H602-C602)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D602+$E$300*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D602+$E$299*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D602+$E$298*$C$68*(Defaults!$B$60)*E602,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0),0)))*Q676","v":{"v":27597.530629493427,"d":"$27,598"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A676=\"N/A\",0,(\n(($B$355+($D$355*($B676-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B676-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B676-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B676-1)))*(($B$386-$C$386)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B676-1)))*(($B$387-$C$387)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C602*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C602*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D602*$C$93)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E602*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F602*$C$92/Defaults!$B$258+$G602*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L641*$E602)\n\n))*Q676\n\n+(IF(A676=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J641*$E602))\n\n))*R676,0)","v":{"v":1131.806926181256,"d":"$1,132"}},{"$f":"IF($B$490=\"YES\",(IF($A676=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K602-F602)*Defaults!$C$254*Defaults!$C$250)\n+((L602-G602)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F602*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K602-F602)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F602*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K602-F602)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F602*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K602-F602)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F602*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K602-F602)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F602*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K602-F602)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F602*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K602-F602)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G602*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G602*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G602*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G602*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G602*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L602-G602)*$C$526*365*0.5,0))),0)*Q676","v":{"v":5168.82719655803,"d":"$5,169"}},{"v":7874.389123145317,"d":"$7,874"},{"v":2114.8332006301243,"d":"$2,115"},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I602:J602)-SUM(D602:E602)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H602-C602)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A676=\"N/A\",A676<D$484,A676>E$484),0,\nB$484*(1+C$484)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$485,A676>E$485),0,B$485*(1+C$485)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$486,A676>E$486),0,B$486*(1+C$486)^(B676-1))),0)\n\n))*Q676","v":{"v":66472.72768703007,"d":"$66,473"}},{"v":5356.057116234916,"d":"$5,356"},0,{"v":33197.6854861934,"d":"$33,198"},{"v":236280.93077196996,"d":"$236,281"},0,{"v":236280.93077196996,"d":"$236,281"},{"$f":"IF(A676=\"N/A\",0,VLOOKUP(A676,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5951174573594351,"d":"0.60"}},{"$f":"IF(A676=\"N/A\", 0,VLOOKUP(A676,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7141625624649357,"d":"0.71"}}]
[2040,13,{"v":47925.947501041184,"d":"$47,926"},{"$f":"(IF($A677=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A677>=$C$466, $A677<=$C$467)),\n($C603+(0.5*($H603-$C603)))*$C$85*$C$91*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+($D603+(0.5*($I603-$D603)))*$C$93*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+(($E603+(0.5*($J603-$E603)))*$C$94+($E603+(0.5*($J603-$E603)))*$C$91*$C$95)*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A677=\"N/A\",0,\nIF(A677>=$C$304,$D$304*$C$68/$C$69*(($C$93*D603)+($C$91*$C$85*C603)+($C$91*$C$95*E603+E603*$C$94))+IFERROR($D$304*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),\nIF(A677>=$C$300,($D$300*$C$68/$C$69*(($C$93*D603))+($E$300*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$299,($D$299*$C$68/$C$69*(($C$93*D603))+($E$299*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$298,($D$298*$C$68/$C$69*(($C$93*D603))+($E$298*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$329*$B$330*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$337*$B$338*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$313*$B$314*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$321*$B$322*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I603:J603)-SUM(D603:E603))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H603-C603))))\n\n))*Q677)","v":{"v":36757.01434660015,"d":"$36,757"}},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I603:J603)-SUM(D603:E603))+(Defaults!$B$59*0.5*$C$72*(H603-C603)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D603+$E$300*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D603+$E$299*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D603+$E$298*$C$68*(Defaults!$B$60)*E603,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0),0)))*Q677","v":{"v":26767.73096944077,"d":"$26,768"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A677=\"N/A\",0,(\n(($B$355+($D$355*($B677-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B677-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B677-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B677-1)))*(($B$386-$C$386)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B677-1)))*(($B$387-$C$387)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C603*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C603*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D603*$C$93)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E603*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F603*$C$92/Defaults!$B$258+$G603*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L642*$E603)\n\n))*Q677\n\n+(IF(A677=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J642*$E603))\n\n))*R677,0)","v":{"v":1096.2513393035601,"d":"$1,096"}},{"$f":"IF($B$490=\"YES\",(IF($A677=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K603-F603)*Defaults!$C$254*Defaults!$C$250)\n+((L603-G603)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F603*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K603-F603)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F603*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K603-F603)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F603*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K603-F603)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F603*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K603-F603)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F603*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K603-F603)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F603*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K603-F603)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G603*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G603*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G603*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G603*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G603*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L603-G603)*$C$526*365*0.5,0))),0)*Q677","v":{"v":5324.568505914656,"d":"$5,325"}},{"v":7065.924336813741,"d":"$7,066"},{"v":802.2455852740238,"d":"$802"},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I603:J603)-SUM(D603:E603)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H603-C603)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A677=\"N/A\",A677<D$484,A677>E$484),0,\nB$484*(1+C$484)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$485,A677>E$485),0,B$485*(1+C$485)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$486,A677>E$486),0,B$486*(1+C$486)^(B677-1))),0)\n\n))*Q677","v":{"v":65118.022693262814,"d":"$65,118"}},0,0,{"v":32521.495966106057,"d":"$32,521"},{"v":223379.20124375695,"d":"$223,379"},0,{"v":223379.20124375695,"d":"$223,379"},{"$f":"IF(A677=\"N/A\",0,VLOOKUP(A677,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5772235279916927,"d":"0.58"}},{"$f":"IF(A677=\"N/A\", 0,VLOOKUP(A677,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7001593749656233,"d":"0.70"}}]
[2041,14,{"v":46433.15688630889,"d":"$46,433"},{"$f":"(IF($A678=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A678>=$C$466, $A678<=$C$467)),\n($C604+(0.5*($H604-$C604)))*$C$85*$C$91*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+($D604+(0.5*($I604-$D604)))*$C$93*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+(($E604+(0.5*($J604-$E604)))*$C$94+($E604+(0.5*($J604-$E604)))*$C$91*$C$95)*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A678=\"N/A\",0,\nIF(A678>=$C$304,$D$304*$C$68/$C$69*(($C$93*D604)+($C$91*$C$85*C604)+($C$91*$C$95*E604+E604*$C$94))+IFERROR($D$304*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),\nIF(A678>=$C$300,($D$300*$C$68/$C$69*(($C$93*D604))+($E$300*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$299,($D$299*$C$68/$C$69*(($C$93*D604))+($E$299*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$298,($D$298*$C$68/$C$69*(($C$93*D604))+($E$298*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$329*$B$330*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$337*$B$338*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$313*$B$314*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$321*$B$322*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I604:J604)-SUM(D604:E604))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H604-C604))))\n\n))*Q678)","v":{"v":35648.117895487405,"d":"$35,648"}},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I604:J604)-SUM(D604:E604))+(Defaults!$B$59*0.5*$C$72*(H604-C604)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D604+$E$300*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D604+$E$299*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D604+$E$298*$C$68*(Defaults!$B$60)*E604,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0),0)))*Q678","v":{"v":25962.881638642844,"d":"$25,963"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A678=\"N/A\",0,(\n(($B$355+($D$355*($B678-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B678-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B678-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B678-1)))*(($B$386-$C$386)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B678-1)))*(($B$387-$C$387)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C604*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C604*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D604*$C$93)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E604*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F604*$C$92/Defaults!$B$258+$G604*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L643*$E604)\n\n))*Q678\n\n+(IF(A678=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J643*$E604))\n\n))*R678,0)","v":{"v":1061.9390102454304,"d":"$1,062"}},{"$f":"IF($B$490=\"YES\",(IF($A678=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K604-F604)*Defaults!$C$254*Defaults!$C$250)\n+((L604-G604)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F604*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K604-F604)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F604*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K604-F604)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F604*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K604-F604)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F604*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K604-F604)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F604*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K604-F604)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F604*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K604-F604)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G604*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G604*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G604*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G604*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G604*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L604-G604)*$C$526*365*0.5,0))),0)*Q678","v":{"v":5466.271163888412,"d":"$5,466"}},{"v":7020.050737932205,"d":"$7,020"},{"v":778.1237490533695,"d":"$778"},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I604:J604)-SUM(D604:E604)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H604-C604)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A678=\"N/A\",A678<D$484,A678>E$484),0,\nB$484*(1+C$484)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$485,A678>E$485),0,B$485*(1+C$485)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$486,A678>E$486),0,B$486*(1+C$486)^(B678-1))),0)\n\n))*Q678","v":{"v":63790.93366885057,"d":"$63,791"}},0,0,{"v":31859.07946243173,"d":"$31,859"},{"v":218020.55421284086,"d":"$218,021"},0,{"v":218020.55421284086,"d":"$218,021"},{"$f":"IF(A678=\"N/A\",0,VLOOKUP(A678,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5598676314177428,"d":"0.56"}},{"$f":"IF(A678=\"N/A\", 0,VLOOKUP(A678,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.686430759770219,"d":"0.69"}}]
[2042,15,{"v":60103.43465028923,"d":"$60,103"},{"$f":"(IF($A679=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A679>=$C$466, $A679<=$C$467)),\n($C605+(0.5*($H605-$C605)))*$C$85*$C$91*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+($D605+(0.5*($I605-$D605)))*$C$93*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+(($E605+(0.5*($J605-$E605)))*$C$94+($E605+(0.5*($J605-$E605)))*$C$91*$C$95)*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A679=\"N/A\",0,\nIF(A679>=$C$304,$D$304*$C$68/$C$69*(($C$93*D605)+($C$91*$C$85*C605)+($C$91*$C$95*E605+E605*$C$94))+IFERROR($D$304*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),\nIF(A679>=$C$300,($D$300*$C$68/$C$69*(($C$93*D605))+($E$300*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$299,($D$299*$C$68/$C$69*(($C$93*D605))+($E$299*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$298,($D$298*$C$68/$C$69*(($C$93*D605))+($E$298*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$329*$B$330*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$337*$B$338*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$313*$B$314*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$321*$B$322*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I605:J605)-SUM(D605:E605))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H605-C605))))\n\n))*Q679)","v":{"v":66376.6812466748,"d":"$66,377"}},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I605:J605)-SUM(D605:E605))+(Defaults!$B$59*0.5*$C$72*(H605-C605)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D605+$E$300*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D605+$E$299*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D605+$E$298*$C$68*(Defaults!$B$60)*E605,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0),0)))*Q679","v":{"v":50364.46486642647,"d":"$50,364"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A679=\"N/A\",0,(\n(($B$355+($D$355*($B679-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B679-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B679-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B679-1)))*(($B$386-$C$386)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B679-1)))*(($B$387-$C$387)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C605*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C605*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D605*$C$93)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E605*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F605*$C$92/Defaults!$B$258+$G605*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L644*$E605)\n\n))*Q679\n\n+(IF(A679=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J644*$E605))\n\n))*R679,0)","v":{"v":1028.7012162556634,"d":"$1,029"}},{"$f":"IF($B$490=\"YES\",(IF($A679=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K605-F605)*Defaults!$C$254*Defaults!$C$250)\n+((L605-G605)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F605*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K605-F605)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F605*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K605-F605)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F605*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K605-F605)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F605*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K605-F605)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F605*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K605-F605)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F605*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K605-F605)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G605*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G605*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G605*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G605*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G605*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L605-G605)*$C$526*365*0.5,0))),0)*Q679","v":{"v":5594.638593535651,"d":"$5,595"}},{"v":13991.94737127496,"d":"$13,992"},{"v":1509.454411354742,"d":"$1,509"},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I605:J605)-SUM(D605:E605)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H605-C605)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A679=\"N/A\",A679<D$484,A679>E$484),0,\nB$484*(1+C$484)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$485,A679>E$485),0,B$485*(1+C$485)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$486,A679>E$486),0,B$486*(1+C$486)^(B679-1))),0)\n\n))*Q679","v":{"v":62561.48399814387,"d":"$62,561"}},0,0,{"v":31210.155438463684,"d":"$31,210"},{"v":292740.961792419,"d":"$292,741"},0,{"v":292740.961792419,"d":"$292,741"},{"$f":"IF(A679=\"N/A\",0,VLOOKUP(A679,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5430335901239018,"d":"0.54"}},{"$f":"IF(A679=\"N/A\", 0,VLOOKUP(A679,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6729713331080578,"d":"0.67"}}]
[2043,16,{"v":58247.55835708588,"d":"$58,248"},{"$f":"(IF($A680=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A680>=$C$466, $A680<=$C$467)),\n($C606+(0.5*($H606-$C606)))*$C$85*$C$91*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+($D606+(0.5*($I606-$D606)))*$C$93*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+(($E606+(0.5*($J606-$E606)))*$C$94+($E606+(0.5*($J606-$E606)))*$C$91*$C$95)*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A680=\"N/A\",0,\nIF(A680>=$C$304,$D$304*$C$68/$C$69*(($C$93*D606)+($C$91*$C$85*C606)+($C$91*$C$95*E606+E606*$C$94))+IFERROR($D$304*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),\nIF(A680>=$C$300,($D$300*$C$68/$C$69*(($C$93*D606))+($E$300*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$299,($D$299*$C$68/$C$69*(($C$93*D606))+($E$299*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$298,($D$298*$C$68/$C$69*(($C$93*D606))+($E$298*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$329*$B$330*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$337*$B$338*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$313*$B$314*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$321*$B$322*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I606:J606)-SUM(D606:E606))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H606-C606))))\n\n))*Q680)","v":{"v":64377.40234231288,"d":"$64,377"}},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I606:J606)-SUM(D606:E606))+(Defaults!$B$59*0.5*$C$72*(H606-C606)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D606+$E$300*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D606+$E$299*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D606+$E$298*$C$68*(Defaults!$B$60)*E606,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0),0)))*Q680","v":{"v":48850.11141263479,"d":"$48,850"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A680=\"N/A\",0,(\n(($B$355+($D$355*($B680-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B680-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B680-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B680-1)))*(($B$386-$C$386)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B680-1)))*(($B$387-$C$387)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C606*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C606*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D606*$C$93)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E606*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F606*$C$92/Defaults!$B$258+$G606*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L645*$E606)\n\n))*Q680\n\n+(IF(A680=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J645*$E606))\n\n))*R680,0)","v":{"v":996.5003882265044,"d":"$997"}},{"$f":"IF($B$490=\"YES\",(IF($A680=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K606-F606)*Defaults!$C$254*Defaults!$C$250)\n+((L606-G606)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F606*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K606-F606)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F606*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K606-F606)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F606*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K606-F606)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F606*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K606-F606)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F606*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K606-F606)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F606*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K606-F606)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G606*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G606*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G606*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G606*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G606*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L606-G606)*$C$526*365*0.5,0))),0)*Q680","v":{"v":5710.344609051603,"d":"$5,710"}},{"v":13895.746052450297,"d":"$13,896"},{"v":1464.0682942335034,"d":"$1,464"},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I606:J606)-SUM(D606:E606)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H606-C606)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A680=\"N/A\",A680<D$484,A680>E$484),0,\nB$484*(1+C$484)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$485,A680>E$485),0,B$485*(1+C$485)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$486,A680>E$486),0,B$486*(1+C$486)^(B680-1))),0)\n\n))*Q680","v":{"v":61285.826485851714,"d":"$61,286"}},{"v":4740.35141718246,"d":"$4,740"},0,{"v":30574.44907162785,"d":"$30,574"},{"v":290142.3584306575,"d":"$290,142"},0,{"v":290142.3584306575,"d":"$290,142"},{"$f":"IF(A680=\"N/A\",0,VLOOKUP(A680,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5267057130202734,"d":"0.53"}},{"$f":"IF(A680=\"N/A\", 0,VLOOKUP(A680,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6597758167726057,"d":"0.66"}}]
[2044,17,{"v":56448.94843933303,"d":"$56,449"},{"$f":"(IF($A681=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A681>=$C$466, $A681<=$C$467)),\n($C607+(0.5*($H607-$C607)))*$C$85*$C$91*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+($D607+(0.5*($I607-$D607)))*$C$93*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+(($E607+(0.5*($J607-$E607)))*$C$94+($E607+(0.5*($J607-$E607)))*$C$91*$C$95)*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A681=\"N/A\",0,\nIF(A681>=$C$304,$D$304*$C$68/$C$69*(($C$93*D607)+($C$91*$C$85*C607)+($C$91*$C$95*E607+E607*$C$94))+IFERROR($D$304*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),\nIF(A681>=$C$300,($D$300*$C$68/$C$69*(($C$93*D607))+($E$300*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$299,($D$299*$C$68/$C$69*(($C$93*D607))+($E$299*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$298,($D$298*$C$68/$C$69*(($C$93*D607))+($E$298*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$329*$B$330*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$337*$B$338*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$313*$B$314*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$321*$B$322*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I607:J607)-SUM(D607:E607))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H607-C607))))\n\n))*Q681)","v":{"v":62438.34193650979,"d":"$62,438"}},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I607:J607)-SUM(D607:E607))+(Defaults!$B$59*0.5*$C$72*(H607-C607)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D607+$E$300*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D607+$E$299*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D607+$E$298*$C$68*(Defaults!$B$60)*E607,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0),0)))*Q681","v":{"v":47381.29137985916,"d":"$47,381"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A681=\"N/A\",0,(\n(($B$355+($D$355*($B681-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B681-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B681-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B681-1)))*(($B$386-$C$386)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B681-1)))*(($B$387-$C$387)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C607*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C607*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D607*$C$93)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E607*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F607*$C$92/Defaults!$B$258+$G607*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L646*$E607)\n\n))*Q681\n\n+(IF(A681=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J646*$E607))\n\n))*R681,0)","v":{"v":965.3080989967219,"d":"$965"}},{"$f":"IF($B$490=\"YES\",(IF($A681=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K607-F607)*Defaults!$C$254*Defaults!$C$250)\n+((L607-G607)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F607*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K607-F607)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F607*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K607-F607)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F607*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K607-F607)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F607*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K607-F607)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F607*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K607-F607)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F607*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K607-F607)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G607*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G607*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G607*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G607*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G607*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L607-G607)*$C$526*365*0.5,0))),0)*Q681","v":{"v":5814.034560373102,"d":"$5,814"}},{"v":13841.60224555915,"d":"$13,842"},{"v":1420.0468421275496,"d":"$1,420"},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I607:J607)-SUM(D607:E607)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H607-C607)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A681=\"N/A\",A681<D$484,A681>E$484),0,\nB$484*(1+C$484)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$485,A681>E$485),0,B$485*(1+C$485)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$486,A681>E$486),0,B$486*(1+C$486)^(B681-1))),0)\n\n))*Q681","v":{"v":60036.19346972289,"d":"$60,036"}},0,0,{"v":29951.691137094218,"d":"$29,952"},{"v":278297.4581095757,"d":"$278,297"},0,{"v":278297.4581095757,"d":"$278,297"},{"$f":"IF(A681=\"N/A\",0,VLOOKUP(A681,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5108687808150082,"d":"0.51"}},{"$f":"IF(A681=\"N/A\", 0,VLOOKUP(A681,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6468390360515741,"d":"0.65"}}]
[2045,18,{"v":54705.838995803984,"d":"$54,706"},{"$f":"(IF($A682=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A682>=$C$466, $A682<=$C$467)),\n($C608+(0.5*($H608-$C608)))*$C$85*$C$91*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+($D608+(0.5*($I608-$D608)))*$C$93*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+(($E608+(0.5*($J608-$E608)))*$C$94+($E608+(0.5*($J608-$E608)))*$C$91*$C$95)*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A682=\"N/A\",0,\nIF(A682>=$C$304,$D$304*$C$68/$C$69*(($C$93*D608)+($C$91*$C$85*C608)+($C$91*$C$95*E608+E608*$C$94))+IFERROR($D$304*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),\nIF(A682>=$C$300,($D$300*$C$68/$C$69*(($C$93*D608))+($E$300*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$299,($D$299*$C$68/$C$69*(($C$93*D608))+($E$299*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$298,($D$298*$C$68/$C$69*(($C$93*D608))+($E$298*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$329*$B$330*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$337*$B$338*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$313*$B$314*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$321*$B$322*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I608:J608)-SUM(D608:E608))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H608-C608))))\n\n))*Q682)","v":{"v":60557.686246974525,"d":"$60,558"}},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I608:J608)-SUM(D608:E608))+(Defaults!$B$59*0.5*$C$72*(H608-C608)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D608+$E$300*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D608+$E$299*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D608+$E$298*$C$68*(Defaults!$B$60)*E608,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0),0)))*Q682","v":{"v":45956.63567396621,"d":"$45,957"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A682=\"N/A\",0,(\n(($B$355+($D$355*($B682-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B682-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B682-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B682-1)))*(($B$386-$C$386)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B682-1)))*(($B$387-$C$387)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C608*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C608*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D608*$C$93)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E608*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F608*$C$92/Defaults!$B$258+$G608*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L647*$E608)\n\n))*Q682\n\n+(IF(A682=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J647*$E608))\n\n))*R682,0)","v":{"v":935.0890021033872,"d":"$935"}},{"$f":"IF($B$490=\"YES\",(IF($A682=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K608-F608)*Defaults!$C$254*Defaults!$C$250)\n+((L608-G608)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F608*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K608-F608)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F608*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K608-F608)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F608*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K608-F608)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F608*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K608-F608)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F608*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K608-F608)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F608*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K608-F608)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G608*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G608*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G608*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G608*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G608*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L608-G608)*$C$526*365*0.5,0))),0)*Q682","v":{"v":5906.326435718463,"d":"$5,906"}},{"v":13741.431065826959,"d":"$13,741"},{"v":1377.3490224321527,"d":"$1,377"},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I608:J608)-SUM(D608:E608)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H608-C608)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A682=\"N/A\",A682<D$484,A682>E$484),0,\nB$484*(1+C$484)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$485,A682>E$485),0,B$485*(1+C$485)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$486,A682>E$486),0,B$486*(1+C$486)^(B682-1))),0)\n\n))*Q682","v":{"v":58812.05362993674,"d":"$58,812"}},0,0,{"v":29341.61789375864,"d":"$29,342"},{"v":271334.02796652104,"d":"$271,334"},0,{"v":271334.02796652104,"d":"$271,334"},{"$f":"IF(A682=\"N/A\",0,VLOOKUP(A682,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4955080318283299,"d":"0.50"}},{"$f":"IF(A682=\"N/A\", 0,VLOOKUP(A682,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6341559176976218,"d":"0.63"}}]
[2046,19,{"v":53016.51854584958,"d":"$53,017"},{"$f":"(IF($A683=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A683>=$C$466, $A683<=$C$467)),\n($C609+(0.5*($H609-$C609)))*$C$85*$C$91*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+($D609+(0.5*($I609-$D609)))*$C$93*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+(($E609+(0.5*($J609-$E609)))*$C$94+($E609+(0.5*($J609-$E609)))*$C$91*$C$95)*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A683=\"N/A\",0,\nIF(A683>=$C$304,$D$304*$C$68/$C$69*(($C$93*D609)+($C$91*$C$85*C609)+($C$91*$C$95*E609+E609*$C$94))+IFERROR($D$304*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),\nIF(A683>=$C$300,($D$300*$C$68/$C$69*(($C$93*D609))+($E$300*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$299,($D$299*$C$68/$C$69*(($C$93*D609))+($E$299*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$298,($D$298*$C$68/$C$69*(($C$93*D609))+($E$298*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$329*$B$330*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$337*$B$338*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$313*$B$314*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$321*$B$322*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I609:J609)-SUM(D609:E609))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H609-C609))))\n\n))*Q683)","v":{"v":58733.67612240872,"d":"$58,734"}},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I609:J609)-SUM(D609:E609))+(Defaults!$B$59*0.5*$C$72*(H609-C609)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D609+$E$300*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D609+$E$299*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D609+$E$298*$C$68*(Defaults!$B$60)*E609,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0),0)))*Q683","v":{"v":44574.81636660157,"d":"$44,575"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A683=\"N/A\",0,(\n(($B$355+($D$355*($B683-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B683-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B683-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B683-1)))*(($B$386-$C$386)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B683-1)))*(($B$387-$C$387)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C609*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C609*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D609*$C$93)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E609*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F609*$C$92/Defaults!$B$258+$G609*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L648*$E609)\n\n))*Q683\n\n+(IF(A683=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J648*$E609))\n\n))*R683,0)","v":{"v":905.8164969172175,"d":"$906"}},{"$f":"IF($B$490=\"YES\",(IF($A683=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K609-F609)*Defaults!$C$254*Defaults!$C$250)\n+((L609-G609)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F609*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K609-F609)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F609*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K609-F609)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F609*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K609-F609)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F609*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K609-F609)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F609*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K609-F609)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F609*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K609-F609)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G609*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G609*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G609*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G609*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G609*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L609-G609)*$C$526*365*0.5,0))),0)*Q683","v":{"v":5987.811923559164,"d":"$5,988"}},{"v":13681.835341334028,"d":"$13,682"},{"v":1335.935036306647,"d":"$1,336"},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I609:J609)-SUM(D609:E609)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H609-C609)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A683=\"N/A\",A683<D$484,A683>E$484),0,\nB$484*(1+C$484)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$485,A683>E$485),0,B$485*(1+C$485)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$486,A683>E$486),0,B$486*(1+C$486)^(B683-1))),0)\n\n))*Q683","v":{"v":57612.88650612214,"d":"$57,613"}},0,0,{"v":28743.97097254727,"d":"$28,744"},{"v":264593.2673116463,"d":"$264,593"},0,{"v":264593.2673116463,"d":"$264,593"},{"$f":"IF(A683=\"N/A\",0,VLOOKUP(A683,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4806091482331038,"d":"0.48"}},{"$f":"IF(A683=\"N/A\", 0,VLOOKUP(A683,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6217214879388449,"d":"0.62"}}]
[2047,20,{"v":51379.32835328656,"d":"$51,379"},{"$f":"(IF($A684=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A684>=$C$466, $A684<=$C$467)),\n($C610+(0.5*($H610-$C610)))*$C$85*$C$91*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+($D610+(0.5*($I610-$D610)))*$C$93*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+(($E610+(0.5*($J610-$E610)))*$C$94+($E610+(0.5*($J610-$E610)))*$C$91*$C$95)*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A684=\"N/A\",0,\nIF(A684>=$C$304,$D$304*$C$68/$C$69*(($C$93*D610)+($C$91*$C$85*C610)+($C$91*$C$95*E610+E610*$C$94))+IFERROR($D$304*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),\nIF(A684>=$C$300,($D$300*$C$68/$C$69*(($C$93*D610))+($E$300*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$299,($D$299*$C$68/$C$69*(($C$93*D610))+($E$299*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$298,($D$298*$C$68/$C$69*(($C$93*D610))+($E$298*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$329*$B$330*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$337*$B$338*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$313*$B$314*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$321*$B$322*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I610:J610)-SUM(D610:E610))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H610-C610))))\n\n))*Q684)","v":{"v":56964.60539702985,"d":"$56,965"}},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I610:J610)-SUM(D610:E610))+(Defaults!$B$59*0.5*$C$72*(H610-C610)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D610+$E$300*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D610+$E$299*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D610+$E$298*$C$68*(Defaults!$B$60)*E610,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0),0)))*Q684","v":{"v":43234.545457421504,"d":"$43,235"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A684=\"N/A\",0,(\n(($B$355+($D$355*($B684-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B684-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B684-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B684-1)))*(($B$386-$C$386)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B684-1)))*(($B$387-$C$387)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C610*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C610*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D610*$C$93)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E610*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F610*$C$92/Defaults!$B$258+$G610*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L649*$E610)\n\n))*Q684\n\n+(IF(A684=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J649*$E610))\n\n))*R684,0)","v":{"v":877.4591496947836,"d":"$877"}},{"$f":"IF($B$490=\"YES\",(IF($A684=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K610-F610)*Defaults!$C$254*Defaults!$C$250)\n+((L610-G610)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F610*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K610-F610)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F610*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K610-F610)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F610*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K610-F610)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F610*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K610-F610)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F610*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K610-F610)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F610*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K610-F610)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G610*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G610*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G610*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G610*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G610*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L610-G610)*$C$526*365*0.5,0))),0)*Q684","v":{"v":6059.057435466145,"d":"$6,059"}},{"v":13619.293570256123,"d":"$13,619"},{"v":1295.7662815777371,"d":"$1,296"},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I610:J610)-SUM(D610:E610)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H610-C610)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A684=\"N/A\",A684<D$484,A684>E$484),0,\nB$484*(1+C$484)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$485,A684>E$485),0,B$485*(1+C$485)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$486,A684>E$486),0,B$486*(1+C$486)^(B684-1))),0)\n\n))*Q684","v":{"v":56438.18227504662,"d":"$56,438"}},{"v":4195.424184382089,"d":"$4,195"},0,{"v":28158.497266995866,"d":"$28,158"},{"v":262222.1593711573,"d":"$262,222"},0,{"v":262222.1593711573,"d":"$262,222"},{"$f":"IF(A684=\"N/A\",0,VLOOKUP(A684,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.46615824270912104,"d":"0.47"}},{"$f":"IF(A684=\"N/A\", 0,VLOOKUP(A684,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6095308705282794,"d":"0.61"}}]
[2048,21,{"v":49792.66080188014,"d":"$49,793"},{"$f":"(IF($A685=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A685>=$C$466, $A685<=$C$467)),\n($C611+(0.5*($H611-$C611)))*$C$85*$C$91*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+($D611+(0.5*($I611-$D611)))*$C$93*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+(($E611+(0.5*($J611-$E611)))*$C$94+($E611+(0.5*($J611-$E611)))*$C$91*$C$95)*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A685=\"N/A\",0,\nIF(A685>=$C$304,$D$304*$C$68/$C$69*(($C$93*D611)+($C$91*$C$85*C611)+($C$91*$C$95*E611+E611*$C$94))+IFERROR($D$304*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),\nIF(A685>=$C$300,($D$300*$C$68/$C$69*(($C$93*D611))+($E$300*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$299,($D$299*$C$68/$C$69*(($C$93*D611))+($E$299*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$298,($D$298*$C$68/$C$69*(($C$93*D611))+($E$298*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$329*$B$330*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$337*$B$338*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$313*$B$314*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$321*$B$322*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I611:J611)-SUM(D611:E611))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H611-C611))))\n\n))*Q685)","v":{"v":55248.819294656,"d":"$55,249"}},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I611:J611)-SUM(D611:E611))+(Defaults!$B$59*0.5*$C$72*(H611-C611)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D611+$E$300*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D611+$E$299*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D611+$E$298*$C$68*(Defaults!$B$60)*E611,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0),0)))*Q685","v":{"v":41934.573673541716,"d":"$41,935"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A685=\"N/A\",0,(\n(($B$355+($D$355*($B685-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B685-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B685-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B685-1)))*(($B$386-$C$386)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B685-1)))*(($B$387-$C$387)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C611*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C611*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D611*$C$93)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E611*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F611*$C$92/Defaults!$B$258+$G611*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L650*$E611)\n\n))*Q685\n\n+(IF(A685=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J650*$E611))\n\n))*R685,0)","v":{"v":849.9883873949219,"d":"$850"}},{"$f":"IF($B$490=\"YES\",(IF($A685=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K611-F611)*Defaults!$C$254*Defaults!$C$250)\n+((L611-G611)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F611*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K611-F611)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F611*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K611-F611)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F611*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K611-F611)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F611*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K611-F611)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F611*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K611-F611)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F611*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K611-F611)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G611*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G611*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G611*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G611*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G611*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L611-G611)*$C$526*365*0.5,0))),0)*Q685","v":{"v":6120.605091223507,"d":"$6,121"}},{"v":13553.944196451796,"d":"$13,554"},{"v":1256.805316758232,"d":"$1,257"},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I611:J611)-SUM(D611:E611)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H611-C611)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A685=\"N/A\",A685<D$484,A685>E$484),0,\nB$484*(1+C$484)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$485,A685>E$485),0,B$485*(1+C$485)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$486,A685>E$486),0,B$486*(1+C$486)^(B685-1))),0)\n\n))*Q685","v":{"v":55287.44153286766,"d":"$55,287"}},0,0,{"v":27584.948826058033,"d":"$27,585"},{"v":251629.787120832,"d":"$251,630"},0,{"v":251629.787120832,"d":"$251,630"},{"$f":"IF(A685=\"N/A\",0,VLOOKUP(A685,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4521418454986626,"d":"0.45"}},{"$f":"IF(A685=\"N/A\", 0,VLOOKUP(A685,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5975792848316464,"d":"0.60"}}]
[2049,22,{"v":48254.95782083282,"d":"$48,255"},{"$f":"(IF($A686=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A686>=$C$466, $A686<=$C$467)),\n($C612+(0.5*($H612-$C612)))*$C$85*$C$91*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+($D612+(0.5*($I612-$D612)))*$C$93*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+(($E612+(0.5*($J612-$E612)))*$C$94+($E612+(0.5*($J612-$E612)))*$C$91*$C$95)*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A686=\"N/A\",0,\nIF(A686>=$C$304,$D$304*$C$68/$C$69*(($C$93*D612)+($C$91*$C$85*C612)+($C$91*$C$95*E612+E612*$C$94))+IFERROR($D$304*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),\nIF(A686>=$C$300,($D$300*$C$68/$C$69*(($C$93*D612))+($E$300*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$299,($D$299*$C$68/$C$69*(($C$93*D612))+($E$299*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$298,($D$298*$C$68/$C$69*(($C$93*D612))+($E$298*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$329*$B$330*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$337*$B$338*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$313*$B$314*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$321*$B$322*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I612:J612)-SUM(D612:E612))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H612-C612))))\n\n))*Q686)","v":{"v":53584.71288085905,"d":"$53,585"}},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I612:J612)-SUM(D612:E612))+(Defaults!$B$59*0.5*$C$72*(H612-C612)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D612+$E$300*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D612+$E$299*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D612+$E$298*$C$68*(Defaults!$B$60)*E612,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0),0)))*Q686","v":{"v":40673.68930508411,"d":"$40,674"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A686=\"N/A\",0,(\n(($B$355+($D$355*($B686-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B686-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B686-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B686-1)))*(($B$386-$C$386)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B686-1)))*(($B$387-$C$387)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C612*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C612*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D612*$C$93)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E612*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F612*$C$92/Defaults!$B$258+$G612*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L651*$E612)\n\n))*Q686\n\n+(IF(A686=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J651*$E612))\n\n))*R686,0)","v":{"v":823.3747798019323,"d":"$823"}},{"$f":"IF($B$490=\"YES\",(IF($A686=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K612-F612)*Defaults!$C$254*Defaults!$C$250)\n+((L612-G612)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F612*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K612-F612)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F612*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K612-F612)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F612*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K612-F612)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F612*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K612-F612)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F612*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K612-F612)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F612*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K612-F612)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G612*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G612*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G612*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G612*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G612*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L612-G612)*$C$526*365*0.5,0))),0)*Q686","v":{"v":6172.973667553865,"d":"$6,173"}},{"v":13446.37321076567,"d":"$13,446"},{"v":1219.0158261476547,"d":"$1,219"},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I612:J612)-SUM(D612:E612)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H612-C612)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A686=\"N/A\",A686<D$484,A686>E$484),0,\nB$484*(1+C$484)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$485,A686>E$485),0,B$485*(1+C$485)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$486,A686>E$486),0,B$486*(1+C$486)^(B686-1))),0)\n\n))*Q686","v":{"v":54160.17508185142,"d":"$54,160"}},0,0,{"v":27023.082749096615,"d":"$27,023"},{"v":245358.35532199315,"d":"$245,358"},0,{"v":245358.35532199315,"d":"$245,358"},{"$f":"IF(A686=\"N/A\",0,VLOOKUP(A686,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4385468918512731,"d":"0.44"}},{"$f":"IF(A686=\"N/A\", 0,VLOOKUP(A686,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5858620439525946,"d":"0.59"}}]
[2050,23,{"v":172491.66713082284,"d":"$172,492"},{"$f":"(IF($A687=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A687>=$C$466, $A687<=$C$467)),\n($C613+(0.5*($H613-$C613)))*$C$85*$C$91*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+($D613+(0.5*($I613-$D613)))*$C$93*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+(($E613+(0.5*($J613-$E613)))*$C$94+($E613+(0.5*($J613-$E613)))*$C$91*$C$95)*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A687=\"N/A\",0,\nIF(A687>=$C$304,$D$304*$C$68/$C$69*(($C$93*D613)+($C$91*$C$85*C613)+($C$91*$C$95*E613+E613*$C$94))+IFERROR($D$304*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),\nIF(A687>=$C$300,($D$300*$C$68/$C$69*(($C$93*D613))+($E$300*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$299,($D$299*$C$68/$C$69*(($C$93*D613))+($E$299*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$298,($D$298*$C$68/$C$69*(($C$93*D613))+($E$298*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$329*$B$330*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$337*$B$338*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$313*$B$314*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$321*$B$322*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I613:J613)-SUM(D613:E613))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H613-C613))))\n\n))*Q687)","v":{"v":153234.2948400741,"d":"$153,234"}},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I613:J613)-SUM(D613:E613))+(Defaults!$B$59*0.5*$C$72*(H613-C613)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D613+$E$300*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D613+$E$299*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D613+$E$298*$C$68*(Defaults!$B$60)*E613,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0),0)))*Q687","v":{"v":121958.92402829495,"d":"$121,959"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A687=\"N/A\",0,(\n(($B$355+($D$355*($B687-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B687-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B687-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B687-1)))*(($B$386-$C$386)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B687-1)))*(($B$387-$C$387)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C613*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C613*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D613*$C$93)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E613*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F613*$C$92/Defaults!$B$258+$G613*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L652*$E613)\n\n))*Q687\n\n+(IF(A687=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J652*$E613))\n\n))*R687,0)","v":{"v":797.5628461392691,"d":"$798"}},{"$f":"IF($B$490=\"YES\",(IF($A687=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K613-F613)*Defaults!$C$254*Defaults!$C$250)\n+((L613-G613)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F613*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K613-F613)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F613*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K613-F613)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F613*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K613-F613)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F613*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K613-F613)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F613*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K613-F613)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F613*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K613-F613)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G613*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G613*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G613*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G613*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G613*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L613-G613)*$C$526*365*0.5,0))),0)*Q687","v":{"v":6216.659511753075,"d":"$6,217"}},{"v":29287.120040504797,"d":"$29,287"},{"v":1548.998455301799,"d":"$1,549"},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I613:J613)-SUM(D613:E613)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H613-C613)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A687=\"N/A\",A687<D$484,A687>E$484),0,\nB$484*(1+C$484)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$485,A687>E$485),0,B$485*(1+C$485)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$486,A687>E$486),0,B$486*(1+C$486)^(B687-1))),0)\n\n))*Q687","v":{"v":53087.63764721884,"d":"$53,088"}},0,0,{"v":26472.661083014147,"d":"$26,473"},{"v":565095.5255831238,"d":"$565,096"},0,{"v":565095.5255831238,"d":"$565,096"},{"$f":"IF(A687=\"N/A\",0,VLOOKUP(A687,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4253607098460457,"d":"0.43"}},{"$f":"IF(A687=\"N/A\", 0,VLOOKUP(A687,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5743745528947004,"d":"0.57"}}]
[2051,24,{"v":167020.18836620502,"d":"$167,020"},{"$f":"(IF($A688=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A688>=$C$466, $A688<=$C$467)),\n($C614+(0.5*($H614-$C614)))*$C$85*$C$91*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+($D614+(0.5*($I614-$D614)))*$C$93*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+(($E614+(0.5*($J614-$E614)))*$C$94+($E614+(0.5*($J614-$E614)))*$C$91*$C$95)*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A688=\"N/A\",0,\nIF(A688>=$C$304,$D$304*$C$68/$C$69*(($C$93*D614)+($C$91*$C$85*C614)+($C$91*$C$95*E614+E614*$C$94))+IFERROR($D$304*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),\nIF(A688>=$C$300,($D$300*$C$68/$C$69*(($C$93*D614))+($E$300*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$299,($D$299*$C$68/$C$69*(($C$93*D614))+($E$299*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$298,($D$298*$C$68/$C$69*(($C$93*D614))+($E$298*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$329*$B$330*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$337*$B$338*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$313*$B$314*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$321*$B$322*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I614:J614)-SUM(D614:E614))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H614-C614))))\n\n))*Q688)","v":{"v":148445.13973826615,"d":"$148,445"}},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I614:J614)-SUM(D614:E614))+(Defaults!$B$59*0.5*$C$72*(H614-C614)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D614+$E$300*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D614+$E$299*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D614+$E$298*$C$68*(Defaults!$B$60)*E614,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0),0)))*Q688","v":{"v":118129.86350904134,"d":"$118,130"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A688=\"N/A\",0,(\n(($B$355+($D$355*($B688-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B688-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B688-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B688-1)))*(($B$386-$C$386)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B688-1)))*(($B$387-$C$387)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C614*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C614*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D614*$C$93)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E614*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F614*$C$92/Defaults!$B$258+$G614*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L653*$E614)\n\n))*Q688\n\n+(IF(A688=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J653*$E614))\n\n))*R688,0)","v":{"v":772.5878977925363,"d":"$773"}},{"$f":"IF($B$490=\"YES\",(IF($A688=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K614-F614)*Defaults!$C$254*Defaults!$C$250)\n+((L614-G614)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F614*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K614-F614)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F614*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K614-F614)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F614*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K614-F614)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F614*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K614-F614)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F614*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K614-F614)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F614*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K614-F614)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G614*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G614*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G614*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G614*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G614*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L614-G614)*$C$526*365*0.5,0))),0)*Q688","v":{"v":6252.137421486751,"d":"$6,252"}},{"v":29012.271503876585,"d":"$29,012"},{"v":1501.4618663370293,"d":"$1,501"},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I614:J614)-SUM(D614:E614)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H614-C614)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A688=\"N/A\",A688<D$484,A688>E$484),0,\nB$484*(1+C$484)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$485,A688>E$485),0,B$485*(1+C$485)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$486,A688>E$486),0,B$486*(1+C$486)^(B688-1))),0)\n\n))*Q688","v":{"v":52004.87548471806,"d":"$52,005"}},{"v":-412.57100858006373,"d":"$(413)"},0,{"v":25933.450721478453,"d":"$25,933"},{"v":548659.4055006219,"d":"$548,659"},0,{"v":548659.4055006219,"d":"$548,659"},{"$f":"IF(A688=\"N/A\",0,VLOOKUP(A688,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.41257100858006374,"d":"0.41"}},{"$f":"IF(A688=\"N/A\", 0,VLOOKUP(A688,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5631123067595103,"d":"0.56"}}]
[2052,25,{"v":161721.79532484442,"d":"$161,722"},{"$f":"(IF($A689=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A689>=$C$466, $A689<=$C$467)),\n($C615+(0.5*($H615-$C615)))*$C$85*$C$91*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+($D615+(0.5*($I615-$D615)))*$C$93*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+(($E615+(0.5*($J615-$E615)))*$C$94+($E615+(0.5*($J615-$E615)))*$C$91*$C$95)*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A689=\"N/A\",0,\nIF(A689>=$C$304,$D$304*$C$68/$C$69*(($C$93*D615)+($C$91*$C$85*C615)+($C$91*$C$95*E615+E615*$C$94))+IFERROR($D$304*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),\nIF(A689>=$C$300,($D$300*$C$68/$C$69*(($C$93*D615))+($E$300*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$299,($D$299*$C$68/$C$69*(($C$93*D615))+($E$299*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$298,($D$298*$C$68/$C$69*(($C$93*D615))+($E$298*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$329*$B$330*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$337*$B$338*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$313*$B$314*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$321*$B$322*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I615:J615)-SUM(D615:E615))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H615-C615))))\n\n))*Q689)","v":{"v":143805.448459756,"d":"$143,805"}},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I615:J615)-SUM(D615:E615))+(Defaults!$B$59*0.5*$C$72*(H615-C615)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D615+$E$300*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D615+$E$299*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D615+$E$298*$C$68*(Defaults!$B$60)*E615,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0),0)))*Q689","v":{"v":114420.80615125886,"d":"$114,421"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A689=\"N/A\",0,(\n(($B$355+($D$355*($B689-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B689-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B689-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B689-1)))*(($B$386-$C$386)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B689-1)))*(($B$387-$C$387)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C615*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C615*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D615*$C$93)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E615*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F615*$C$92/Defaults!$B$258+$G615*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L654*$E615)\n\n))*Q689\n\n+(IF(A689=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J654*$E615))\n\n))*R689,0)","v":{"v":748.3939455687491,"d":"$748"}},{"$f":"IF($B$490=\"YES\",(IF($A689=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K615-F615)*Defaults!$C$254*Defaults!$C$250)\n+((L615-G615)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F615*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K615-F615)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F615*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K615-F615)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F615*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K615-F615)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F615*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K615-F615)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F615*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K615-F615)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F615*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K615-F615)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G615*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G615*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G615*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G615*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G615*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L615-G615)*$C$526*365*0.5,0))),0)*Q689","v":{"v":6279.861491957472,"d":"$6,280"}},{"v":28736.188677748134,"d":"$28,736"},{"v":1455.3835117987915,"d":"$1,455"},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I615:J615)-SUM(D615:E615)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H615-C615)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A689=\"N/A\",A689<D$484,A689>E$484),0,\nB$484*(1+C$484)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$485,A689>E$485),0,B$485*(1+C$485)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$486,A689>E$486),0,B$486*(1+C$486)^(B689-1))),0)\n\n))*Q689","v":{"v":50944.21162628396,"d":"$50,944"}},0,0,{"v":25405.223306201016,"d":"$25,405"},{"v":533517.3124954174,"d":"$533,517"},0,{"v":533517.3124954174,"d":"$533,517"},{"$f":"IF(A689=\"N/A\",0,VLOOKUP(A689,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.400165866711992,"d":"0.40"}},{"$f":"IF(A689=\"N/A\", 0,VLOOKUP(A689,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.552070888979912,"d":"0.55"}}]
[2053,26,{"v":156591.02600530424,"d":"$156,591"},{"$f":"(IF($A690=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A690>=$C$466, $A690<=$C$467)),\n($C616+(0.5*($H616-$C616)))*$C$85*$C$91*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+($D616+(0.5*($I616-$D616)))*$C$93*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+(($E616+(0.5*($J616-$E616)))*$C$94+($E616+(0.5*($J616-$E616)))*$C$91*$C$95)*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A690=\"N/A\",0,\nIF(A690>=$C$304,$D$304*$C$68/$C$69*(($C$93*D616)+($C$91*$C$85*C616)+($C$91*$C$95*E616+E616*$C$94))+IFERROR($D$304*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),\nIF(A690>=$C$300,($D$300*$C$68/$C$69*(($C$93*D616))+($E$300*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$299,($D$299*$C$68/$C$69*(($C$93*D616))+($E$299*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$298,($D$298*$C$68/$C$69*(($C$93*D616))+($E$298*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$329*$B$330*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$337*$B$338*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$313*$B$314*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$321*$B$322*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I616:J616)-SUM(D616:E616))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H616-C616))))\n\n))*Q690)","v":{"v":139310.5626507001,"d":"$139,311"}},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I616:J616)-SUM(D616:E616))+(Defaults!$B$59*0.5*$C$72*(H616-C616)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D616+$E$300*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D616+$E$299*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D616+$E$298*$C$68*(Defaults!$B$60)*E616,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0),0)))*Q690","v":{"v":110827.99724058973,"d":"$110,828"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A690=\"N/A\",0,(\n(($B$355+($D$355*($B690-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B690-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B690-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B690-1)))*(($B$386-$C$386)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B690-1)))*(($B$387-$C$387)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C616*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C616*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D616*$C$93)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E616*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F616*$C$92/Defaults!$B$258+$G616*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L655*$E616)\n\n))*Q690\n\n+(IF(A690=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J655*$E616))\n\n))*R690,0)","v":{"v":724.9566000070816,"d":"$725"}},{"$f":"IF($B$490=\"YES\",(IF($A690=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K616-F616)*Defaults!$C$254*Defaults!$C$250)\n+((L616-G616)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F616*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K616-F616)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F616*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K616-F616)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F616*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K616-F616)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F616*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K616-F616)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F616*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K616-F616)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F616*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K616-F616)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G616*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G616*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G616*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G616*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G616*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L616-G616)*$C$526*365*0.5,0))),0)*Q690","v":{"v":6300.265931609491,"d":"$6,300"}},{"v":28459.040395125146,"d":"$28,459"},{"v":1410.718676406829,"d":"$1,411"},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I616:J616)-SUM(D616:E616)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H616-C616)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A690=\"N/A\",A690<D$484,A690>E$484),0,\nB$484*(1+C$484)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$485,A690>E$485),0,B$485*(1+C$485)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$486,A690>E$486),0,B$486*(1+C$486)^(B690-1))),0)\n\n))*Q690","v":{"v":49905.19462033298,"d":"$49,905"}},0,0,{"v":24887.755130226025,"d":"$24,888"},{"v":518417.51725030167,"d":"$518,418"},0,{"v":518417.51725030167,"d":"$518,418"},{"$f":"IF(A690=\"N/A\",0,VLOOKUP(A690,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3881337213501378,"d":"0.39"}},{"$f":"IF(A690=\"N/A\", 0,VLOOKUP(A690,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5412459695881492,"d":"0.54"}}]
[2054,27,{"v":151622.59038487097,"d":"$151,623"},{"$f":"(IF($A691=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A691>=$C$466, $A691<=$C$467)),\n($C617+(0.5*($H617-$C617)))*$C$85*$C$91*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+($D617+(0.5*($I617-$D617)))*$C$93*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+(($E617+(0.5*($J617-$E617)))*$C$94+($E617+(0.5*($J617-$E617)))*$C$91*$C$95)*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A691=\"N/A\",0,\nIF(A691>=$C$304,$D$304*$C$68/$C$69*(($C$93*D617)+($C$91*$C$85*C617)+($C$91*$C$95*E617+E617*$C$94))+IFERROR($D$304*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),\nIF(A691>=$C$300,($D$300*$C$68/$C$69*(($C$93*D617))+($E$300*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$299,($D$299*$C$68/$C$69*(($C$93*D617))+($E$299*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$298,($D$298*$C$68/$C$69*(($C$93*D617))+($E$298*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$329*$B$330*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$337*$B$338*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$313*$B$314*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$321*$B$322*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I617:J617)-SUM(D617:E617))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H617-C617))))\n\n))*Q691)","v":{"v":134955.96896404237,"d":"$134,956"}},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I617:J617)-SUM(D617:E617))+(Defaults!$B$59*0.5*$C$72*(H617-C617)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D617+$E$300*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D617+$E$299*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D617+$E$298*$C$68*(Defaults!$B$60)*E617,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0),0)))*Q691","v":{"v":107347.79936313473,"d":"$107,348"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A691=\"N/A\",0,(\n(($B$355+($D$355*($B691-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B691-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B691-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B691-1)))*(($B$386-$C$386)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B691-1)))*(($B$387-$C$387)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C617*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C617*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D617*$C$93)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E617*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F617*$C$92/Defaults!$B$258+$G617*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L656*$E617)\n\n))*Q691\n\n+(IF(A691=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J656*$E617))\n\n))*R691,0)","v":{"v":702.2462438476284,"d":"$702"}},{"$f":"IF($B$490=\"YES\",(IF($A691=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K617-F617)*Defaults!$C$254*Defaults!$C$250)\n+((L617-G617)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F617*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K617-F617)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F617*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K617-F617)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F617*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K617-F617)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F617*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K617-F617)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F617*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K617-F617)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F617*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K617-F617)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G617*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G617*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G617*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G617*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G617*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L617-G617)*$C$526*365*0.5,0))),0)*Q691","v":{"v":6313.765847497037,"d":"$6,314"}},{"v":27868.734326908005,"d":"$27,869"},{"v":1367.4240155114717,"d":"$1,367"},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I617:J617)-SUM(D617:E617)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H617-C617)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A691=\"N/A\",A691<D$484,A691>E$484),0,\nB$484*(1+C$484)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$485,A691>E$485),0,B$485*(1+C$485)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$486,A691>E$486),0,B$486*(1+C$486)^(B691-1))),0)\n\n))*Q691","v":{"v":48887.382251563184,"d":"$48,887"}},0,0,{"v":24380.82704318941,"d":"$24,381"},{"v":503446.7384405649,"d":"$503,447"},0,{"v":503446.7384405649,"d":"$503,447"},{"$f":"IF(A691=\"N/A\",0,VLOOKUP(A691,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3764633572746244,"d":"0.38"}},{"$f":"IF(A691=\"N/A\", 0,VLOOKUP(A691,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5306333035177931,"d":"0.53"}}]
[2055,28,{"v":146811.36501555538,"d":"$146,811"},{"$f":"(IF($A692=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A692>=$C$466, $A692<=$C$467)),\n($C618+(0.5*($H618-$C618)))*$C$85*$C$91*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+($D618+(0.5*($I618-$D618)))*$C$93*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+(($E618+(0.5*($J618-$E618)))*$C$94+($E618+(0.5*($J618-$E618)))*$C$91*$C$95)*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A692=\"N/A\",0,\nIF(A692>=$C$304,$D$304*$C$68/$C$69*(($C$93*D618)+($C$91*$C$85*C618)+($C$91*$C$95*E618+E618*$C$94))+IFERROR($D$304*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),\nIF(A692>=$C$300,($D$300*$C$68/$C$69*(($C$93*D618))+($E$300*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$299,($D$299*$C$68/$C$69*(($C$93*D618))+($E$299*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$298,($D$298*$C$68/$C$69*(($C$93*D618))+($E$298*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$329*$B$330*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$337*$B$338*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$313*$B$314*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$321*$B$322*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I618:J618)-SUM(D618:E618))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H618-C618))))\n\n))*Q692)","v":{"v":130737.29455093399,"d":"$130,737"}},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I618:J618)-SUM(D618:E618))+(Defaults!$B$59*0.5*$C$72*(H618-C618)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D618+$E$300*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D618+$E$299*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D618+$E$298*$C$68*(Defaults!$B$60)*E618,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0),0)))*Q692","v":{"v":103976.68874605387,"d":"$103,977"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A692=\"N/A\",0,(\n(($B$355+($D$355*($B692-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B692-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B692-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B692-1)))*(($B$386-$C$386)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B692-1)))*(($B$387-$C$387)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C618*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C618*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D618*$C$93)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E618*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F618*$C$92/Defaults!$B$258+$G618*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L657*$E618)\n\n))*Q692\n\n+(IF(A692=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J657*$E618))\n\n))*R692,0)","v":{"v":680.2462221229742,"d":"$680"}},{"$f":"IF($B$490=\"YES\",(IF($A692=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K618-F618)*Defaults!$C$254*Defaults!$C$250)\n+((L618-G618)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F618*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K618-F618)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F618*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K618-F618)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F618*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K618-F618)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F618*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K618-F618)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F618*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K618-F618)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F618*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K618-F618)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G618*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G618*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G618*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G618*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G618*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L618-G618)*$C$526*365*0.5,0))),0)*Q692","v":{"v":6320.758001403061,"d":"$6,321"}},{"v":27290.635939799304,"d":"$27,291"},{"v":1325.457513095801,"d":"$1,325"},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I618:J618)-SUM(D618:E618)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H618-C618)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A692=\"N/A\",A692<D$484,A692>E$484),0,\nB$484*(1+C$484)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$485,A692>E$485),0,B$485*(1+C$485)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$486,A692>E$486),0,B$486*(1+C$486)^(B692-1))),0)\n\n))*Q692","v":{"v":47890.341351579555,"d":"$47,890"}},{"v":-365.14389648363186,"d":"$(365)"},0,{"v":23884.224358507567,"d":"$23,884"},{"v":488551.8678025679,"d":"$488,552"},0,{"v":488551.8678025679,"d":"$488,552"},{"$f":"IF(A692=\"N/A\",0,VLOOKUP(A692,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3651438964836319,"d":"0.37"}},{"$f":"IF(A692=\"N/A\", 0,VLOOKUP(A692,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5202287289390128,"d":"0.52"}}]
[2056,29,{"v":142152.38778958417,"d":"$142,152"},{"$f":"(IF($A693=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A693>=$C$466, $A693<=$C$467)),\n($C619+(0.5*($H619-$C619)))*$C$85*$C$91*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+($D619+(0.5*($I619-$D619)))*$C$93*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+(($E619+(0.5*($J619-$E619)))*$C$94+($E619+(0.5*($J619-$E619)))*$C$91*$C$95)*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A693=\"N/A\",0,\nIF(A693>=$C$304,$D$304*$C$68/$C$69*(($C$93*D619)+($C$91*$C$85*C619)+($C$91*$C$95*E619+E619*$C$94))+IFERROR($D$304*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),\nIF(A693>=$C$300,($D$300*$C$68/$C$69*(($C$93*D619))+($E$300*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$299,($D$299*$C$68/$C$69*(($C$93*D619))+($E$299*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$298,($D$298*$C$68/$C$69*(($C$93*D619))+($E$298*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$329*$B$330*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$337*$B$338*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$313*$B$314*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$321*$B$322*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I619:J619)-SUM(D619:E619))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H619-C619))))\n\n))*Q693)","v":{"v":126650.3026921811,"d":"$126,650"}},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I619:J619)-SUM(D619:E619))+(Defaults!$B$59*0.5*$C$72*(H619-C619)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D619+$E$300*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D619+$E$299*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D619+$E$298*$C$68*(Defaults!$B$60)*E619,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0),0)))*Q693","v":{"v":100711.2517121779,"d":"$100,711"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A693=\"N/A\",0,(\n(($B$355+($D$355*($B693-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B693-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B693-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B693-1)))*(($B$386-$C$386)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B693-1)))*(($B$387-$C$387)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C619*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C619*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D619*$C$93)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E619*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F619*$C$92/Defaults!$B$258+$G619*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L658*$E619)\n\n))*Q693\n\n+(IF(A693=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J658*$E619))\n\n))*R693,0)","v":{"v":658.934349266446,"d":"$659"}},{"$f":"IF($B$490=\"YES\",(IF($A693=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K619-F619)*Defaults!$C$254*Defaults!$C$250)\n+((L619-G619)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F619*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K619-F619)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F619*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K619-F619)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F619*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K619-F619)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F619*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K619-F619)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F619*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K619-F619)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F619*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K619-F619)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G619*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G619*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G619*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G619*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G619*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L619-G619)*$C$526*365*0.5,0))),0)*Q693","v":{"v":6321.621537757336,"d":"$6,322"}},{"v":26724.493454712214,"d":"$26,724"},{"v":1284.7784410642255,"d":"$1,285"},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I619:J619)-SUM(D619:E619)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H619-C619)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A693=\"N/A\",A693<D$484,A693>E$484),0,\nB$484*(1+C$484)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$485,A693>E$485),0,B$485*(1+C$485)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$486,A693>E$486),0,B$486*(1+C$486)^(B693-1))),0)\n\n))*Q693","v":{"v":46913.64761341434,"d":"$46,914"}},0,0,{"v":23397.736762456494,"d":"$23,398"},{"v":474815.1543526142,"d":"$474,815"},0,{"v":474815.1543526142,"d":"$474,815"},{"$f":"IF(A693=\"N/A\",0,VLOOKUP(A693,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3541647880539591,"d":"0.35"}},{"$f":"IF(A693=\"N/A\", 0,VLOOKUP(A693,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5100281656264832,"d":"0.51"}}]
[2057,30,{"v":137640.85286907724,"d":"$137,641"},{"$f":"(IF($A694=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A694>=$C$466, $A694<=$C$467)),\n($C620+(0.5*($H620-$C620)))*$C$85*$C$91*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+($D620+(0.5*($I620-$D620)))*$C$93*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+(($E620+(0.5*($J620-$E620)))*$C$94+($E620+(0.5*($J620-$E620)))*$C$91*$C$95)*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A694=\"N/A\",0,\nIF(A694>=$C$304,$D$304*$C$68/$C$69*(($C$93*D620)+($C$91*$C$85*C620)+($C$91*$C$95*E620+E620*$C$94))+IFERROR($D$304*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),\nIF(A694>=$C$300,($D$300*$C$68/$C$69*(($C$93*D620))+($E$300*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$299,($D$299*$C$68/$C$69*(($C$93*D620))+($E$299*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$298,($D$298*$C$68/$C$69*(($C$93*D620))+($E$298*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$329*$B$330*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$337*$B$338*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$313*$B$314*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$321*$B$322*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I620:J620)-SUM(D620:E620))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H620-C620))))\n\n))*Q694)","v":{"v":122690.88856537866,"d":"$122,691"}},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I620:J620)-SUM(D620:E620))+(Defaults!$B$59*0.5*$C$72*(H620-C620)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D620+$E$300*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D620+$E$299*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D620+$E$298*$C$68*(Defaults!$B$60)*E620,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0),0)))*Q694","v":{"v":97548.18124508514,"d":"$97,548"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A694=\"N/A\",0,(\n(($B$355+($D$355*($B694-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B694-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B694-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B694-1)))*(($B$386-$C$386)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B694-1)))*(($B$387-$C$387)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C620*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C620*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D620*$C$93)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E620*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F620*$C$92/Defaults!$B$258+$G620*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L659*$E620)\n\n))*Q694\n\n+(IF(A694=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J659*$E620))\n\n))*R694,0)","v":{"v":638.2891316806293,"d":"$638"}},{"$f":"IF($B$490=\"YES\",(IF($A694=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K620-F620)*Defaults!$C$254*Defaults!$C$250)\n+((L620-G620)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F620*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K620-F620)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F620*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K620-F620)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F620*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K620-F620)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F620*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K620-F620)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F620*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K620-F620)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F620*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K620-F620)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G620*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G620*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G620*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G620*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G620*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L620-G620)*$C$526*365*0.5,0))),0)*Q694","v":{"v":6316.718684366187,"d":"$6,317"}},{"v":26170.060272792773,"d":"$26,170"},{"v":1245.3473197780838,"d":"$1,245"},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I620:J620)-SUM(D620:E620)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H620-C620)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A694=\"N/A\",A694<D$484,A694>E$484),0,\nB$484*(1+C$484)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$485,A694>E$485),0,B$485*(1+C$485)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$486,A694>E$486),0,B$486*(1+C$486)^(B694-1))),0)\n\n))*Q694","v":{"v":45956.88540986217,"d":"$45,957"}},0,{"v":2593544.2772137653,"d":"$2,593,544"},{"v":22921.158225102874,"d":"$22,921"},{"v":3054672.658936889,"d":"$3,054,673"},0,{"v":3054672.658936889,"d":"$3,054,673"},{"$f":"IF(A694=\"N/A\",0,VLOOKUP(A694,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.34351579830645895,"d":"0.34"}},{"$f":"IF(A694=\"N/A\", 0,VLOOKUP(A694,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5000276133592974,"d":"0.50"}}]
["Total Benefits","N/A",{"$f":"SUM(C664:C694)","v":{"v":2287449.4250422437,"d":"$2,287,449"}},{"$f":"SUM(D664:D694)","v":{"v":-818856.0056665828,"d":"$(818,856)"}},{"v":1437434.4889282892,"d":"$1,437,434"},{"v":31538.774790519044,"d":"$31,539"},{"v":155407.269610279,"d":"$155,407"},{"v":387276.0532447073,"d":"$387,276"},{"v":34848.78497503593,"d":"$34,849"},{"v":1885582.4424770577,"d":"$1,885,582"},{"v":42858.913488270206,"d":"$42,859"},{"v":2593544.2772137653,"d":"$2,593,544"},{"v":641490.7994061231,"d":"$641,491"},{"v":8678575.22350971,"d":"$8,678,575"},{"v":26898026.509963483,"d":"$26,898,027"},{"v":-18219451.28645378,"d":"$(18,219,451)"},"N/A","N/A"]

{"sheet":"Blank Bridge","index":3,"n_rows":695,"n_cols":18,"rows_kept":695,"hidden":true}
["Bridge and Project Overview"]
["ID of bridge, description of improvement, project timeline, traffic volume"]
["Add New Bridge (press Ctrl + Shift + B)"]
["Add Sensitivity Analysis for Current Bridge (press Ctrl + Shift + S)"]
["Delete this Bridge (press Ctrl + Shift + D)"]
["Note: Only delete bridges using this command/button. Deleting bridge tabs through right click will result in (fixable) errors on the Results tab."]
["Change Bridge Name (press Ctrl + Shift + N)"]
["-"]
["Table 1. Bridge Variables "]
["Bridge Variables","Bridge Values"]
["State","Required"]
["County","Required"]
["Structure Number","Required"]
["Inventory Route",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ROUTE_NUMBER_005D]),FALSE)","v":{"$error":"#N/A"}}]
["Feature Intersected",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FEATURES_DESC_006A]),FALSE)","v":{"$error":"#N/A"}}]
["Facility Carried",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FACILITY_CARRIED_007]),FALSE)","v":{"$error":"#N/A"}}]
["Latitude",{"$f":"LEFT(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 3, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 5, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 7, 2) & CHAR(34)","v":{"$error":"#N/A"}}]
["Longitude",{"$f":"\"-\" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 2, 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 4, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 6, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 8, 2) & CHAR(34)","v":{"$error":"#N/A"}}]
["Bridge Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[STRUCTURE_LEN_MT_049]),FALSE)/1609","v":{"$error":"#N/A"}}]
["Bypass, Detour Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371","v":{"$error":"#N/A"}}]
["Owner",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OWNER_022]),FALSE)","v":{"$error":"#N/A"}}]
["Functional Class, Rural/Urban",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUNCTIONAL_CLASS_026]),FALSE)","v":{"$error":"#N/A"}}]
["Bridge Road Type",{"$f":"VLOOKUP(B22,Defaults!A359:$D$371, 2, FALSE)","v":{"$error":"#N/A"}}]
["Year Built",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_BUILT_027]),FALSE)","v":{"$error":"#N/A"}}]
["Year Reconstructed",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_RECONSTRUCTED_106]),FALSE)","v":{"$error":"#N/A"}}]
["Lanes on the Structure",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[TRAFFIC_LANES_ON_028A]),FALSE)","v":{"$error":"#N/A"}}]
["Note: Some bridges have the same structure number. Use the state and county drop downs to identify your bridge."]
["-"]
["Project Description:"]
["Table 2. Project Timeline"]
["Timeline Variables","Timeline Values"]
["Current Year","Required"]
["First Year of Construction Costs","Required"]
["Last Year of Construction Costs","Required"]
["Project Opens (Start of Benefits)","Required"]
["Years of Benefits for Analysis","Required"]
["First Year of Period of Analysis",{"$f":"IF(B35=\"Required\",\"-\", B35)","v":"-"}]
["Last Year of Period of Analysis",{"$f":"IFERROR(B35+B36-1, \"-\")","v":"-"}]
["Discount Year",{"$f":"Defaults!A290","v":2022}]
["Base Year of NBI",2023]
["Note: The tool cannot handle partial years, or pro-rata benefits or costs. Round up or down to the nearest year for construction start, construction end, and the start of benefits."]
["Note: Enter a value between 20 to 30 for the Years of Benefits for Analysis, appropriate to the project as defined by US DOT BCA Guidance."]
["-"]
["Table 3. Average Annual Daily Traffic (AADT)"]
["Scenario and Vehicle Type","NBI Year of AADT","NBI Year of Future AADT","Forecast using NBI Growth Rate","Forecast using NBI Growth Rate2","Project Opens","Last Year","Explanation and Source"]
["Year",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_ADT_030]),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_OF_FUTURE_ADT_115]),FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"Required\",\"-\",B35)","v":"-"},{"$f":"B38","v":"-"},{"$f":"IF(B35=\"Required\", \"-\",B35)","v":"-"},{"$f":"B38","v":"-"},"N/A"]
["No Build - Passenger AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"$error":"#N/A"}},{"$f":"ROUND(B47*((1+B59)^(D$46-$B$46)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(C47*((1+B59)^(E$46-$C$46)),0)","v":{"$error":"#N/A"}},"Required","Required","-"]
["No Build - Truck AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)","v":{"$error":"#N/A"}},{"$f":"ROUND(B48*((1+B59)^(D$46-$B$46)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(C48*((1+B59)^(E$46-$C$46)),0)","v":{"$error":"#N/A"}},"Required","Required","-"]
["No Build - Bus AADT","N/A","N/A","N/A","N/A","Required","Required","-"]
["Build - Passenger AADT",{"$f":"B47","v":{"$error":"#N/A"}},{"$f":"C47","v":{"$error":"#N/A"}},{"$f":"ROUND(B50*((1+B59)^(D$46-$B$46)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(C50*((1+B59)^(E$46-$C$46)),0)","v":{"$error":"#N/A"}},"Required","Required","-"]
["Build - Truck AADT",{"$f":"B48","v":{"$error":"#N/A"}},{"$f":"C48","v":{"$error":"#N/A"}},{"$f":"ROUND(B51*((1+B59)^(D$46-$B$46)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(C51*((1+B59)^(E$46-$C$46)),0)","v":{"$error":"#N/A"}},"Required","Required","-"]
["Build - Bus AADT","N/A","N/A","N/A","N/A","Required","Required","-"]
[{"$f":"HYPERLINK(\"#A542\",\"Note: AADT can be entered manually in Table 52 and Table 53 below.\")","v":"Note: AADT can be entered manually in Table 52 and Table 53 below."}]
["Note: Here and elsewhere in the tool it is critical that you enter at least some value in the required cells, e.g., 0, rather than \"-\", \"N/A\" or leaving it blank."]
["Note: NBI AADT values are added for reference in Table 3. Users must enter AADT values in Columns G, H and I in Table 3."]
["-"]
["Note: Table 4 is not a user input. Do not adjust Table 4. "]
["Table 4. NBI's Calculated Average Annual Daily Traffic (AADT) Growth Rate"]
[{"$f":"CONCATENATE(\"The NBI Calculated Annual Growth Rate\", \" \", B46, \"-\",C46, \" (NBI)\")","v":{"$error":"#N/A"}},{"$f":"(C47/B47)^(1/(C$46-B$46))-1","v":{"$error":"#N/A"}}]
["-"]
["Table 5. Detour Road Type"]
["Detour Road Type","Required"]
["Detour Road Type - Simple",{"$f":"IF(B62=\"Required\", \"-\",IF(ISNUMBER(SEARCH(\"Urban\",B62)), \"Urban\", \"Rural\"))","v":"-"}]
["-"]
["Note: Detour length should represent the Net detour: Detour length minus the original route length."]
["Table 6. Detour and Bridge Length Information"]
["Detour Details","Reference","User Value","Explanation and Source"]
["Net Detour Length, For Vehicles (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371,1)","v":{"$error":"#N/A"}},"Required","-"]
["Detour Average Speed, for Vehicles (mph) (FHWA VHT)",{"$f":"ROUND(VLOOKUP(B62,Defaults!B359:F371,2, FALSE),1)","v":{"$error":"#N/A"}},"Required","-"]
["Net Detour Length, For Cycling/ Pedestrian (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371, 1)","v":{"$error":"#N/A"}},"Required","-"]
["Detour Average Travel Time (min)",{"$f":"B68/B69*60","v":{"$error":"#N/A"}},{"$f":"C68/C69*60","v":{"$error":"#VALUE!"}},"N/A"]
["Bridge Length (mi)",{"$f":"ROUND(B19,2)","v":{"$error":"#N/A"}},"Required","-"]
["Note: Google or HPMS data are preferred for identifying average speed on the detour route. You can also use the HERS/VHT speed values using the Detour Road Type dropdown below."]
["Note: Bridge length in the NBI does not include the approach length. Include approach length if relevant for your project. "]
[{"$f":"HYPERLINK(\"https://www.google.com/maps\", \"Use Google Maps to calculate detour route length and average speed, as appropriate.\")","v":"Use Google Maps to calculate detour route length and average speed, as appropriate."}]
[{"$f":"HYPERLINK(\"https://www.fhwa.dot.gov/policyinformation/hpms.cfm\", \"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate.\")","v":"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate."}]
["-"]
["Note: These reference cells are marked to avoid accidental deletion."]
["Table 7. Reference Table"]
["Reference Cells",{"$f":"CONCATENATE(B11,B12)","v":"RequiredRequired"},{"$f":"CONCATENATE(VLOOKUP($B$11,NBI_Dropdown!$B$1:$D$56,3,FALSE),$B$13)","v":{"$error":"#N/A"}}]
["-"]
["Table 8. Travel Assumptions"]
["Parameters","Reference","User Value","Explanation and Source"]
["Bridge Average Speed (FHWA)",{"$f":"_xlfn.IFNA(VLOOKUP(B23,Defaults!B359:C371,2, FALSE), \"N/A\")","v":"N/A"},"Required","-"]
["Average Car Occupancy",{"$f":"Defaults!B51","v":1.67},"Required","-"]
["Share of Long-Distance Personal Travel",{"v":0,"d":"0.0%"},"Required","-"]
["Value of Time - Long-Distance Personal Travel",{"$f":"Defaults!B35","v":{"v":25.1,"d":"$25.10"}},"Required","-"]
["Share of Business Travel",{"v":0.118,"d":"11.8%"},"Required","-"]
["Value of Travel Time - Business",{"$f":"Defaults!B33","v":{"v":32.3,"d":"$32.30"}},"Required","-"]
["Value of Travel Time - Personal",{"$f":"Defaults!B32","v":{"v":17.9,"d":"$17.90"}},"Required","-"]
["Value of Travel Time - All Purposes",{"$f":"ROUND(B86*B87+B88*B89+(1-B86-B88)*B90,1)","v":{"v":19.6,"d":"$19.60"}},{"$f":"IFERROR(ROUND(C86*C87+C88*C89+(1-C86-C88)*C90,1),\"-\")","v":"-"},"-"]
["Walking, Cycling, Waiting, Standing, and Transfer Time",{"$f":"Defaults!B36","v":{"v":35.8,"d":"$35.80"}},"Required","-"]
["Truck Driver ",{"$f":"Defaults!B39","v":{"v":33.5,"d":"$33.50"}},"Required","-"]
["Bus Driver",{"$f":"Defaults!B40","v":{"v":36.5,"d":"$36.50"}},"Required","-"]
["Average Bus Occupancy",0,"Required","-"]
["-"]
["Capital Cost and Residual Value"]
["Table 9. Expenditure Dollars Option"]
["Are costs entered in year of expenditure dollars (not adjusted for inflation)?","NO"]
["Enter future inflation rate for capital costs.",{"v":0,"d":"0%"}]
["Note: Capital costs can be entered in year of expenditure dollars or in real dollars. The tool applies inflation and discounting factors automatically if entered as year of expenditure dollars."]
["-"]
["Table 10. Already Incurred Costs"]
["Year","Costs","Real Costs","Discounted Costs"]
["-","-",{"$f":"IF($B$99=\"NO\",B105,IFERROR(B105*(IF(A105>$B$39, 1/((1+$B$100)^(A105-$B$39)),VLOOKUP(A105,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A105=\"\",\"\",IF(A105<=2020, C105, C105*VLOOKUP(A105,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B106,IFERROR(B106*(IF(A106>$B$39, 1/((1+$B$100)^(A106-$B$39)),VLOOKUP(A106,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A106=\"\",\"\",IF(A106<=2020, C106, C106*VLOOKUP(A106,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B107,IFERROR(B107*(IF(A107>$B$39, 1/((1+$B$100)^(A107-$B$39)),VLOOKUP(A107,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A107=\"\",\"\",IF(A107<=2020, C107, C107*VLOOKUP(A107,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B108,IFERROR(B108*(IF(A108>$B$39, 1/((1+$B$100)^(A108-$B$39)),VLOOKUP(A108,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A108=\"\",\"\",IF(A108<=2020, C108, C108*VLOOKUP(A108,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B109,IFERROR(B109*(IF(A109>$B$39, 1/((1+$B$100)^(A109-$B$39)),VLOOKUP(A109,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A109=\"\",\"\",IF(A109<=2020, C109, C109*VLOOKUP(A109,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B110,IFERROR(B110*(IF(A110>$B$39, 1/((1+$B$100)^(A110-$B$39)),VLOOKUP(A110,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A110=\"\",\"\",IF(A110<=2020, C110, C110*VLOOKUP(A110,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B111,IFERROR(B111*(IF(A111>$B$39, 1/((1+$B$100)^(A111-$B$39)),VLOOKUP(A111,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A111=\"\",\"\",IF(A111<=2020, C111, C111*VLOOKUP(A111,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B112,IFERROR(B112*(IF(A112>$B$39, 1/((1+$B$100)^(A112-$B$39)),VLOOKUP(A112,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A112=\"\",\"\",IF(A112<=2020, C112, C112*VLOOKUP(A112,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B113,IFERROR(B113*(IF(A113>$B$39, 1/((1+$B$100)^(A113-$B$39)),VLOOKUP(A113,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A113=\"\",\"\",IF(A113<=2020, C113, C113*VLOOKUP(A113,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B114,IFERROR(B114*(IF(A114>$B$39, 1/((1+$B$100)^(A114-$B$39)),VLOOKUP(A114,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A114=\"\",\"\",IF(A114<=2020, C114, C114*VLOOKUP(A114,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B115,IFERROR(B115*(IF(A115>$B$39, 1/((1+$B$100)^(A115-$B$39)),VLOOKUP(A115,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A115=\"\",\"\",IF(A115<=2020, C115, C115*VLOOKUP(A115,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-"]
["Table 11. Capital Costs"]
["Year"," Costs","Real Costs","Discounted Costs"]
[{"$f":"IFERROR(IF($B$33=\"-\", \"N/A\", $B$33),\"N/A\")","v":"Required"},"-",{"$f":"IF($B$99=\"NO\",B119,IFERROR(B119*(IF(A119>$B$39, 1/(1+$B$100)^(A119-$B$39),VLOOKUP(A119,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A119=\"N/A\",\"-\",C119*VLOOKUP(A119,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
[{"$f":"IFERROR(IF(A119=\"N/A\",\"N/A\",IF(A119>=$B$34,\"N/A\",A119+1)),\"\")","v":"N/A"},"-",{"$f":"IF($B$99=\"NO\",B120,IFERROR(B120*(IF(A120>$B$39, 1/(1+$B$100)^(A120-$B$39),VLOOKUP(A120,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A120=\"N/A\",\"-\",C120*VLOOKUP(A120,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
[{"$f":"IF(A120=\"N/A\",\"N/A\",IF(A120>=$B$34,\"N/A\",A120+1))","v":"N/A"},"-",{"$f":"IF($B$99=\"NO\",B121,IFERROR(B121*(IF(A121>$B$39, 1/(1+$B$100)^(A121-$B$39),VLOOKUP(A121,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A121=\"N/A\",\"-\",C121*VLOOKUP(A121,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B122,IFERROR(B122*(IF(A122>$B$39, 1/(1+$B$100)^(A122-$B$39),VLOOKUP(A122,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A122=\"N/A\",\"-\",C122*VLOOKUP(A122,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B123,IFERROR(B123*(IF(A123>$B$39, 1/(1+$B$100)^(A123-$B$39),VLOOKUP(A123,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A123=\"N/A\",\"-\",C123*VLOOKUP(A123,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B124,IFERROR(B124*(IF(A124>$B$39, 1/(1+$B$100)^(A124-$B$39),VLOOKUP(A124,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A124=\"N/A\",\"-\",C124*VLOOKUP(A124,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B125,IFERROR(B125*(IF(A125>$B$39, 1/(1+$B$100)^(A125-$B$39),VLOOKUP(A125,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A125=\"N/A\",\"-\",C125*VLOOKUP(A125,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B126,IFERROR(B126*(IF(A126>$B$39, 1/(1+$B$100)^(A126-$B$39),VLOOKUP(A126,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A126=\"N/A\",\"-\",C126*VLOOKUP(A126,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B127,IFERROR(B127*(IF(A127>$B$39, 1/(1+$B$100)^(A127-$B$39),VLOOKUP(A127,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A127=\"N/A\",\"-\",C127*VLOOKUP(A127,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B128,IFERROR(B128*(IF(A128>$B$39, 1/(1+$B$100)^(A128-$B$39),VLOOKUP(A128,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A128=\"N/A\",\"-\",C128*VLOOKUP(A128,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B129,IFERROR(B129*(IF(A129>$B$39, 1/(1+$B$100)^(A129-$B$39),VLOOKUP(A129,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A129=\"N/A\",\"-\",C129*VLOOKUP(A129,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["-"]
["Table 12. Capital Cost Summary "]
["Total Capital Costs:",{"$f":"SUM(B105:B115)+SUM(B119:B129)","v":0}]
["Total Real Capital Costs:",{"$f":"SUM(C105:C115)+SUM(C119:C129)","v":0}]
["Total Discounted Capital Costs: ",{"$f":"SUM(D105:D115)+SUM(D119:D129)","v":0}]
["-"]
["Table 13. Residual Value"]
["Share of Capital Costs","Asset Life (Years)","Explanation and Source"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"$f":"SUM(A138:A141)","v":{"v":0,"d":"0%"}},"Summation","N/A"]
["Note: If there are multiple components of the project for this specific bridge that different asset lives, enter the share of the project costs associated with the different project components and their asset life."]
["Note: The Summation cell should be 100%."]
["-"]
["Operating and Maintenance Costs (O&M)"]
["Table 14. Operating and Maintenance Costs Assumptions"]
["Which method would you like to use to enter O&M costs? ","Manual Entry"]
["Year of O&M costs Dollars","Required"]
["Note: If you have O&M costs in the construction period you will need to use the manual entry option to enter the O&M costs in the construction period."]
["Note: The operating and  maintenance costs in the baseline should be entered to be consistent with your estimate of closure. If the bridge is closed in a future year (Table 25), there should not be maintenance costs for that year and thereafter."]
["Note: For frequency calculation option, all costs should be entered as year of expenditure. The tool applies inflation and discounting factors automatically."]
["-"]
["Table 15. Annual O&M Calculation Input"]
["Category ","Value"]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the No Build Scenario",{"v":0,"d":"0%"}]
["Annual O&M Costs in the Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario",{"v":0,"d":"0%"}]
["Note: The maintenance real growth rate represents the real cost increases year over year (e.g., from increased deterioration of the asset). It should not include inflation adjustments. "]
["-"]
["Table 16a. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16b. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16c. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16d. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["Note: The \"Occurs every _____ \" field in Tables 16a through 16d must be greater than or equal to 1, even if you are not adding an additional recurring maintenance cost. "]
["-"]
["Note: Manual O&M cost values should be entered in the year of dollar entered in Table 14. "]
["Table 17. Manual O&M Cost Entry "]
["Calendar Year","Analysis Year","No Build Annual Cost","Build Annual Cost","O&M Cost Difference Discounted"]
[{"$f":"IFERROR(IF(B32=\"Required\",\"N/A\",B32),\"N/A\")","v":"N/A"},{"$f":"IFERROR(IF(A198=$B$35,1,IF(A198>$B$35,A198-$B$35+1,IF(A198<$B$35,A198-$B$35+1,\"N/A\"))),\"N/A\")","v":"N/A"},"-","-",{"$f":"IFERROR((C198-D198)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A198,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[{"$f":"IF(A198=\"N/A\",\"N/A\",IF(A198>=$B$35+$B$36-1,\"N/A\",A198+1))","v":"N/A"},"N/A","-","-",{"$f":"IFERROR((C199-D199)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A199,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C200-D200)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A200,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C201-D201)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A201,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C202-D202)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A202,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C203-D203)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A203,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C204-D204)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A204,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C205-D205)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A205,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C206-D206)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A206,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C207-D207)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A207,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C208-D208)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A208,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C209-D209)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A209,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C210-D210)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A210,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C211-D211)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A211,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C212-D212)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A212,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C213-D213)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A213,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C214-D214)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A214,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C215-D215)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A215,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C216-D216)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A216,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C217-D217)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A217,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C218-D218)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A218,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C219-D219)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A219,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C220-D220)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A220,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C221-D221)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A221,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C222-D222)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A222,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C223-D223)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A223,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C224-D224)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A224,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C225-D225)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A225,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C226-D226)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A226,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C227-D227)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A227,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C228-D228)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A228,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C229-D229)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A229,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C230-D230)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A230,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C231-D231)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A231,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C232-D232)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A232,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C233-D233)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A233,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C234-D234)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A234,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C235-D235)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A235,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C236-D236)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A236,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C237-D237)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A237,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["-"]
["Construction Disbenefits"]
["Table 18. Disbenefits Option"]
["Will project construction cause delays or increase crashes in the work zone, or cause other construction disbenefits?","NO"]
["Explanation/Methodology for disbenefits. If no construction disbenefits are calculated, explain why.","Required"]
[{"$f":"IF(B241=\"YES\",HYPERLINK(\"#A235\",\"If YES, then enter the requested information below and in Table 36.\"), HYPERLINK(\"#A262\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If NO, the cells below will not be able to be edited, please skip down to the next subsection."}]
["-"]
["For travel time disbenefits, enter the AADT by mode, minutes of delay by mode, and days of impact annually by year to calculate the total discounted travel time costs (Table 15). Enter the percent increase in crashes to calculate the total discounted crash costs (Table 15). These crash costs are estimated as a percent increase in the baseline crashes for the roadway on the theory that work zones may increase the inherent crash risk on the roadway. If no crash increases are expected due to the construction enter “0” percent for each year. "]
["Table 19. Travel Time and Safety Construction Disbenefits"]
["Year","Passenger AADT","Truck AADT","Bus AADT","Pedestrian AADT","Cyclist AADT","Vehicle \nDelay (minutes)","Pedestrian Delay (minutes)","Cyclist \nDelay (minutes)","Days of Impact Annually","Total Discounted Travel Time Disbenefits","Percent Increase in Crashes due to Work Zone","Total Discounted Safety Disbenefits"]
[{"$f":"$B$33","v":"Required"},"-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C248*$C$93*G248/60,0)+IFERROR($C$91*$C$85*B248*G248/60,0)+IFERROR($C$91*$C$95*D248*G248/60,0)+IFERROR($C$94*G248/60*D248,0))*J248+IFERROR(E248*$C$92*H248/60*J248,0)+IFERROR(F248*$C$92*I248/60*J248,0))*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L248>0,-$E$417*(L248)*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[{"$f":"IFERROR(IF(A248=\"N/A\",\"N/A\",IF(A248>=$B$34,\"N/A\",A248+1)),\"\")","v":"N/A"},"-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C249*$C$93*G249/60,0)+IFERROR($C$91*$C$85*B249*G249/60,0)+IFERROR($C$91*$C$95*D249*G249/60,0)+IFERROR($C$94*G249/60*D249,0))*J249+IFERROR(E249*$C$92*H249/60*J249,0)+IFERROR(F249*$C$92*I249/60*J249,0))*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L249>0,-$E$417*(L249)*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C250*$C$93*G250/60,0)+IFERROR($C$91*$C$85*B250*G250/60,0)+IFERROR($C$91*$C$95*D250*G250/60,0)+IFERROR($C$94*G250/60*D250,0))*J250+IFERROR(E250*$C$92*H250/60*J250,0)+IFERROR(F250*$C$92*I250/60*J250,0))*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L250>0,-$E$417*(L250)*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C251*$C$93*G251/60,0)+IFERROR($C$91*$C$85*B251*G251/60,0)+IFERROR($C$91*$C$95*D251*G251/60,0)+IFERROR($C$94*G251/60*D251,0))*J251+IFERROR(E251*$C$92*H251/60*J251,0)+IFERROR(F251*$C$92*I251/60*J251,0))*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L251>0,-$E$417*(L251)*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C252*$C$93*G252/60,0)+IFERROR($C$91*$C$85*B252*G252/60,0)+IFERROR($C$91*$C$95*D252*G252/60,0)+IFERROR($C$94*G252/60*D252,0))*J252+IFERROR(E252*$C$92*H252/60*J252,0)+IFERROR(F252*$C$92*I252/60*J252,0))*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L252>0,-$E$417*(L252)*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C253*$C$93*G253/60,0)+IFERROR($C$91*$C$85*B253*G253/60,0)+IFERROR($C$91*$C$95*D253*G253/60,0)+IFERROR($C$94*G253/60*D253,0))*J253+IFERROR(E253*$C$92*H253/60*J253,0)+IFERROR(F253*$C$92*I253/60*J253,0))*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L253>0,-$E$417*(L253)*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C254*$C$93*G254/60,0)+IFERROR($C$91*$C$85*B254*G254/60,0)+IFERROR($C$91*$C$95*D254*G254/60,0)+IFERROR($C$94*G254/60*D254,0))*J254+IFERROR(E254*$C$92*H254/60*J254,0)+IFERROR(F254*$C$92*I254/60*J254,0))*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L254>0,-$E$417*(L254)*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C255*$C$93*G255/60,0)+IFERROR($C$91*$C$85*B255*G255/60,0)+IFERROR($C$91*$C$95*D255*G255/60,0)+IFERROR($C$94*G255/60*D255,0))*J255+IFERROR(E255*$C$92*H255/60*J255,0)+IFERROR(F255*$C$92*I255/60*J255,0))*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L255>0,-$E$417*(L255)*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C256*$C$93*G256/60,0)+IFERROR($C$91*$C$85*B256*G256/60,0)+IFERROR($C$91*$C$95*D256*G256/60,0)+IFERROR($C$94*G256/60*D256,0))*J256+IFERROR(E256*$C$92*H256/60*J256,0)+IFERROR(F256*$C$92*I256/60*J256,0))*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L256>0,-$E$417*(L256)*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C257*$C$93*G257/60,0)+IFERROR($C$91*$C$85*B257*G257/60,0)+IFERROR($C$91*$C$95*D257*G257/60,0)+IFERROR($C$94*G257/60*D257,0))*J257+IFERROR(E257*$C$92*H257/60*J257,0)+IFERROR(F257*$C$92*I257/60*J257,0))*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L257>0,-$E$417*(L257)*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C258*$C$93*G258/60,0)+IFERROR($C$91*$C$85*B258*G258/60,0)+IFERROR($C$91*$C$95*D258*G258/60,0)+IFERROR($C$94*G258/60*D258,0))*J258+IFERROR(E258*$C$92*H258/60*J258,0)+IFERROR(F258*$C$92*I258/60*J258,0))*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L258>0,-$E$417*(L258)*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["Total Discounted Disbenefits","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUM(K248:K258)","v":0},"N/A",{"$f":"SUM(M248:M258)","v":0}]
["-"]
["If other travel impacts are caculated by applicant or the applicant has alternative approach to calcuating construction disbeneifts, enter those total discounted values below. "]
["Table 20. Other Construction Disbenefits "]
["Disbenefit Category","Total Discounted Disbenefits (-)","Explanation of Disbenefits"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["Note: Be sure to include your methodology and calculations in the overall application materials, if not included in this workbook. "]
["-"]
["Bridge Condition and Closures"]
["Note: This section is for benefits related to bridge load posting and closures from poor bridge condition. \nFor closures specifically due to weather, seismic or other extreme events, please use the Resilience to Weather, Seismic, or other Extreme Events section below."]
["Note: This section computes the travel time and vehicle operating cost savings from avoiding the detour of a bridge closure or posting. If the new bridge improves vehicle operations, then use Tables 41 through 43."]
["Table 21. Condition Impact Option"]
["Will the project improve or preserve the bridge's condition in a way that reduces the risk of closure and/or load posting?","NO"]
[{"$f":"IF(B277=\"YES\",HYPERLINK(\"#A269\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A329\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If NO, the cells below will not be able to be edited, please skip down to the next subsection."}]
["-"]
["Table 22. Bridge Details "]
["Variable","Value"]
["Bridge Currently Closed or Load Posted? (NBI)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPEN_CLOSED_POSTED_041]),FALSE)","v":{"$error":"#N/A"}}]
["NBI Coding Translation",{"$f":"VLOOKUP(B282,Defaults!$A$344:$B$352,2,FALSE)","v":{"$error":"#N/A"}}]
["Current Superstructure Condition Rating",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[SUPERSTRUCTURE_COND_059]),FALSE)","v":{"$error":"#N/A"}}]
["Current Operating Rating (metric tons)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPERATING_RATING_064]),FALSE)","v":{"$error":"#N/A"}}]
["-"]
["Table 23. Forecasted Condition Rating"]
["Bridge Component and Rating","Condition Rating Reference Value","NBIAS Forecast Year"]
["Overall Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)+$B$40)))","v":{"$error":"#N/A"}}]
["Overall Condition Rating 2",2,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=-1,\"Not forecasted to reach Condition Rating 2 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=99,\"Not forecasted to reach Condition Rating 2 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)+$B$40)))","v":{"$error":"#N/A"}}]
["Superstructure Condition Rating 4",4,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=-1,\"Not forecasted to reach Condition Rating 4 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=99,\"Not forecasted to reach Condition Rating 4 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)+$B$40)))","v":{"$error":"#N/A"}}]
["Superstructure Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)+$B$40)))","v":{"$error":"#N/A"}}]
["Note: Using FHWA's NBIAS software program, FHWA has estimated the expected year in which the bridge will enter a minimum condition rating of 3 and 2. See guidance Appendix B: NBIAS for how forecast of closure and load posting is calculated."]
["-"]
["If the bridge is not currently load posted or closed, enter up to three values of expected future load posting.  After entering the appropriate year, the user should enter the expected percentage reduction in truck traffic and in bus traffic for the load postings. "]
["Table 24. Anticipated Load Postings"]
["Load Posting Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in Truck Traffic","% Reduction in Bus Traffic","Explanation for year if not reference; for % reduction"]
["Load Posted, \nlevel 1",{"$f":"IF(C291=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C291=\"Not forecasted to reach Condition Rating 4 by 2070\", \"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285>40,OR(B282=\"A\",B282=\"G\")), \"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\",\n\nIF(AND( B284>4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND(B284=4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C292, \"; 50% for Truck and Bus\"), \"No Load Posting Forecasted\"))))))))))))","v":{"$error":"#N/A"}},2070,{"v":0,"d":"0%"},{"v":0,"d":"0%"},"-"]
["Load Posted, \nlevel 2",{"$f":"IF(C292=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C292=\"Not forecasted to reach Condition Rating 3 by 2070\",\"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND(B284>4,B285<=40,OR(B282=\"A\",B282=\"G\")),CONCATENATE(C292,\"; 100% for Truck and Bus\"),\"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\"))))))))))","v":{"$error":"#N/A"}},2070,{"v":0,"d":"0%"},{"v":0,"d":"0%"},"-"]
["Load Posted, \nlevel 3","N/A",2070,{"v":0,"d":"0%"},{"v":0,"d":"0%"},"-"]
["-"]
["Table 25. Anticipated Closure"]
["Closure Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in All Traffic","Explanation for year if not reference; for % reduction"]
["Closure",{"$f":"IF(C290=\"No NBIAS forecast\",\"No NBIAS forecast\",IF(C290=\"Not forecasted to reach Condition Rating 2 by 2070\",\"Not forecasted to close by 2070\",CONCATENATE(C290+4,\"; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years\")))","v":{"$error":"#N/A"}},2070,{"v":0,"d":"0%"},"-"]
["Note: If the bridge will be closed to pedestrians and bicyclists, be sure to enter their AADT in Tables 46 and 47 below."]
["-"]
["If the bridge closure will be partial in duration rather than indefinite, use the short-term closure fields below to enter the initial year of closure, the last year of closure, the recurrence (enter 30 if it only occurs once), the number of days of closure, and the percent reduction in all traffic on the bridge due to the closure."]
["Table 26a. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26b. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26c. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26d. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure",0]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Resilience to Weather, Seismic, or other Extreme Events"]
["Table 27. Resiliency Option"]
["Will the project improve the bridge's resiliency to weather, seismic, or other extreme events, reducing damage and/or closures, or other service interruptions?","NO"]
[{"$f":"IF(B342=\"YES\",HYPERLINK(\"#A334\",\"If YES, enter the requested information below using the probability-consequence method or other calculation method.\"), HYPERLINK(\"#A395\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If NO, the cells below will not be able to be edited, please skip down to the next subsection."}]
["-"]
["Table 28. Probability Resilience Option"]
["Are you providing a probability-consequence analysis of the resilience impacts?","NO"]
[{"$f":"IF(B346=\"YES\",HYPERLINK(\"#A337\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A389\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If NO, the cells below will not be able to be edited, please skip down to the next subsection."}]
["Note: The consequence-probability approach requires defining a potential weather, seismic or extreme event, the annual probability of that event, and consequences of that event. This resiliency section is for maximum three independent events. Events with multiple level of consequences or dependent events require more complex modeling. Three suggested levels of consequences for each event are included to better reflect the range of consequence events that an asset may face. For guidance on accessing resilience see Resilience - Sustainability - Environment - FHWA (dot.gov). "]
["-"]
["Annual Probability of Event Occurrence: This table includes three independent events with three different consequence levels: (1) probability of an event occurrence that causes capacity reduction only (Table 30), i.e. not capacity reduction associated with structural damage; (2) the probability of an event occurrence with lesser structural damage consequence (Tables 31); and the probability of an event occurrence with larger structural damage consequence (Tables 32). The probability may change during the benefit period due to climate change or degradation of the remediation or other reasons which can be captured under probabilities for project open and final year."]
["Table 29. Annual Probability of Event Occurrence"]
["Consequence Level","Project Open Year","Final Year","Growth Rate","Explanation and source"]
["Volume Capacity Reduction Only",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C353-B353)/($B$36-1),\"N/A\")","v":"N/A"},"-"]
["Lesser Structural Damage (Level one) Impacts",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C354-B354)/($B$36-1),\"N/A\")","v":"N/A"},"-"]
["Larger Structural Damage (Level two)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C355-B355)/($B$36-1),\"N/A\")","v":"N/A"},"-"]
["-"]
["Volume Capacity Reduction: This consequence level refers to closure or service interruption of the asset reducing some amount of capacity for at least one day a year, but not cause any structural damage to the asset requiring repair. Traffic restriction may occur when a lane or speed reduction is imposed on the bridge or results from an onsite temporary detour.  A load restriction will occur when a load posting is imposed (ex. no trucks allowed). An example event that could cause this consequence would be a recurring flooding event that overtops the bridge or inundates roadways on approach to the bridge. \t"]
["Table 30. Volume Capacity Reduction Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Lesser Structural Damage (Level one): This consequence level can be any level of damage as long as it is correctly correlated with the event and its probability. The user could select a more-frequent less-damaging event or a less-frequent more-damaging event. "]
["Table 31. Lesser Structural Damage (Level one) Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Larger Structural Damage (Level two): This consequence level refers to the bridge no longer being structurally sound or capable of carrying traffic of any kind while it is being repaired. Per USDOT BCA guidance, the no build scenario cannot include rebuilding the bridge so any maintenance, repair, or operational costs under the failure consequence cannot amount to bridge reconstruction. "]
["Table 32. Larger Structural Damage (Level two)"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["Number of Fatalities in Year 1","-","-"]
["Number of Injuries in Year 1","-","-"]
["-"]
["Note: Other calculation method may include calculations that yield a benefit value but do not precisely follow the tool approach or is an engineering evaluation to determine if the bridge response satisfies for a design level extreme event.   Use the green box to enter a thorough explanation of the calculation method and results.  If a benefit value is calculated it may be included in the tool section Other Benefits Not Captured Elsewhere.  If a benefit value is not calculated the results of the calculation method or the results of a qualitative assessment may be explained in the Results sheet section designated for unquantified benefits.  "]
["Table 33. Other Resilience Method Option"]
["Are you providing an explanation of the other calculation method used?","NO"]
[{"$f":"IF(B391=\"YES\",HYPERLINK(\"#A389\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A395\",\"If NO, please skip down to the next subsection.\"))","v":"If NO, please skip down to the next subsection."}]
["-"]
["Please provide a qualitative explanation, link, or citation to the calculation method and results."]
["If this analysis results in a monetized benefits, please provide the data and explanation/methodology/source in Table 51 below."]
["Table 34. Other Resilience Method Explanation"]
["Explanation","-"]
["-"]
["-"]
["Safety Baseline, Detour Safety Benefits, and Safety Countermeasures"]
["Table 35. Crash Cost Estimate Option"]
["Are you using KABCO or General crash cost estimates? ","KABCO"]
["-"]
[{"$f":"HYPERLINK(\"https://www.nhtsa.gov/research-data/fatality-analysis-reporting-system-fars\", \"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)\")","v":"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)"}]
["If you selected that your project will cause workzone crashes or the project involves safety improvements on the bridge, enter historical crash data for the bridge (Table 36). Please provide the average annual crash rate for the detour route (3 years is preferred). "]
["Table 36. Historical Crash Data on the Current Bridge"]
["Crash Type","Years of Data","Number of Crashes","Average Annual Crashes","Average Annual Crash Cost Historical","Source for Crash; Calendar Years of Data"]
["Property Damage Only","-","-",{"$f":"IFERROR(IF(AND(B408>0,C408>0),C408/B408,0),\"N/A\")","v":"N/A"},{"$f":"IFERROR(D408*Defaults!B25, \"N/A\")","v":"N/A"},"-"]
["No Injury","-","-","N/A",{"$f":"IFERROR(D409*Defaults!B6, \"N/A\")","v":"N/A"},"-"]
["Possible Injury","-","-","N/A",{"$f":"IFERROR(D410*Defaults!B7, \"N/A\")","v":"N/A"},"-"]
["Non-incapacitating","-","-","N/A",{"$f":"IFERROR(D411*Defaults!B8, \"N/A\")","v":"N/A"},"-"]
["Incapacitating","-","-","N/A",{"$f":"IFERROR(D412*Defaults!B9, \"N/A\")","v":"N/A"},"-"]
["Killed","-","-","N/A",{"$f":"IFERROR(D413*Defaults!B10, \"N/A\")","v":"N/A"},"-"]
["Injured (severity unknown)","-","-","N/A",{"$f":"IFERROR(D414*Defaults!B11, \"N/A\")","v":"N/A"},"-"]
["Injury","-","-","N/A",{"$f":"IFERROR(D415*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-","-","N/A",{"$f":"IFERROR(D416*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total Annual Crash Cost","N/A","N/A","N/A",{"$f":"SUM(E408:E416)","v":0},"N/A"]
["-"]
["Table 37. CMF Option"]
["Does the project improve safety on the bridge via a Crash Modification Factor (CMF)?","NO"]
[{"$f":"IF(B420=\"YES\",HYPERLINK(\"#A418\",\"If YES, then enter historical crash data and the relevant CMFs in the tables below.\"), HYPERLINK(\"#A453\",\"If NO, please skip down to the next subsection\"))","v":"If NO, please skip down to the next subsection"}]
["-"]
["Table 38. CMF Timeframe"]
["Category ","Benefit Period","Year"]
["Initial Year of CMF-related Safety Benefits",{"$f":"B35","v":"Required"},"-"]
["Last Year of CMF-related Safety Benefits",{"$f":"IFERROR(B35+B36-1,\"-\")","v":"-"},"-"]
["Note: Enter years of safety countermeasure impact which may differ from benefits period depending on project details. "]
["-"]
["Table 39. Safety Countermeasure - Crash Costs Avoided"]
["Crash Type","CMF","Average Annual Crashes Reduced","Average Annual Crash Costs Avoided","CMF Reference Number, if CMF Clearinghouse value is used (https://www.cmfclearinghouse.org/)","Explanation and Source for CMF"]
["Property Damage Only","-",{"$f":"IFERROR(IF(OR(B431<>\"\",B431<>0), D408*(1-B431),0),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C431*Defaults!B25, \"N/A\")","v":0},"-","-"]
["No Injury","-",{"v":0,"d":"0.00"},{"$f":"IFERROR(C432*Defaults!B6, \"N/A\")","v":0},"-","-"]
["Possible Injury","-",{"v":0,"d":"0.00"},{"$f":"IFERROR(C433*Defaults!B7, \"N/A\")","v":0},"-","-"]
["Non-incapacitating","-",{"v":0,"d":"0.00"},{"$f":"IFERROR(C434*Defaults!B8, \"N/A\")","v":0},"-","-"]
["Incapacitating","-",{"v":0,"d":"0.00"},{"$f":"IFERROR(C435*Defaults!B9, \"N/A\")","v":0},"-","-"]
["Killed","-",{"v":0,"d":"0.00"},{"$f":"IFERROR(C436*Defaults!B10, \"N/A\")","v":0},"-","-"]
["Injured (severity unknown)","-",{"v":0,"d":"0.00"},{"$f":"IFERROR(C437*Defaults!B14, \"N/A\")","v":0},"-","-"]
["Injury","-",{"$f":"IFERROR(IF(AND(B438<>\"\",B438<>0), D415*(1-B438),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C438*Defaults!B14, \"N/A\")","v":0},"-","-"]
["Fatal","-",{"$f":"IFERROR(IF(AND(B439<>\"\",B439<>0), D416*(1-B439),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C439*Defaults!B15, \"N/A\")","v":0},"-","-"]
["Total Annual Crash Cost","N/A","N/A",{"$f":"SUM(D431:D439)","v":0},"N/A","N/A"]
[{"$f":"HYPERLINK(\"https://www.transportation.gov/mission/office-secretary/office-policy/transportation-policy/benefit-cost-analysis-guidance/\", \"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed.\")","v":"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed."}]
[{"$f":"HYPERLINK(\"http://cmfclearinghouse.org/using_cmfs.cfm\", \"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse.\")","v":"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse."}]
["-"]
["Table 40. Safety Benefits due to Avoided Detouring"]
["Crash Type","Crash Rate per 100 Million VMT on Detour","Crash Cost Per Mile","Explanation and Source"]
["Property Damage Only","-",{"$f":"IFERROR(B446/100000000*Defaults!B25,\"N/A\")","v":"N/A"},"-"]
["No Injury","-",{"$f":"IFERROR(B447/100000000*Defaults!B6, \"N/A\")","v":"N/A"},"-"]
["Possible Injury","-",{"$f":"IFERROR(B448/100000000*Defaults!B7, \"N/A\")","v":"N/A"},"-"]
["Non-incapacitating","-",{"$f":"IFERROR(B449/100000000*Defaults!B8, \"N/A\")","v":"N/A"},"-"]
["Incapacitating","-",{"$f":"IFERROR(B450/100000000*Defaults!B9,\"N/A\")","v":"N/A"},"-"]
["Killed","-",{"$f":"IFERROR(B451/100000000*Defaults!B10,\"N/A\")","v":"N/A"},"-"]
["Injured (severity unknown)","-",{"$f":"IFERROR(B452/100000000*Defaults!B11,\"N/A\")","v":"N/A"},"-"]
["Injury","-",{"$f":"IFERROR(B453/100000000*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-",{"$f":"IFERROR(B454/100000000*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total","N/A",{"$f":"SUM(C446:C454)","v":0},"N/A"]
[{"$f":"HYPERLINK(\"https://www.bts.gov/content/motor-vehicle-safety-data\", \"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data.\")","v":"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data."}]
["-"]
["Travel Time and Mobility-Related Benefits"]
["Table 41. Travel Time Option"]
["Does the project improve travel time/mobility, separate from reducing bridge closures or load posting?","NO"]
[{"$f":"IF(B460=\"YES\",HYPERLINK(\"#A459\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A472\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Enter minutes saved and years of impact (which may be different than benefits period)"]
["Table 42. Travel Time Savings"]
["Initial or Last Year","Benefits Period","Year","Minutes Saved Per Vehicle"]
["Initial Year",{"$f":"B35","v":"Required"},"-","-"]
["Last Year",{"$f":"IFERROR(B35+B36-1,\"-\")","v":"-"},"-","-"]
["-"]
["Note: Table 43 is not referenced in the benefits calculation formulas. To enter travel time savings, you much enter minutes saved values in Table 43."]
["Table 43. Optional Travel Time Savings Calculator"]
["Year","Speed (mph) - No Build","Speed (mph) - Build","Distance Traveled on the Bridge (miles)","Minutes Saved Per Vehicle"]
["Initial Year","-","-","-",{"$f":"IFERROR((D472/B472-D472/C472)*60,\"-\")","v":"-"}]
["Final Year","-","-","-",{"$f":"IFERROR((D473/B473-D473/C473)*60,\"-\")","v":"-"}]
["To estimate minutes saved using speed, the following formula is used: [ (Bridge Length / Speed Without Project) — (Bridge Length / Speed With Project) ] x 60"]
["-"]
["Mobility-Related Emissions and Other Environmental Benefits"]
["Note: Emissions input parameters for emissions rate (grams) per mile for the detour route is computed automatically using MOVES and US DOT BCA Guidance, data as well as input parameters entered above including detour length, functional class and average speed. "]
["Table 44. Other Environmental Benefits Option"]
["Does the project have benefits related to improved wildlife connectivity, reduced noise, or improved water runoff?","NO"]
[{"$f":"IF(B479=\"YES\",HYPERLINK(\"#A478\",\"If YES, please enter the applicable values for the benefit(s) below.\"), HYPERLINK(\"#A484\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 45. Other Environmental Benefits "]
["Environmental Benefit Category","Annual Benefit ($) in Initial Year","Annual Growth Rate (%)","Initial Year","Last Year","Explanation and Source"]
["Wildlife Connectivity","-","-","-","-","-"]
["Noise","-","-","-","-","-"]
["Water Runoff","-","-","-","-","-"]
["-"]
["Pedestrian and Cyclist Benefits"]
["Table 46. Improved Pedestiran/Cycling Option"]
["Does the project improve pedestrian/cycling facilities or detour pedestrians or cyclists? ","NO"]
[{"$f":"IF(B490=\"YES\",HYPERLINK(\"#A489\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A525\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 47. Pedestrian and Cyclist AADT "]
["Scenario","First Year of Benefit Period","Last Year of Project Benefits","Explanation and Source"]
["No Build - Pedestrian AADT","-","-","-"]
["No Build -Cyclist AADT","-","-","-"]
["Build - Pedestrian AADT","-","-","-"]
["Build - Cyclist AADT","-","-","-"]
["-"]
["USDOT Guidance has benefit values for several non-vehicular improvements. Select all that apply:"]
["Table 48. Pedestrian and Cyclist Improvement Information"]
["Improvement","Input "]
["Extend Pedestrian Sidewalk Width?","NO"]
["If the sidewalk is widened, by how many additional feet?","-"]
["Reduce upslope by 1%? ","NO"]
["How many upslope percents reduced?","-"]
["Reduces traffic speed by 1 mph (for speeds ≤45 mph)?","NO"]
["How many mph reduced? ","-"]
["Reducing Traffic Volume by 1 Vehicle per Hour (for ADT ≤55,000)?","NO"]
["How many vehicles reduced?","-"]
["Install a Marked Crosswalk?","NO"]
["Average number of crossings on new marked crosswalks per trip?",0]
["Install a Signal for a Pedestrian Crossing?","NO"]
["Average number of crossings on new signaled crosswalks per trip?",0]
["Add a Cycling Path with At-Grade Crossings?","NO"]
["Add a Cycling Path with no At-Grade Crossings?","NO"]
["Add a Dedicated Cycling Lane?","NO"]
["Create a Cycling Boulevard/\"Sharrow\"?","NO"]
["Add a Separated Cycle Track?","NO"]
[{"$f":"HYPERLINK(\"#B493\",\"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6.\")","v":"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6."}]
[{"$f":"HYPERLINK(\"#B501\",\"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches.\")","v":"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches."}]
["-"]
["Table 49. Pedestrian and Cyclist Inputs"]
["Parameter","Reference","User Value"]
["Trips Induced from non-active modes (%)",{"$f":"0.89","v":{"v":0.89,"d":"89%"}},"-"]
["Length of the new or improved pedestrian/cycling facility (mi)","N/A","-"]
[{"$f":"HYPERLINK(Defaults!A1, \"Note: For more information on trips induced from non-active modes see Defaults tab.\")","v":"Note: For more information on trips induced from non-active modes see Defaults tab."}]
["-"]
["Other Quantified Benefits Not Captured Elsewhere"]
["Table 50. Additional Quantified Benefits Option"]
["Does the project have other quantified benefits not captured above?","NO"]
[{"$f":"IF(B531=\"YES\",HYPERLINK(\"#A530\",\"If YES, please enter the requested information for these additional benefits in the table below.\"), HYPERLINK(\"#A542\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 51. Additional Quantified Benefits "]
["Additional Benefit Category","Annual Benefit ($) in First Year","Annual Growth Rate (%)","First Year of Benefit","Last Year of Benefit","Explanation and Source"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-"]
["Manual Entry for AADT by Mode and Year"]
["Table 52. Manual Entry of AADT Option"]
["Will you manually enter AADT data for this project?","NO"]
["Explain the source of the manually entered AADT data.","-"]
[{"$f":"IF($B$548=\"YES\",HYPERLINK(\"#A548\",\"If YES, please enter the AADT values manually.\"), HYPERLINK(\"#A582\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 53. Manual Entry of AADT"]
["Calendar Year","Analysis Year","Passenger - \nNo Build","Trucks - \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":"N/A"},{"$f":"IF(A554<>\"N/A\",1,\"N/A\")","v":"N/A"},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IFERROR(IF(A554=\"N/A\",\"N/A\",IF(A554>=$B$35+$B$36-1,\"N/A\",A554+1)),\"N/A\")","v":"N/A"},{"$f":"IF(A555<>\"N/A\",B554+1,\"N/A\")","v":"N/A"},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF(A555=\"N/A\",\"N/A\",IF(A555>=$B$35+$B$36-1,\"N/A\",A555+1))","v":"N/A"},{"$f":"IF(A556<>\"N/A\",B555+1,\"N/A\")","v":"N/A"},"-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["N/A","N/A","-","-","-","-","-","-","-","-","-","-"]
["-"]
["End of Input. The rest of this form is data maintained by the tool, but is available for review."]
[{"$f":"HYPERLINK(Results!A1, \"Go To Results Tab\")","v":"Go To Results Tab"}]
["-"]
["AADT by Mode and Year"]
["Table 54. Calculated AADT"]
["Calendar Year","Analysis Year","Passenger - No Build","Trucks -  \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":"N/A"},{"$f":"IF(A591<>\"N/A\",1,\"N/A\")","v":"N/A"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(C554=\"-\", $B$548=\"YES\"),0,IF(AND(C554>=0, $B$548=\"YES\"),C554,IF($B591=1,($F$47),IF($B591=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B591-1)+($F$47)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(D554=\"-\", $B$548=\"YES\"), 0,IF(AND(D554>=0, $B$548=\"YES\"), D554,IF($B591=1,($F$48),IF($B591=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B591-1)+($F$48)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(E554=\"-\", $B$548=\"YES\"), 0,IF(AND(E554>=0, $B$548=\"YES\"),E554,IF($B591=1,($F$49),IF($B591=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B591-1)+($F$49)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F554=\"-\", $B$548=\"YES\"), 0,IF($B591=\"N/A\",\"\",IF(AND(F554>=0,$B$548=\"YES\"),F554,IF($B591=1,$B$495,IF($B591=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B591-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(G554=\"-\", $B$548=\"YES\"),0,IF(AND(G554>=0, $B$548=\"YES\"),G554,IF($B591=1,$B$496,IF($B591=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B591-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(H554=\"-\", $B$548=\"YES\"),0,IF(AND(H554>=0, $B$548=\"YES\"),H554,IF($B591=1,($F$50),IF($B591=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B591-1)+($F$50)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(I554=\"-\", $B$548=\"YES\"),0,IF(AND(I554>=0, $B$548=\"YES\"),I554,IF($B591=1,($F$51),IF($B591=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B591-1)+($F$51)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(J554=\"-\", $B$548=\"YES\"),0,IF(AND(J554>=0, $B$548=\"YES\"),J554,IF($B591=1,($F$52),IF($B591=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B591-1)+($F$52)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(K554=\"-\", $B$548=\"YES\"),0,IF(AND(K554>=0, $B$548=\"YES\"),K554,IF($B591=1,$B$497,IF($B591=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B591-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(L554=\"-\", $B$548=\"YES\"),0,IF(AND(L554>=0, $B$548=\"YES\"),L554,IF($B591=1,$B$498,IF($B591=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B591-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IFERROR(IF(A591=\"N/A\",\"N/A\",IF(A591>=$B$35+$B$36-1,\"N/A\",A591+1)), \"N/A\")","v":"N/A"},{"$f":"IF(A592<>\"N/A\",B591+1,\"N/A\")","v":"N/A"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(C555=\"-\", $B$548=\"YES\"),0,IF(AND(C555>=0, $B$548=\"YES\"),C555,IF($B592=1,($F$47),IF($B592=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B592-1)+($F$47)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(D555=\"-\", $B$548=\"YES\"), 0,IF(AND(D555>=0, $B$548=\"YES\"), D555,IF($B592=1,($F$48),IF($B592=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B592-1)+($F$48)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(E555=\"-\", $B$548=\"YES\"), 0,IF(AND(E555>=0, $B$548=\"YES\"),E555,IF($B592=1,($F$49),IF($B592=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B592-1)+($F$49)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F555=\"-\", $B$548=\"YES\"), 0,IF($B592=\"N/A\",\"\",IF(AND(F555>=0,$B$548=\"YES\"),F555,IF($B592=1,$B$495,IF($B592=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B592-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(G555=\"-\", $B$548=\"YES\"),0,IF(AND(G555>=0, $B$548=\"YES\"),G555,IF($B592=1,$B$496,IF($B592=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B592-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(H555=\"-\", $B$548=\"YES\"),0,IF(AND(H555>=0, $B$548=\"YES\"),H555,IF($B592=1,($F$50),IF($B592=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B592-1)+($F$50)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(I555=\"-\", $B$548=\"YES\"),0,IF(AND(I555>=0, $B$548=\"YES\"),I555,IF($B592=1,($F$51),IF($B592=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B592-1)+($F$51)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(J555=\"-\", $B$548=\"YES\"),0,IF(AND(J555>=0, $B$548=\"YES\"),J555,IF($B592=1,($F$52),IF($B592=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B592-1)+($F$52)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(K555=\"-\", $B$548=\"YES\"),0,IF(AND(K555>=0, $B$548=\"YES\"),K555,IF($B592=1,$B$497,IF($B592=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B592-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(L555=\"-\", $B$548=\"YES\"),0,IF(AND(L555>=0, $B$548=\"YES\"),L555,IF($B592=1,$B$498,IF($B592=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B592-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IF(A592=\"N/A\",\"N/A\",IF(A592>=$B$35+$B$36-1,\"N/A\",A592+1))","v":"N/A"},"N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A",{"$f":"IF(A612<>\"N/A\",B611+1,\"N/A\")","v":"N/A"},"0","0","0","0","0","0","0","0","0","0"]
["N/A",{"$f":"IF(A613<>\"N/A\",B612+1,\"N/A\")","v":"N/A"},"0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["N/A","N/A","0","0","0","0","0","0","0","0","0","0"]
["-"]
["Detour Emissions $ per mile"]
["Table 55. Calculated Emission Inputs"]
["Variable","Value"]
["Detour MOVES Functional Class",{"$f":"VLOOKUP(B$62,Defaults!$B$359:$D$371, 3,TRUE)","v":{"$error":"#N/A"}}]
["Detour Average Speed, Rounded",{"$f":"IF(C69>70, 70, IF(C69<5, 10, MROUND(C69,10)))","v":70}]
["-"]
["Table 56. Calculated Emission Outputs"]
["Calendar Year","Analysis Year","NOX - Passenger","SOX - Passenger","PM2.5 - Passenger","CO2 - Passenger","NOX - \nTrucks","SOX - Trucks","PM2.5 - Trucks","CO2 - \nTrucks","Passenger - Non-CO2 Emissions Total","Trucks - Non-CO2 Emissions Total"]
[{"$f":"IF(OR(B35=\"Required\",B35=\"-\"), \"N/A\", B35)","v":"N/A"},{"$f":"IF(A630<>\"N/A\",1,\"N/A\")","v":"N/A"},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},{"$f":"SUM(G630:I630)","v":0}]
[{"$f":"IF(A630=\"N/A\",\"N/A\",IF(A630>=$B$35+$B$36-1,\"N/A\",A630+1))","v":"N/A"},{"$f":"IF(A631<>\"N/A\",B630+1,\"N/A\")","v":"N/A"},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},{"$f":"SUM(G631:I631)","v":0}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":"N/A"},{"$f":"IF(A632<>\"N/A\",B631+1,\"N/A\")","v":"N/A"},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["N/A","N/A",{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":0},{"$f":"SUM(Emissions_Output320200321[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":0},0]
["-"]
["BCA Annual Calculations"]
["Table 57. BCA Annual Calculations"]
["Calendar Year","Analysis Year","Discounted Safety","Discounted Travel Time","Discounted VOC","Discounted Resilience","Discounted Health and Amenity","Discounted CO2 Emissions","Discounted Non-CO2 Emissions","Discounted Other Environmental","Discounted Maintenance Cost Savings","Discounted Residual Value","Discounted Other Benefits","Total Discounted Benefits","Total Discounted Costs","Net Present Value","7 Percent Discount Rate","3 Percent Discount Rate"]
[{"$f":"IFERROR(\"Pre-Benefits Period\", \"N/A\")","v":"Pre-Benefits Period"},{"$f":"IF(A664>0, 0,0)","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",M259,0)))","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",K259,0)))","v":0},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUMIFS(E198:E237, B198:B237, \"<=\"&0)","v":0},"N/A",{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",-(IFERROR(ABS(B264),0)+IFERROR(ABS(B265),0)+IFERROR(ABS(B266),0)+IFERROR(ABS(B267),0)+IFERROR(ABS(B268),0)+IFERROR(ABS(B269),0)+IFERROR(ABS(B270),0)),0)))","v":0},{"$f":"SUM(_xlfn.IFNA(BCACalc321201322[[#This Row],[Discounted Safety]:[Discounted Other Benefits]],0))","v":0},{"$f":"B134","v":0},{"$f":"N664-O664","v":0},{"$f":"IF(A664=\"N/A\",0,VLOOKUP(A664,Defaults!$A$290:$B$340,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(A664=\"N/A\", 0,VLOOKUP(A664,Defaults!$A$290:$C$340,3,FALSE))","v":{"$error":"#N/A"}}]
[{"$f":"IF(OR(B35=0,B35=\"Required\"), \"N/A\", B35)","v":"N/A"},{"$f":"IF(A665<>\"N/A\",B664+1,\"N/A\")","v":"N/A"},{"$f":"(IF(A665=\"N/A\",0,(\n\n+N(\"Avoided crashes due to CMF\")\n+IF($B$420=\"YES\",IF(OR(A665<$C$425,A665>$C$426),0,(((SUM($H591:$J591)-SUM($C591:$E591))/SUM($C591:$E591))*0.5*$D$440) + ((SUM($C591:$E591)/SUM($C$591:$E$591))*$D$440)))\n\n+N(\"Avoided detour benefits\")\n+IF($B$277=\"YES\",IF(A665=\"N/A\",0, IF(A665>=$C$304, $D$304*$C$68*$C$455*SUM(C591:E591),\nIF( A665>=$C$300, $D$300*$C$68*$C$455*D591+$E$300*$C$68*$C$455*E591,\nIF(A665>=$C$299, $D$299*$C$68*$C$455*D591+$E$299*$C$68*$C$455*E591,\nIF(A665>=$C$298,$D$298*$C$68*$C$455*D591+$E$298*$C$68*$C$455*E591,0)))))*365,0)\n\n+N(\"Avoided detour benefits - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*$C$455*SUM(C591:E591),0),0),0)\n)))*Q665","v":0},{"$f":"(IF($A665=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A665>=$C$466, $A665<=$C$467)),\n($C591+(0.5*($H591-$C591)))*$C$85*$C$91*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+($D591+(0.5*($I591-$D591)))*$C$93*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+(($E591+(0.5*($J591-$E591)))*$C$94+($E591+(0.5*($J591-$E591)))*$C$91*$C$95)*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,\nIF(A665>=$C$304,$D$304*$C$68/$C$69*(($C$93*D591)+($C$91*$C$85*C591)+($C$91*$C$95*E591+E591*$C$94))+IFERROR($D$304*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),\nIF(A665>=$C$300,($D$300*$C$68/$C$69*(($C$93*D591))+($E$300*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$299,($D$299*$C$68/$C$69*(($C$93*D591))+($E$299*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$298,($D$298*$C$68/$C$69*(($C$93*D591))+($E$298*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$329*$B$330*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$337*$B$338*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$313*$B$314*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$321*$B$322*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I591:J591)-SUM(D591:E591))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H591-C591))))\n\n))*Q665)","v":0},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I591:J591)-SUM(D591:E591))+(Defaults!$B$59*0.5*$C$72*(H591-C591)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D591+$E$300*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D591+$E$299*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D591+$E$298*$C$68*(Defaults!$B$60)*E591,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0),0)))*Q665","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A665=\"N/A\",0,(\n(($B$355+($D$355*($B665-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B665-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B665-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B665-1)))*(($B$386-$C$386)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B665-1)))*(($B$387-$C$387)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C591*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C591*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D591*$C$93)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E591*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F591*$C$92/Defaults!$B$258+$G591*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L630*$E591)\n\n))*Q665\n\n+(IF(A665=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J630*$E591))\n\n))*R665,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A665=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K591-F591)*Defaults!$C$254*Defaults!$C$250)\n+((L591-G591)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F591*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K591-F591)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F591*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K591-F591)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F591*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K591-F591)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F591*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K591-F591)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F591*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K591-F591)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F591*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K591-F591)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G591*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G591*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G591*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G591*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G591*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L591-G591)*$C$526*365*0.5,0))),0)*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J630*(I591-D591))+(F630*(H591-C591))+((J591-E591)*J630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304, $D$304*$C$68*((J630*D591)+(F630*C591)+(E591*J630)),\nIF( A665>=$C$300, $D$300*$C$68*J630*D591+$E$300*$C$68*J630*E591,\nIF(A665>=$C$299, $D$299*$C$68*J630*D591+$E$299*$C$68*J630*E591,\nIF(A665>=$C$298,$D$298*$C$68*J630*D591+$E$298*$C$68*J630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0))),0))))*R665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L630*(I591-D591))+(K630*(H591-C591))+((J591-E591)*L630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304,$D$304*$C$68*((L630*D591)+(L630*E591)+(K630*C591)),\nIF(A665>=$C$300,$D$300*$C$68*L630*D591+$E$300*$C$68*L630*E591,\nIF(A665>=$C$299,$D$299*$C$68*L630*D591+$E$299*$C$68*L630*E591,\nIF(A665>=$C$298,$D$298*$C$68*L630*D591+$E$298*$C$68*L630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0))),0))))*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I591:J591)-SUM(D591:E591)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H591-C591)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A665=\"N/A\",A665<D$484,A665>E$484),0,\nB$484*(1+C$484)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$485,A665>E$485),0,B$485*(1+C$485)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$486,A665>E$486),0,B$486*(1+C$486)^(B665-1))),0)\n\n))*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B665-1)))-($B$158*((1+$B$159)^(B665-1)))),0)\n\n+(IFERROR(IF(AND(A665>=$B$164,A665<=($B$165),MOD((A665-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A665>=$B$172,A665<=($B$173),MOD((A665-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A665>=$B$180,A665<=($B$181),MOD((A665-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A665>=$B$188,A665<=($B$189),MOD((A665-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q665))\n\n+IFERROR(SUMIF($A$198:$A$237,A665,$E$198:$E$237),0)","v":0},{"$f":"IFERROR((IF(A665=($B$35+$B$36-1),IFERROR(($A$138*$B$133*($B$138-$B$36)/$B$138),0)+IFERROR(($A$139*$B$133*($B$139-$B$36)/$B$139),0)+IFERROR(($A$140*$B$133*($B$140-$B$36)/$B$140),0)+IFERROR(($A$141*$B$133*($B$141-$B$36)/$B$141),0),0))*Q665, 0)","v":0},{"$f":"IF($B$531=\"YES\",(\nIF(OR(A665=\"N/A\",A665<D$536,A665>E$536),0,B$536*(1+C$536)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$537,A665>E$537),0,B$537*(1+C$537)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$538,A665>E$538),0,B$538*(1+C$538)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$539,A665>E$539),0,B$539*(1+C$539)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$540,A665>E$540),0,B$540*(1+C$540)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$541,A665>E$541),0,B$541*(1+C$541)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$542,A665>E$542),0,B$542*(1+C$542)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$543,A665>E$543),0,B$543*(1+C$543)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$544,A665>E$544),0,B$544*(1+C$544)^(B665-1))\n)*Q665,0)","v":0},{"$f":"C665+D665+E665+F665+G665+H665+L665+M665+K665+J665+I665","v":0},0,{"$f":"N665-O665","v":0},{"$f":"IF(A665=\"N/A\",0,VLOOKUP(A665,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A665=\"N/A\", 0,VLOOKUP(A665,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
[{"$f":"IFERROR(IF(A665=\"N/A\",\"N/A\",IF(A665>=$B$35+$B$36-1,\"N/A\",A665+1)), \"N/A\")","v":"N/A"},"N/A",0,{"$f":"(IF($A666=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A666>=$C$466, $A666<=$C$467)),\n($C592+(0.5*($H592-$C592)))*$C$85*$C$91*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+($D592+(0.5*($I592-$D592)))*$C$93*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+(($E592+(0.5*($J592-$E592)))*$C$94+($E592+(0.5*($J592-$E592)))*$C$91*$C$95)*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,\nIF(A666>=$C$304,$D$304*$C$68/$C$69*(($C$93*D592)+($C$91*$C$85*C592)+($C$91*$C$95*E592+E592*$C$94))+IFERROR($D$304*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),\nIF(A666>=$C$300,($D$300*$C$68/$C$69*(($C$93*D592))+($E$300*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$299,($D$299*$C$68/$C$69*(($C$93*D592))+($E$299*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$298,($D$298*$C$68/$C$69*(($C$93*D592))+($E$298*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$329*$B$330*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$337*$B$338*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$313*$B$314*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$321*$B$322*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I592:J592)-SUM(D592:E592))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H592-C592))))\n\n))*Q666)","v":0},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I592:J592)-SUM(D592:E592))+(Defaults!$B$59*0.5*$C$72*(H592-C592)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D592+$E$300*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D592+$E$299*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D592+$E$298*$C$68*(Defaults!$B$60)*E592,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0),0)))*Q666","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A666=\"N/A\",0,(\n(($B$355+($D$355*($B666-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B666-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B666-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B666-1)))*(($B$386-$C$386)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B666-1)))*(($B$387-$C$387)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C592*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C592*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D592*$C$93)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E592*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F592*$C$92/Defaults!$B$258+$G592*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L631*$E592)\n\n))*Q666\n\n+(IF(A666=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J631*$E592))\n\n))*R666,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A666=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K592-F592)*Defaults!$C$254*Defaults!$C$250)\n+((L592-G592)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F592*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K592-F592)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F592*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K592-F592)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F592*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K592-F592)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F592*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K592-F592)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F592*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K592-F592)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F592*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K592-F592)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G592*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G592*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G592*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G592*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G592*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L592-G592)*$C$526*365*0.5,0))),0)*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J631*(I592-D592))+(F631*(H592-C592))+((J592-E592)*J631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304, $D$304*$C$68*((J631*D592)+(F631*C592)+(E592*J631)),\nIF( A666>=$C$300, $D$300*$C$68*J631*D592+$E$300*$C$68*J631*E592,\nIF(A666>=$C$299, $D$299*$C$68*J631*D592+$E$299*$C$68*J631*E592,\nIF(A666>=$C$298,$D$298*$C$68*J631*D592+$E$298*$C$68*J631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0))),0))))*R666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L631*(I592-D592))+(K631*(H592-C592))+((J592-E592)*L631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304,$D$304*$C$68*((L631*D592)+(L631*E592)+(K631*C592)),\nIF(A666>=$C$300,$D$300*$C$68*L631*D592+$E$300*$C$68*L631*E592,\nIF(A666>=$C$299,$D$299*$C$68*L631*D592+$E$299*$C$68*L631*E592,\nIF(A666>=$C$298,$D$298*$C$68*L631*D592+$E$298*$C$68*L631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0))),0))))*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I592:J592)-SUM(D592:E592)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H592-C592)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A666=\"N/A\",A666<D$484,A666>E$484),0,\nB$484*(1+C$484)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$485,A666>E$485),0,B$485*(1+C$485)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$486,A666>E$486),0,B$486*(1+C$486)^(B666-1))),0)\n\n))*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B666-1)))-($B$158*((1+$B$159)^(B666-1)))),0)\n\n+(IFERROR(IF(AND(A666>=$B$164,A666<=($B$165),MOD((A666-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A666>=$B$172,A666<=($B$173),MOD((A666-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A666>=$B$180,A666<=($B$181),MOD((A666-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A666>=$B$188,A666<=($B$189),MOD((A666-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q666))\n\n+IFERROR(SUMIF($A$198:$A$237,A666,$E$198:$E$237),0)","v":0},0,{"$f":"IF($B$531=\"YES\",(\nIF(OR(A666=\"N/A\",A666<D$536,A666>E$536),0,B$536*(1+C$536)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$537,A666>E$537),0,B$537*(1+C$537)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$538,A666>E$538),0,B$538*(1+C$538)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$539,A666>E$539),0,B$539*(1+C$539)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$540,A666>E$540),0,B$540*(1+C$540)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$541,A666>E$541),0,B$541*(1+C$541)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$542,A666>E$542),0,B$542*(1+C$542)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$543,A666>E$543),0,B$543*(1+C$543)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$544,A666>E$544),0,B$544*(1+C$544)^(B666-1))\n)*Q666,0)","v":0},{"$f":"C666+D666+E666+F666+G666+H666+L666+M666+K666+J666+I666","v":0},0,{"$f":"N666-O666","v":0},{"$f":"IF(A666=\"N/A\",0,VLOOKUP(A666,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A666=\"N/A\", 0,VLOOKUP(A666,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":"N/A"},"N/A",0,{"$f":"(IF($A667=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A667>=$C$466, $A667<=$C$467)),\n($C593+(0.5*($H593-$C593)))*$C$85*$C$91*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+($D593+(0.5*($I593-$D593)))*$C$93*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+(($E593+(0.5*($J593-$E593)))*$C$94+($E593+(0.5*($J593-$E593)))*$C$91*$C$95)*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A667=\"N/A\",0,\nIF(A667>=$C$304,$D$304*$C$68/$C$69*(($C$93*D593)+($C$91*$C$85*C593)+($C$91*$C$95*E593+E593*$C$94))+IFERROR($D$304*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),\nIF(A667>=$C$300,($D$300*$C$68/$C$69*(($C$93*D593))+($E$300*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$299,($D$299*$C$68/$C$69*(($C$93*D593))+($E$299*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$298,($D$298*$C$68/$C$69*(($C$93*D593))+($E$298*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$329*$B$330*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$337*$B$338*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$313*$B$314*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$321*$B$322*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I593:J593)-SUM(D593:E593))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H593-C593))))\n\n))*Q667)","v":0},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I593:J593)-SUM(D593:E593))+(Defaults!$B$59*0.5*$C$72*(H593-C593)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D593+$E$300*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D593+$E$299*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D593+$E$298*$C$68*(Defaults!$B$60)*E593,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0),0)))*Q667","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A667=\"N/A\",0,(\n(($B$355+($D$355*($B667-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B667-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B667-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B667-1)))*(($B$386-$C$386)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B667-1)))*(($B$387-$C$387)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C593*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C593*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D593*$C$93)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E593*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F593*$C$92/Defaults!$B$258+$G593*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L632*$E593)\n\n))*Q667\n\n+(IF(A667=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J632*$E593))\n\n))*R667,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A667=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K593-F593)*Defaults!$C$254*Defaults!$C$250)\n+((L593-G593)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F593*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K593-F593)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F593*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K593-F593)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F593*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K593-F593)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F593*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K593-F593)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F593*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K593-F593)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F593*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K593-F593)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G593*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G593*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G593*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G593*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G593*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L593-G593)*$C$526*365*0.5,0))),0)*Q667","v":0},0,0,{"$f":"(IF(A667=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I593:J593)-SUM(D593:E593)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H593-C593)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A667=\"N/A\",A667<D$484,A667>E$484),0,\nB$484*(1+C$484)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$485,A667>E$485),0,B$485*(1+C$485)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$486,A667>E$486),0,B$486*(1+C$486)^(B667-1))),0)\n\n))*Q667","v":0},0,0,0,0,0,0,{"$f":"IF(A667=\"N/A\",0,VLOOKUP(A667,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A667=\"N/A\", 0,VLOOKUP(A667,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A668=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A668>=$C$466, $A668<=$C$467)),\n($C594+(0.5*($H594-$C594)))*$C$85*$C$91*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+($D594+(0.5*($I594-$D594)))*$C$93*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+(($E594+(0.5*($J594-$E594)))*$C$94+($E594+(0.5*($J594-$E594)))*$C$91*$C$95)*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A668=\"N/A\",0,\nIF(A668>=$C$304,$D$304*$C$68/$C$69*(($C$93*D594)+($C$91*$C$85*C594)+($C$91*$C$95*E594+E594*$C$94))+IFERROR($D$304*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),\nIF(A668>=$C$300,($D$300*$C$68/$C$69*(($C$93*D594))+($E$300*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$299,($D$299*$C$68/$C$69*(($C$93*D594))+($E$299*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$298,($D$298*$C$68/$C$69*(($C$93*D594))+($E$298*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$329*$B$330*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$337*$B$338*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$313*$B$314*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$321*$B$322*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I594:J594)-SUM(D594:E594))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H594-C594))))\n\n))*Q668)","v":0},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I594:J594)-SUM(D594:E594))+(Defaults!$B$59*0.5*$C$72*(H594-C594)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D594+$E$300*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D594+$E$299*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D594+$E$298*$C$68*(Defaults!$B$60)*E594,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0),0)))*Q668","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A668=\"N/A\",0,(\n(($B$355+($D$355*($B668-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B668-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B668-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B668-1)))*(($B$386-$C$386)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B668-1)))*(($B$387-$C$387)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C594*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C594*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D594*$C$93)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E594*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F594*$C$92/Defaults!$B$258+$G594*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L633*$E594)\n\n))*Q668\n\n+(IF(A668=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J633*$E594))\n\n))*R668,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A668=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K594-F594)*Defaults!$C$254*Defaults!$C$250)\n+((L594-G594)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F594*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K594-F594)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F594*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K594-F594)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F594*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K594-F594)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F594*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K594-F594)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F594*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K594-F594)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F594*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K594-F594)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G594*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G594*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G594*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G594*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G594*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L594-G594)*$C$526*365*0.5,0))),0)*Q668","v":0},0,0,{"$f":"(IF(A668=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I594:J594)-SUM(D594:E594)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H594-C594)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A668=\"N/A\",A668<D$484,A668>E$484),0,\nB$484*(1+C$484)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$485,A668>E$485),0,B$485*(1+C$485)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$486,A668>E$486),0,B$486*(1+C$486)^(B668-1))),0)\n\n))*Q668","v":0},0,0,0,0,0,0,{"$f":"IF(A668=\"N/A\",0,VLOOKUP(A668,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A668=\"N/A\", 0,VLOOKUP(A668,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A669=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A669>=$C$466, $A669<=$C$467)),\n($C595+(0.5*($H595-$C595)))*$C$85*$C$91*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+($D595+(0.5*($I595-$D595)))*$C$93*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+(($E595+(0.5*($J595-$E595)))*$C$94+($E595+(0.5*($J595-$E595)))*$C$91*$C$95)*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A669=\"N/A\",0,\nIF(A669>=$C$304,$D$304*$C$68/$C$69*(($C$93*D595)+($C$91*$C$85*C595)+($C$91*$C$95*E595+E595*$C$94))+IFERROR($D$304*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),\nIF(A669>=$C$300,($D$300*$C$68/$C$69*(($C$93*D595))+($E$300*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$299,($D$299*$C$68/$C$69*(($C$93*D595))+($E$299*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$298,($D$298*$C$68/$C$69*(($C$93*D595))+($E$298*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$329*$B$330*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$337*$B$338*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$313*$B$314*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$321*$B$322*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I595:J595)-SUM(D595:E595))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H595-C595))))\n\n))*Q669)","v":0},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I595:J595)-SUM(D595:E595))+(Defaults!$B$59*0.5*$C$72*(H595-C595)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D595+$E$300*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D595+$E$299*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D595+$E$298*$C$68*(Defaults!$B$60)*E595,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0),0)))*Q669","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A669=\"N/A\",0,(\n(($B$355+($D$355*($B669-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B669-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B669-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B669-1)))*(($B$386-$C$386)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B669-1)))*(($B$387-$C$387)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C595*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C595*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D595*$C$93)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E595*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F595*$C$92/Defaults!$B$258+$G595*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L634*$E595)\n\n))*Q669\n\n+(IF(A669=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J634*$E595))\n\n))*R669,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A669=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K595-F595)*Defaults!$C$254*Defaults!$C$250)\n+((L595-G595)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F595*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K595-F595)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F595*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K595-F595)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F595*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K595-F595)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F595*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K595-F595)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F595*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K595-F595)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F595*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K595-F595)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G595*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G595*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G595*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G595*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G595*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L595-G595)*$C$526*365*0.5,0))),0)*Q669","v":0},0,0,{"$f":"(IF(A669=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I595:J595)-SUM(D595:E595)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H595-C595)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A669=\"N/A\",A669<D$484,A669>E$484),0,\nB$484*(1+C$484)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$485,A669>E$485),0,B$485*(1+C$485)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$486,A669>E$486),0,B$486*(1+C$486)^(B669-1))),0)\n\n))*Q669","v":0},0,0,0,0,0,0,{"$f":"IF(A669=\"N/A\",0,VLOOKUP(A669,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A669=\"N/A\", 0,VLOOKUP(A669,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A670=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A670>=$C$466, $A670<=$C$467)),\n($C596+(0.5*($H596-$C596)))*$C$85*$C$91*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+($D596+(0.5*($I596-$D596)))*$C$93*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+(($E596+(0.5*($J596-$E596)))*$C$94+($E596+(0.5*($J596-$E596)))*$C$91*$C$95)*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A670=\"N/A\",0,\nIF(A670>=$C$304,$D$304*$C$68/$C$69*(($C$93*D596)+($C$91*$C$85*C596)+($C$91*$C$95*E596+E596*$C$94))+IFERROR($D$304*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),\nIF(A670>=$C$300,($D$300*$C$68/$C$69*(($C$93*D596))+($E$300*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$299,($D$299*$C$68/$C$69*(($C$93*D596))+($E$299*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$298,($D$298*$C$68/$C$69*(($C$93*D596))+($E$298*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$329*$B$330*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$337*$B$338*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$313*$B$314*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$321*$B$322*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I596:J596)-SUM(D596:E596))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H596-C596))))\n\n))*Q670)","v":0},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I596:J596)-SUM(D596:E596))+(Defaults!$B$59*0.5*$C$72*(H596-C596)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D596+$E$300*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D596+$E$299*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D596+$E$298*$C$68*(Defaults!$B$60)*E596,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0),0)))*Q670","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A670=\"N/A\",0,(\n(($B$355+($D$355*($B670-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B670-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B670-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B670-1)))*(($B$386-$C$386)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B670-1)))*(($B$387-$C$387)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C596*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C596*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D596*$C$93)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E596*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F596*$C$92/Defaults!$B$258+$G596*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L635*$E596)\n\n))*Q670\n\n+(IF(A670=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J635*$E596))\n\n))*R670,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A670=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K596-F596)*Defaults!$C$254*Defaults!$C$250)\n+((L596-G596)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F596*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K596-F596)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F596*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K596-F596)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F596*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K596-F596)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F596*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K596-F596)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F596*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K596-F596)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F596*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K596-F596)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G596*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G596*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G596*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G596*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G596*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L596-G596)*$C$526*365*0.5,0))),0)*Q670","v":0},0,0,{"$f":"(IF(A670=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I596:J596)-SUM(D596:E596)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H596-C596)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A670=\"N/A\",A670<D$484,A670>E$484),0,\nB$484*(1+C$484)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$485,A670>E$485),0,B$485*(1+C$485)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$486,A670>E$486),0,B$486*(1+C$486)^(B670-1))),0)\n\n))*Q670","v":0},0,0,0,0,0,0,{"$f":"IF(A670=\"N/A\",0,VLOOKUP(A670,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A670=\"N/A\", 0,VLOOKUP(A670,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A671=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A671>=$C$466, $A671<=$C$467)),\n($C597+(0.5*($H597-$C597)))*$C$85*$C$91*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+($D597+(0.5*($I597-$D597)))*$C$93*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+(($E597+(0.5*($J597-$E597)))*$C$94+($E597+(0.5*($J597-$E597)))*$C$91*$C$95)*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A671=\"N/A\",0,\nIF(A671>=$C$304,$D$304*$C$68/$C$69*(($C$93*D597)+($C$91*$C$85*C597)+($C$91*$C$95*E597+E597*$C$94))+IFERROR($D$304*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),\nIF(A671>=$C$300,($D$300*$C$68/$C$69*(($C$93*D597))+($E$300*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$299,($D$299*$C$68/$C$69*(($C$93*D597))+($E$299*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$298,($D$298*$C$68/$C$69*(($C$93*D597))+($E$298*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$329*$B$330*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$337*$B$338*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$313*$B$314*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$321*$B$322*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I597:J597)-SUM(D597:E597))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H597-C597))))\n\n))*Q671)","v":0},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I597:J597)-SUM(D597:E597))+(Defaults!$B$59*0.5*$C$72*(H597-C597)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D597+$E$300*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D597+$E$299*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D597+$E$298*$C$68*(Defaults!$B$60)*E597,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0),0)))*Q671","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A671=\"N/A\",0,(\n(($B$355+($D$355*($B671-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B671-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B671-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B671-1)))*(($B$386-$C$386)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B671-1)))*(($B$387-$C$387)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C597*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C597*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D597*$C$93)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E597*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F597*$C$92/Defaults!$B$258+$G597*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L636*$E597)\n\n))*Q671\n\n+(IF(A671=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J636*$E597))\n\n))*R671,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A671=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K597-F597)*Defaults!$C$254*Defaults!$C$250)\n+((L597-G597)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F597*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K597-F597)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F597*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K597-F597)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F597*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K597-F597)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F597*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K597-F597)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F597*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K597-F597)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F597*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K597-F597)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G597*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G597*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G597*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G597*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G597*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L597-G597)*$C$526*365*0.5,0))),0)*Q671","v":0},0,0,{"$f":"(IF(A671=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I597:J597)-SUM(D597:E597)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H597-C597)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A671=\"N/A\",A671<D$484,A671>E$484),0,\nB$484*(1+C$484)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$485,A671>E$485),0,B$485*(1+C$485)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$486,A671>E$486),0,B$486*(1+C$486)^(B671-1))),0)\n\n))*Q671","v":0},0,0,0,0,0,0,{"$f":"IF(A671=\"N/A\",0,VLOOKUP(A671,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A671=\"N/A\", 0,VLOOKUP(A671,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A672=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A672>=$C$466, $A672<=$C$467)),\n($C598+(0.5*($H598-$C598)))*$C$85*$C$91*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+($D598+(0.5*($I598-$D598)))*$C$93*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+(($E598+(0.5*($J598-$E598)))*$C$94+($E598+(0.5*($J598-$E598)))*$C$91*$C$95)*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A672=\"N/A\",0,\nIF(A672>=$C$304,$D$304*$C$68/$C$69*(($C$93*D598)+($C$91*$C$85*C598)+($C$91*$C$95*E598+E598*$C$94))+IFERROR($D$304*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),\nIF(A672>=$C$300,($D$300*$C$68/$C$69*(($C$93*D598))+($E$300*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$299,($D$299*$C$68/$C$69*(($C$93*D598))+($E$299*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$298,($D$298*$C$68/$C$69*(($C$93*D598))+($E$298*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$329*$B$330*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$337*$B$338*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$313*$B$314*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$321*$B$322*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I598:J598)-SUM(D598:E598))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H598-C598))))\n\n))*Q672)","v":0},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I598:J598)-SUM(D598:E598))+(Defaults!$B$59*0.5*$C$72*(H598-C598)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D598+$E$300*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D598+$E$299*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D598+$E$298*$C$68*(Defaults!$B$60)*E598,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0),0)))*Q672","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A672=\"N/A\",0,(\n(($B$355+($D$355*($B672-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B672-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B672-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B672-1)))*(($B$386-$C$386)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B672-1)))*(($B$387-$C$387)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C598*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C598*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D598*$C$93)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E598*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F598*$C$92/Defaults!$B$258+$G598*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L637*$E598)\n\n))*Q672\n\n+(IF(A672=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J637*$E598))\n\n))*R672,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A672=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K598-F598)*Defaults!$C$254*Defaults!$C$250)\n+((L598-G598)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F598*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K598-F598)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F598*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K598-F598)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F598*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K598-F598)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F598*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K598-F598)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F598*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K598-F598)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F598*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K598-F598)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G598*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G598*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G598*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G598*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G598*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L598-G598)*$C$526*365*0.5,0))),0)*Q672","v":0},0,0,{"$f":"(IF(A672=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I598:J598)-SUM(D598:E598)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H598-C598)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A672=\"N/A\",A672<D$484,A672>E$484),0,\nB$484*(1+C$484)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$485,A672>E$485),0,B$485*(1+C$485)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$486,A672>E$486),0,B$486*(1+C$486)^(B672-1))),0)\n\n))*Q672","v":0},0,0,0,0,0,0,{"$f":"IF(A672=\"N/A\",0,VLOOKUP(A672,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A672=\"N/A\", 0,VLOOKUP(A672,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A673=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A673>=$C$466, $A673<=$C$467)),\n($C599+(0.5*($H599-$C599)))*$C$85*$C$91*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+($D599+(0.5*($I599-$D599)))*$C$93*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+(($E599+(0.5*($J599-$E599)))*$C$94+($E599+(0.5*($J599-$E599)))*$C$91*$C$95)*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A673=\"N/A\",0,\nIF(A673>=$C$304,$D$304*$C$68/$C$69*(($C$93*D599)+($C$91*$C$85*C599)+($C$91*$C$95*E599+E599*$C$94))+IFERROR($D$304*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),\nIF(A673>=$C$300,($D$300*$C$68/$C$69*(($C$93*D599))+($E$300*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$299,($D$299*$C$68/$C$69*(($C$93*D599))+($E$299*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$298,($D$298*$C$68/$C$69*(($C$93*D599))+($E$298*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$329*$B$330*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$337*$B$338*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$313*$B$314*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$321*$B$322*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I599:J599)-SUM(D599:E599))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H599-C599))))\n\n))*Q673)","v":0},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I599:J599)-SUM(D599:E599))+(Defaults!$B$59*0.5*$C$72*(H599-C599)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D599+$E$300*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D599+$E$299*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D599+$E$298*$C$68*(Defaults!$B$60)*E599,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0),0)))*Q673","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A673=\"N/A\",0,(\n(($B$355+($D$355*($B673-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B673-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B673-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B673-1)))*(($B$386-$C$386)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B673-1)))*(($B$387-$C$387)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C599*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C599*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D599*$C$93)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E599*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F599*$C$92/Defaults!$B$258+$G599*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L638*$E599)\n\n))*Q673\n\n+(IF(A673=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J638*$E599))\n\n))*R673,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A673=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K599-F599)*Defaults!$C$254*Defaults!$C$250)\n+((L599-G599)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F599*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K599-F599)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F599*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K599-F599)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F599*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K599-F599)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F599*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K599-F599)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F599*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K599-F599)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F599*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K599-F599)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G599*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G599*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G599*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G599*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G599*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L599-G599)*$C$526*365*0.5,0))),0)*Q673","v":0},0,0,{"$f":"(IF(A673=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I599:J599)-SUM(D599:E599)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H599-C599)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A673=\"N/A\",A673<D$484,A673>E$484),0,\nB$484*(1+C$484)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$485,A673>E$485),0,B$485*(1+C$485)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$486,A673>E$486),0,B$486*(1+C$486)^(B673-1))),0)\n\n))*Q673","v":0},0,0,0,0,0,0,{"$f":"IF(A673=\"N/A\",0,VLOOKUP(A673,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A673=\"N/A\", 0,VLOOKUP(A673,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A674=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A674>=$C$466, $A674<=$C$467)),\n($C600+(0.5*($H600-$C600)))*$C$85*$C$91*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+($D600+(0.5*($I600-$D600)))*$C$93*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+(($E600+(0.5*($J600-$E600)))*$C$94+($E600+(0.5*($J600-$E600)))*$C$91*$C$95)*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A674=\"N/A\",0,\nIF(A674>=$C$304,$D$304*$C$68/$C$69*(($C$93*D600)+($C$91*$C$85*C600)+($C$91*$C$95*E600+E600*$C$94))+IFERROR($D$304*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),\nIF(A674>=$C$300,($D$300*$C$68/$C$69*(($C$93*D600))+($E$300*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$299,($D$299*$C$68/$C$69*(($C$93*D600))+($E$299*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$298,($D$298*$C$68/$C$69*(($C$93*D600))+($E$298*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$329*$B$330*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$337*$B$338*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$313*$B$314*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$321*$B$322*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I600:J600)-SUM(D600:E600))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H600-C600))))\n\n))*Q674)","v":0},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I600:J600)-SUM(D600:E600))+(Defaults!$B$59*0.5*$C$72*(H600-C600)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D600+$E$300*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D600+$E$299*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D600+$E$298*$C$68*(Defaults!$B$60)*E600,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0),0)))*Q674","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A674=\"N/A\",0,(\n(($B$355+($D$355*($B674-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B674-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B674-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B674-1)))*(($B$386-$C$386)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B674-1)))*(($B$387-$C$387)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C600*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C600*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D600*$C$93)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E600*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F600*$C$92/Defaults!$B$258+$G600*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L639*$E600)\n\n))*Q674\n\n+(IF(A674=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J639*$E600))\n\n))*R674,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A674=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K600-F600)*Defaults!$C$254*Defaults!$C$250)\n+((L600-G600)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F600*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K600-F600)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F600*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K600-F600)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F600*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K600-F600)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F600*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K600-F600)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F600*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K600-F600)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F600*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K600-F600)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G600*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G600*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G600*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G600*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G600*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L600-G600)*$C$526*365*0.5,0))),0)*Q674","v":0},0,0,{"$f":"(IF(A674=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I600:J600)-SUM(D600:E600)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H600-C600)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A674=\"N/A\",A674<D$484,A674>E$484),0,\nB$484*(1+C$484)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$485,A674>E$485),0,B$485*(1+C$485)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$486,A674>E$486),0,B$486*(1+C$486)^(B674-1))),0)\n\n))*Q674","v":0},0,0,0,0,0,0,{"$f":"IF(A674=\"N/A\",0,VLOOKUP(A674,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A674=\"N/A\", 0,VLOOKUP(A674,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A675=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A675>=$C$466, $A675<=$C$467)),\n($C601+(0.5*($H601-$C601)))*$C$85*$C$91*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+($D601+(0.5*($I601-$D601)))*$C$93*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+(($E601+(0.5*($J601-$E601)))*$C$94+($E601+(0.5*($J601-$E601)))*$C$91*$C$95)*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A675=\"N/A\",0,\nIF(A675>=$C$304,$D$304*$C$68/$C$69*(($C$93*D601)+($C$91*$C$85*C601)+($C$91*$C$95*E601+E601*$C$94))+IFERROR($D$304*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),\nIF(A675>=$C$300,($D$300*$C$68/$C$69*(($C$93*D601))+($E$300*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$299,($D$299*$C$68/$C$69*(($C$93*D601))+($E$299*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$298,($D$298*$C$68/$C$69*(($C$93*D601))+($E$298*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$329*$B$330*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$337*$B$338*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$313*$B$314*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$321*$B$322*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I601:J601)-SUM(D601:E601))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H601-C601))))\n\n))*Q675)","v":0},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I601:J601)-SUM(D601:E601))+(Defaults!$B$59*0.5*$C$72*(H601-C601)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D601+$E$300*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D601+$E$299*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D601+$E$298*$C$68*(Defaults!$B$60)*E601,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0),0)))*Q675","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A675=\"N/A\",0,(\n(($B$355+($D$355*($B675-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B675-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B675-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B675-1)))*(($B$386-$C$386)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B675-1)))*(($B$387-$C$387)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C601*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C601*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D601*$C$93)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E601*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F601*$C$92/Defaults!$B$258+$G601*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L640*$E601)\n\n))*Q675\n\n+(IF(A675=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J640*$E601))\n\n))*R675,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A675=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K601-F601)*Defaults!$C$254*Defaults!$C$250)\n+((L601-G601)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F601*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K601-F601)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F601*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K601-F601)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F601*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K601-F601)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F601*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K601-F601)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F601*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K601-F601)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F601*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K601-F601)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G601*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G601*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G601*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G601*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G601*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L601-G601)*$C$526*365*0.5,0))),0)*Q675","v":0},0,0,{"$f":"(IF(A675=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I601:J601)-SUM(D601:E601)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H601-C601)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A675=\"N/A\",A675<D$484,A675>E$484),0,\nB$484*(1+C$484)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$485,A675>E$485),0,B$485*(1+C$485)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$486,A675>E$486),0,B$486*(1+C$486)^(B675-1))),0)\n\n))*Q675","v":0},0,0,0,0,0,0,{"$f":"IF(A675=\"N/A\",0,VLOOKUP(A675,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A675=\"N/A\", 0,VLOOKUP(A675,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A676=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A676>=$C$466, $A676<=$C$467)),\n($C602+(0.5*($H602-$C602)))*$C$85*$C$91*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+($D602+(0.5*($I602-$D602)))*$C$93*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+(($E602+(0.5*($J602-$E602)))*$C$94+($E602+(0.5*($J602-$E602)))*$C$91*$C$95)*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A676=\"N/A\",0,\nIF(A676>=$C$304,$D$304*$C$68/$C$69*(($C$93*D602)+($C$91*$C$85*C602)+($C$91*$C$95*E602+E602*$C$94))+IFERROR($D$304*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),\nIF(A676>=$C$300,($D$300*$C$68/$C$69*(($C$93*D602))+($E$300*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$299,($D$299*$C$68/$C$69*(($C$93*D602))+($E$299*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$298,($D$298*$C$68/$C$69*(($C$93*D602))+($E$298*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$329*$B$330*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$337*$B$338*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$313*$B$314*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$321*$B$322*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I602:J602)-SUM(D602:E602))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H602-C602))))\n\n))*Q676)","v":0},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I602:J602)-SUM(D602:E602))+(Defaults!$B$59*0.5*$C$72*(H602-C602)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D602+$E$300*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D602+$E$299*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D602+$E$298*$C$68*(Defaults!$B$60)*E602,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0),0)))*Q676","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A676=\"N/A\",0,(\n(($B$355+($D$355*($B676-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B676-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B676-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B676-1)))*(($B$386-$C$386)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B676-1)))*(($B$387-$C$387)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C602*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C602*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D602*$C$93)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E602*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F602*$C$92/Defaults!$B$258+$G602*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L641*$E602)\n\n))*Q676\n\n+(IF(A676=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J641*$E602))\n\n))*R676,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A676=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K602-F602)*Defaults!$C$254*Defaults!$C$250)\n+((L602-G602)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F602*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K602-F602)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F602*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K602-F602)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F602*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K602-F602)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F602*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K602-F602)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F602*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K602-F602)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F602*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K602-F602)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G602*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G602*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G602*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G602*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G602*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L602-G602)*$C$526*365*0.5,0))),0)*Q676","v":0},0,0,{"$f":"(IF(A676=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I602:J602)-SUM(D602:E602)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H602-C602)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A676=\"N/A\",A676<D$484,A676>E$484),0,\nB$484*(1+C$484)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$485,A676>E$485),0,B$485*(1+C$485)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$486,A676>E$486),0,B$486*(1+C$486)^(B676-1))),0)\n\n))*Q676","v":0},0,0,0,0,0,0,{"$f":"IF(A676=\"N/A\",0,VLOOKUP(A676,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A676=\"N/A\", 0,VLOOKUP(A676,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A677=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A677>=$C$466, $A677<=$C$467)),\n($C603+(0.5*($H603-$C603)))*$C$85*$C$91*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+($D603+(0.5*($I603-$D603)))*$C$93*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+(($E603+(0.5*($J603-$E603)))*$C$94+($E603+(0.5*($J603-$E603)))*$C$91*$C$95)*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A677=\"N/A\",0,\nIF(A677>=$C$304,$D$304*$C$68/$C$69*(($C$93*D603)+($C$91*$C$85*C603)+($C$91*$C$95*E603+E603*$C$94))+IFERROR($D$304*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),\nIF(A677>=$C$300,($D$300*$C$68/$C$69*(($C$93*D603))+($E$300*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$299,($D$299*$C$68/$C$69*(($C$93*D603))+($E$299*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$298,($D$298*$C$68/$C$69*(($C$93*D603))+($E$298*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$329*$B$330*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$337*$B$338*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$313*$B$314*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$321*$B$322*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I603:J603)-SUM(D603:E603))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H603-C603))))\n\n))*Q677)","v":0},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I603:J603)-SUM(D603:E603))+(Defaults!$B$59*0.5*$C$72*(H603-C603)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D603+$E$300*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D603+$E$299*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D603+$E$298*$C$68*(Defaults!$B$60)*E603,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0),0)))*Q677","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A677=\"N/A\",0,(\n(($B$355+($D$355*($B677-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B677-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B677-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B677-1)))*(($B$386-$C$386)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B677-1)))*(($B$387-$C$387)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C603*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C603*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D603*$C$93)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E603*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F603*$C$92/Defaults!$B$258+$G603*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L642*$E603)\n\n))*Q677\n\n+(IF(A677=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J642*$E603))\n\n))*R677,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A677=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K603-F603)*Defaults!$C$254*Defaults!$C$250)\n+((L603-G603)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F603*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K603-F603)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F603*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K603-F603)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F603*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K603-F603)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F603*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K603-F603)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F603*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K603-F603)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F603*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K603-F603)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G603*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G603*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G603*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G603*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G603*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L603-G603)*$C$526*365*0.5,0))),0)*Q677","v":0},0,0,{"$f":"(IF(A677=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I603:J603)-SUM(D603:E603)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H603-C603)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A677=\"N/A\",A677<D$484,A677>E$484),0,\nB$484*(1+C$484)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$485,A677>E$485),0,B$485*(1+C$485)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$486,A677>E$486),0,B$486*(1+C$486)^(B677-1))),0)\n\n))*Q677","v":0},0,0,0,0,0,0,{"$f":"IF(A677=\"N/A\",0,VLOOKUP(A677,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A677=\"N/A\", 0,VLOOKUP(A677,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A678=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A678>=$C$466, $A678<=$C$467)),\n($C604+(0.5*($H604-$C604)))*$C$85*$C$91*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+($D604+(0.5*($I604-$D604)))*$C$93*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+(($E604+(0.5*($J604-$E604)))*$C$94+($E604+(0.5*($J604-$E604)))*$C$91*$C$95)*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A678=\"N/A\",0,\nIF(A678>=$C$304,$D$304*$C$68/$C$69*(($C$93*D604)+($C$91*$C$85*C604)+($C$91*$C$95*E604+E604*$C$94))+IFERROR($D$304*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),\nIF(A678>=$C$300,($D$300*$C$68/$C$69*(($C$93*D604))+($E$300*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$299,($D$299*$C$68/$C$69*(($C$93*D604))+($E$299*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$298,($D$298*$C$68/$C$69*(($C$93*D604))+($E$298*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$329*$B$330*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$337*$B$338*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$313*$B$314*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$321*$B$322*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I604:J604)-SUM(D604:E604))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H604-C604))))\n\n))*Q678)","v":0},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I604:J604)-SUM(D604:E604))+(Defaults!$B$59*0.5*$C$72*(H604-C604)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D604+$E$300*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D604+$E$299*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D604+$E$298*$C$68*(Defaults!$B$60)*E604,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0),0)))*Q678","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A678=\"N/A\",0,(\n(($B$355+($D$355*($B678-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B678-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B678-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B678-1)))*(($B$386-$C$386)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B678-1)))*(($B$387-$C$387)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C604*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C604*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D604*$C$93)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E604*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F604*$C$92/Defaults!$B$258+$G604*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L643*$E604)\n\n))*Q678\n\n+(IF(A678=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J643*$E604))\n\n))*R678,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A678=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K604-F604)*Defaults!$C$254*Defaults!$C$250)\n+((L604-G604)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F604*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K604-F604)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F604*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K604-F604)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F604*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K604-F604)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F604*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K604-F604)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F604*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K604-F604)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F604*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K604-F604)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G604*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G604*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G604*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G604*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G604*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L604-G604)*$C$526*365*0.5,0))),0)*Q678","v":0},0,0,{"$f":"(IF(A678=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I604:J604)-SUM(D604:E604)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H604-C604)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A678=\"N/A\",A678<D$484,A678>E$484),0,\nB$484*(1+C$484)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$485,A678>E$485),0,B$485*(1+C$485)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$486,A678>E$486),0,B$486*(1+C$486)^(B678-1))),0)\n\n))*Q678","v":0},0,0,0,0,0,0,{"$f":"IF(A678=\"N/A\",0,VLOOKUP(A678,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A678=\"N/A\", 0,VLOOKUP(A678,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A679=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A679>=$C$466, $A679<=$C$467)),\n($C605+(0.5*($H605-$C605)))*$C$85*$C$91*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+($D605+(0.5*($I605-$D605)))*$C$93*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+(($E605+(0.5*($J605-$E605)))*$C$94+($E605+(0.5*($J605-$E605)))*$C$91*$C$95)*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A679=\"N/A\",0,\nIF(A679>=$C$304,$D$304*$C$68/$C$69*(($C$93*D605)+($C$91*$C$85*C605)+($C$91*$C$95*E605+E605*$C$94))+IFERROR($D$304*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),\nIF(A679>=$C$300,($D$300*$C$68/$C$69*(($C$93*D605))+($E$300*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$299,($D$299*$C$68/$C$69*(($C$93*D605))+($E$299*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$298,($D$298*$C$68/$C$69*(($C$93*D605))+($E$298*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$329*$B$330*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$337*$B$338*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$313*$B$314*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$321*$B$322*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I605:J605)-SUM(D605:E605))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H605-C605))))\n\n))*Q679)","v":0},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I605:J605)-SUM(D605:E605))+(Defaults!$B$59*0.5*$C$72*(H605-C605)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D605+$E$300*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D605+$E$299*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D605+$E$298*$C$68*(Defaults!$B$60)*E605,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0),0)))*Q679","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A679=\"N/A\",0,(\n(($B$355+($D$355*($B679-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B679-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B679-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B679-1)))*(($B$386-$C$386)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B679-1)))*(($B$387-$C$387)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C605*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C605*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D605*$C$93)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E605*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F605*$C$92/Defaults!$B$258+$G605*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L644*$E605)\n\n))*Q679\n\n+(IF(A679=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J644*$E605))\n\n))*R679,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A679=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K605-F605)*Defaults!$C$254*Defaults!$C$250)\n+((L605-G605)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F605*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K605-F605)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F605*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K605-F605)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F605*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K605-F605)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F605*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K605-F605)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F605*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K605-F605)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F605*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K605-F605)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G605*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G605*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G605*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G605*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G605*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L605-G605)*$C$526*365*0.5,0))),0)*Q679","v":0},0,0,{"$f":"(IF(A679=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I605:J605)-SUM(D605:E605)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H605-C605)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A679=\"N/A\",A679<D$484,A679>E$484),0,\nB$484*(1+C$484)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$485,A679>E$485),0,B$485*(1+C$485)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$486,A679>E$486),0,B$486*(1+C$486)^(B679-1))),0)\n\n))*Q679","v":0},0,0,0,0,0,0,{"$f":"IF(A679=\"N/A\",0,VLOOKUP(A679,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A679=\"N/A\", 0,VLOOKUP(A679,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A680=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A680>=$C$466, $A680<=$C$467)),\n($C606+(0.5*($H606-$C606)))*$C$85*$C$91*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+($D606+(0.5*($I606-$D606)))*$C$93*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+(($E606+(0.5*($J606-$E606)))*$C$94+($E606+(0.5*($J606-$E606)))*$C$91*$C$95)*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A680=\"N/A\",0,\nIF(A680>=$C$304,$D$304*$C$68/$C$69*(($C$93*D606)+($C$91*$C$85*C606)+($C$91*$C$95*E606+E606*$C$94))+IFERROR($D$304*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),\nIF(A680>=$C$300,($D$300*$C$68/$C$69*(($C$93*D606))+($E$300*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$299,($D$299*$C$68/$C$69*(($C$93*D606))+($E$299*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$298,($D$298*$C$68/$C$69*(($C$93*D606))+($E$298*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$329*$B$330*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$337*$B$338*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$313*$B$314*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$321*$B$322*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I606:J606)-SUM(D606:E606))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H606-C606))))\n\n))*Q680)","v":0},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I606:J606)-SUM(D606:E606))+(Defaults!$B$59*0.5*$C$72*(H606-C606)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D606+$E$300*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D606+$E$299*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D606+$E$298*$C$68*(Defaults!$B$60)*E606,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0),0)))*Q680","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A680=\"N/A\",0,(\n(($B$355+($D$355*($B680-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B680-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B680-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B680-1)))*(($B$386-$C$386)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B680-1)))*(($B$387-$C$387)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C606*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C606*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D606*$C$93)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E606*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F606*$C$92/Defaults!$B$258+$G606*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L645*$E606)\n\n))*Q680\n\n+(IF(A680=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J645*$E606))\n\n))*R680,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A680=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K606-F606)*Defaults!$C$254*Defaults!$C$250)\n+((L606-G606)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F606*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K606-F606)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F606*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K606-F606)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F606*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K606-F606)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F606*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K606-F606)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F606*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K606-F606)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F606*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K606-F606)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G606*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G606*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G606*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G606*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G606*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L606-G606)*$C$526*365*0.5,0))),0)*Q680","v":0},0,0,{"$f":"(IF(A680=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I606:J606)-SUM(D606:E606)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H606-C606)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A680=\"N/A\",A680<D$484,A680>E$484),0,\nB$484*(1+C$484)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$485,A680>E$485),0,B$485*(1+C$485)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$486,A680>E$486),0,B$486*(1+C$486)^(B680-1))),0)\n\n))*Q680","v":0},0,0,0,0,0,0,{"$f":"IF(A680=\"N/A\",0,VLOOKUP(A680,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A680=\"N/A\", 0,VLOOKUP(A680,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A681=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A681>=$C$466, $A681<=$C$467)),\n($C607+(0.5*($H607-$C607)))*$C$85*$C$91*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+($D607+(0.5*($I607-$D607)))*$C$93*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+(($E607+(0.5*($J607-$E607)))*$C$94+($E607+(0.5*($J607-$E607)))*$C$91*$C$95)*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A681=\"N/A\",0,\nIF(A681>=$C$304,$D$304*$C$68/$C$69*(($C$93*D607)+($C$91*$C$85*C607)+($C$91*$C$95*E607+E607*$C$94))+IFERROR($D$304*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),\nIF(A681>=$C$300,($D$300*$C$68/$C$69*(($C$93*D607))+($E$300*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$299,($D$299*$C$68/$C$69*(($C$93*D607))+($E$299*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$298,($D$298*$C$68/$C$69*(($C$93*D607))+($E$298*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$329*$B$330*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$337*$B$338*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$313*$B$314*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$321*$B$322*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I607:J607)-SUM(D607:E607))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H607-C607))))\n\n))*Q681)","v":0},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I607:J607)-SUM(D607:E607))+(Defaults!$B$59*0.5*$C$72*(H607-C607)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D607+$E$300*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D607+$E$299*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D607+$E$298*$C$68*(Defaults!$B$60)*E607,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0),0)))*Q681","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A681=\"N/A\",0,(\n(($B$355+($D$355*($B681-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B681-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B681-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B681-1)))*(($B$386-$C$386)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B681-1)))*(($B$387-$C$387)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C607*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C607*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D607*$C$93)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E607*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F607*$C$92/Defaults!$B$258+$G607*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L646*$E607)\n\n))*Q681\n\n+(IF(A681=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J646*$E607))\n\n))*R681,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A681=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K607-F607)*Defaults!$C$254*Defaults!$C$250)\n+((L607-G607)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F607*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K607-F607)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F607*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K607-F607)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F607*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K607-F607)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F607*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K607-F607)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F607*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K607-F607)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F607*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K607-F607)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G607*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G607*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G607*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G607*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G607*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L607-G607)*$C$526*365*0.5,0))),0)*Q681","v":0},0,0,{"$f":"(IF(A681=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I607:J607)-SUM(D607:E607)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H607-C607)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A681=\"N/A\",A681<D$484,A681>E$484),0,\nB$484*(1+C$484)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$485,A681>E$485),0,B$485*(1+C$485)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$486,A681>E$486),0,B$486*(1+C$486)^(B681-1))),0)\n\n))*Q681","v":0},0,0,0,0,0,0,{"$f":"IF(A681=\"N/A\",0,VLOOKUP(A681,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A681=\"N/A\", 0,VLOOKUP(A681,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A682=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A682>=$C$466, $A682<=$C$467)),\n($C608+(0.5*($H608-$C608)))*$C$85*$C$91*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+($D608+(0.5*($I608-$D608)))*$C$93*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+(($E608+(0.5*($J608-$E608)))*$C$94+($E608+(0.5*($J608-$E608)))*$C$91*$C$95)*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A682=\"N/A\",0,\nIF(A682>=$C$304,$D$304*$C$68/$C$69*(($C$93*D608)+($C$91*$C$85*C608)+($C$91*$C$95*E608+E608*$C$94))+IFERROR($D$304*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),\nIF(A682>=$C$300,($D$300*$C$68/$C$69*(($C$93*D608))+($E$300*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$299,($D$299*$C$68/$C$69*(($C$93*D608))+($E$299*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$298,($D$298*$C$68/$C$69*(($C$93*D608))+($E$298*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$329*$B$330*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$337*$B$338*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$313*$B$314*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$321*$B$322*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I608:J608)-SUM(D608:E608))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H608-C608))))\n\n))*Q682)","v":0},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I608:J608)-SUM(D608:E608))+(Defaults!$B$59*0.5*$C$72*(H608-C608)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D608+$E$300*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D608+$E$299*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D608+$E$298*$C$68*(Defaults!$B$60)*E608,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0),0)))*Q682","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A682=\"N/A\",0,(\n(($B$355+($D$355*($B682-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B682-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B682-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B682-1)))*(($B$386-$C$386)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B682-1)))*(($B$387-$C$387)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C608*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C608*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D608*$C$93)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E608*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F608*$C$92/Defaults!$B$258+$G608*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L647*$E608)\n\n))*Q682\n\n+(IF(A682=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J647*$E608))\n\n))*R682,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A682=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K608-F608)*Defaults!$C$254*Defaults!$C$250)\n+((L608-G608)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F608*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K608-F608)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F608*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K608-F608)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F608*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K608-F608)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F608*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K608-F608)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F608*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K608-F608)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F608*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K608-F608)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G608*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G608*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G608*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G608*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G608*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L608-G608)*$C$526*365*0.5,0))),0)*Q682","v":0},0,0,{"$f":"(IF(A682=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I608:J608)-SUM(D608:E608)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H608-C608)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A682=\"N/A\",A682<D$484,A682>E$484),0,\nB$484*(1+C$484)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$485,A682>E$485),0,B$485*(1+C$485)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$486,A682>E$486),0,B$486*(1+C$486)^(B682-1))),0)\n\n))*Q682","v":0},0,0,0,0,0,0,{"$f":"IF(A682=\"N/A\",0,VLOOKUP(A682,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A682=\"N/A\", 0,VLOOKUP(A682,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A683=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A683>=$C$466, $A683<=$C$467)),\n($C609+(0.5*($H609-$C609)))*$C$85*$C$91*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+($D609+(0.5*($I609-$D609)))*$C$93*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+(($E609+(0.5*($J609-$E609)))*$C$94+($E609+(0.5*($J609-$E609)))*$C$91*$C$95)*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A683=\"N/A\",0,\nIF(A683>=$C$304,$D$304*$C$68/$C$69*(($C$93*D609)+($C$91*$C$85*C609)+($C$91*$C$95*E609+E609*$C$94))+IFERROR($D$304*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),\nIF(A683>=$C$300,($D$300*$C$68/$C$69*(($C$93*D609))+($E$300*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$299,($D$299*$C$68/$C$69*(($C$93*D609))+($E$299*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$298,($D$298*$C$68/$C$69*(($C$93*D609))+($E$298*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$329*$B$330*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$337*$B$338*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$313*$B$314*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$321*$B$322*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I609:J609)-SUM(D609:E609))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H609-C609))))\n\n))*Q683)","v":0},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I609:J609)-SUM(D609:E609))+(Defaults!$B$59*0.5*$C$72*(H609-C609)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D609+$E$300*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D609+$E$299*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D609+$E$298*$C$68*(Defaults!$B$60)*E609,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0),0)))*Q683","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A683=\"N/A\",0,(\n(($B$355+($D$355*($B683-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B683-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B683-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B683-1)))*(($B$386-$C$386)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B683-1)))*(($B$387-$C$387)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C609*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C609*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D609*$C$93)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E609*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F609*$C$92/Defaults!$B$258+$G609*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L648*$E609)\n\n))*Q683\n\n+(IF(A683=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J648*$E609))\n\n))*R683,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A683=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K609-F609)*Defaults!$C$254*Defaults!$C$250)\n+((L609-G609)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F609*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K609-F609)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F609*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K609-F609)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F609*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K609-F609)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F609*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K609-F609)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F609*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K609-F609)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F609*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K609-F609)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G609*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G609*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G609*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G609*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G609*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L609-G609)*$C$526*365*0.5,0))),0)*Q683","v":0},0,0,{"$f":"(IF(A683=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I609:J609)-SUM(D609:E609)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H609-C609)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A683=\"N/A\",A683<D$484,A683>E$484),0,\nB$484*(1+C$484)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$485,A683>E$485),0,B$485*(1+C$485)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$486,A683>E$486),0,B$486*(1+C$486)^(B683-1))),0)\n\n))*Q683","v":0},0,0,0,0,0,0,{"$f":"IF(A683=\"N/A\",0,VLOOKUP(A683,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A683=\"N/A\", 0,VLOOKUP(A683,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A684=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A684>=$C$466, $A684<=$C$467)),\n($C610+(0.5*($H610-$C610)))*$C$85*$C$91*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+($D610+(0.5*($I610-$D610)))*$C$93*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+(($E610+(0.5*($J610-$E610)))*$C$94+($E610+(0.5*($J610-$E610)))*$C$91*$C$95)*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A684=\"N/A\",0,\nIF(A684>=$C$304,$D$304*$C$68/$C$69*(($C$93*D610)+($C$91*$C$85*C610)+($C$91*$C$95*E610+E610*$C$94))+IFERROR($D$304*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),\nIF(A684>=$C$300,($D$300*$C$68/$C$69*(($C$93*D610))+($E$300*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$299,($D$299*$C$68/$C$69*(($C$93*D610))+($E$299*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$298,($D$298*$C$68/$C$69*(($C$93*D610))+($E$298*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$329*$B$330*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$337*$B$338*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$313*$B$314*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$321*$B$322*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I610:J610)-SUM(D610:E610))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H610-C610))))\n\n))*Q684)","v":0},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I610:J610)-SUM(D610:E610))+(Defaults!$B$59*0.5*$C$72*(H610-C610)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D610+$E$300*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D610+$E$299*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D610+$E$298*$C$68*(Defaults!$B$60)*E610,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0),0)))*Q684","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A684=\"N/A\",0,(\n(($B$355+($D$355*($B684-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B684-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B684-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B684-1)))*(($B$386-$C$386)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B684-1)))*(($B$387-$C$387)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C610*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C610*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D610*$C$93)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E610*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F610*$C$92/Defaults!$B$258+$G610*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L649*$E610)\n\n))*Q684\n\n+(IF(A684=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J649*$E610))\n\n))*R684,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A684=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K610-F610)*Defaults!$C$254*Defaults!$C$250)\n+((L610-G610)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F610*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K610-F610)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F610*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K610-F610)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F610*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K610-F610)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F610*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K610-F610)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F610*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K610-F610)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F610*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K610-F610)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G610*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G610*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G610*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G610*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G610*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L610-G610)*$C$526*365*0.5,0))),0)*Q684","v":0},0,0,{"$f":"(IF(A684=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I610:J610)-SUM(D610:E610)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H610-C610)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A684=\"N/A\",A684<D$484,A684>E$484),0,\nB$484*(1+C$484)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$485,A684>E$485),0,B$485*(1+C$485)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$486,A684>E$486),0,B$486*(1+C$486)^(B684-1))),0)\n\n))*Q684","v":0},0,0,0,0,0,0,{"$f":"IF(A684=\"N/A\",0,VLOOKUP(A684,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A684=\"N/A\", 0,VLOOKUP(A684,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A685=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A685>=$C$466, $A685<=$C$467)),\n($C611+(0.5*($H611-$C611)))*$C$85*$C$91*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+($D611+(0.5*($I611-$D611)))*$C$93*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+(($E611+(0.5*($J611-$E611)))*$C$94+($E611+(0.5*($J611-$E611)))*$C$91*$C$95)*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A685=\"N/A\",0,\nIF(A685>=$C$304,$D$304*$C$68/$C$69*(($C$93*D611)+($C$91*$C$85*C611)+($C$91*$C$95*E611+E611*$C$94))+IFERROR($D$304*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),\nIF(A685>=$C$300,($D$300*$C$68/$C$69*(($C$93*D611))+($E$300*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$299,($D$299*$C$68/$C$69*(($C$93*D611))+($E$299*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$298,($D$298*$C$68/$C$69*(($C$93*D611))+($E$298*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$329*$B$330*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$337*$B$338*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$313*$B$314*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$321*$B$322*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I611:J611)-SUM(D611:E611))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H611-C611))))\n\n))*Q685)","v":0},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I611:J611)-SUM(D611:E611))+(Defaults!$B$59*0.5*$C$72*(H611-C611)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D611+$E$300*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D611+$E$299*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D611+$E$298*$C$68*(Defaults!$B$60)*E611,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0),0)))*Q685","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A685=\"N/A\",0,(\n(($B$355+($D$355*($B685-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B685-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B685-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B685-1)))*(($B$386-$C$386)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B685-1)))*(($B$387-$C$387)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C611*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C611*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D611*$C$93)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E611*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F611*$C$92/Defaults!$B$258+$G611*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L650*$E611)\n\n))*Q685\n\n+(IF(A685=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J650*$E611))\n\n))*R685,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A685=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K611-F611)*Defaults!$C$254*Defaults!$C$250)\n+((L611-G611)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F611*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K611-F611)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F611*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K611-F611)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F611*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K611-F611)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F611*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K611-F611)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F611*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K611-F611)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F611*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K611-F611)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G611*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G611*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G611*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G611*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G611*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L611-G611)*$C$526*365*0.5,0))),0)*Q685","v":0},0,0,{"$f":"(IF(A685=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I611:J611)-SUM(D611:E611)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H611-C611)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A685=\"N/A\",A685<D$484,A685>E$484),0,\nB$484*(1+C$484)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$485,A685>E$485),0,B$485*(1+C$485)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$486,A685>E$486),0,B$486*(1+C$486)^(B685-1))),0)\n\n))*Q685","v":0},0,0,0,0,0,0,{"$f":"IF(A685=\"N/A\",0,VLOOKUP(A685,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A685=\"N/A\", 0,VLOOKUP(A685,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A686=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A686>=$C$466, $A686<=$C$467)),\n($C612+(0.5*($H612-$C612)))*$C$85*$C$91*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+($D612+(0.5*($I612-$D612)))*$C$93*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+(($E612+(0.5*($J612-$E612)))*$C$94+($E612+(0.5*($J612-$E612)))*$C$91*$C$95)*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A686=\"N/A\",0,\nIF(A686>=$C$304,$D$304*$C$68/$C$69*(($C$93*D612)+($C$91*$C$85*C612)+($C$91*$C$95*E612+E612*$C$94))+IFERROR($D$304*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),\nIF(A686>=$C$300,($D$300*$C$68/$C$69*(($C$93*D612))+($E$300*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$299,($D$299*$C$68/$C$69*(($C$93*D612))+($E$299*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$298,($D$298*$C$68/$C$69*(($C$93*D612))+($E$298*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$329*$B$330*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$337*$B$338*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$313*$B$314*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$321*$B$322*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I612:J612)-SUM(D612:E612))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H612-C612))))\n\n))*Q686)","v":0},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I612:J612)-SUM(D612:E612))+(Defaults!$B$59*0.5*$C$72*(H612-C612)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D612+$E$300*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D612+$E$299*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D612+$E$298*$C$68*(Defaults!$B$60)*E612,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0),0)))*Q686","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A686=\"N/A\",0,(\n(($B$355+($D$355*($B686-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B686-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B686-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B686-1)))*(($B$386-$C$386)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B686-1)))*(($B$387-$C$387)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C612*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C612*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D612*$C$93)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E612*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F612*$C$92/Defaults!$B$258+$G612*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L651*$E612)\n\n))*Q686\n\n+(IF(A686=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J651*$E612))\n\n))*R686,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A686=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K612-F612)*Defaults!$C$254*Defaults!$C$250)\n+((L612-G612)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F612*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K612-F612)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F612*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K612-F612)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F612*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K612-F612)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F612*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K612-F612)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F612*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K612-F612)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F612*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K612-F612)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G612*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G612*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G612*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G612*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G612*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L612-G612)*$C$526*365*0.5,0))),0)*Q686","v":0},0,0,{"$f":"(IF(A686=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I612:J612)-SUM(D612:E612)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H612-C612)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A686=\"N/A\",A686<D$484,A686>E$484),0,\nB$484*(1+C$484)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$485,A686>E$485),0,B$485*(1+C$485)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$486,A686>E$486),0,B$486*(1+C$486)^(B686-1))),0)\n\n))*Q686","v":0},0,0,0,0,0,0,{"$f":"IF(A686=\"N/A\",0,VLOOKUP(A686,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A686=\"N/A\", 0,VLOOKUP(A686,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A687=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A687>=$C$466, $A687<=$C$467)),\n($C613+(0.5*($H613-$C613)))*$C$85*$C$91*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+($D613+(0.5*($I613-$D613)))*$C$93*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+(($E613+(0.5*($J613-$E613)))*$C$94+($E613+(0.5*($J613-$E613)))*$C$91*$C$95)*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A687=\"N/A\",0,\nIF(A687>=$C$304,$D$304*$C$68/$C$69*(($C$93*D613)+($C$91*$C$85*C613)+($C$91*$C$95*E613+E613*$C$94))+IFERROR($D$304*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),\nIF(A687>=$C$300,($D$300*$C$68/$C$69*(($C$93*D613))+($E$300*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$299,($D$299*$C$68/$C$69*(($C$93*D613))+($E$299*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$298,($D$298*$C$68/$C$69*(($C$93*D613))+($E$298*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$329*$B$330*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$337*$B$338*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$313*$B$314*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$321*$B$322*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I613:J613)-SUM(D613:E613))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H613-C613))))\n\n))*Q687)","v":0},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I613:J613)-SUM(D613:E613))+(Defaults!$B$59*0.5*$C$72*(H613-C613)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D613+$E$300*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D613+$E$299*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D613+$E$298*$C$68*(Defaults!$B$60)*E613,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0),0)))*Q687","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A687=\"N/A\",0,(\n(($B$355+($D$355*($B687-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B687-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B687-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B687-1)))*(($B$386-$C$386)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B687-1)))*(($B$387-$C$387)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C613*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C613*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D613*$C$93)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E613*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F613*$C$92/Defaults!$B$258+$G613*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L652*$E613)\n\n))*Q687\n\n+(IF(A687=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J652*$E613))\n\n))*R687,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A687=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K613-F613)*Defaults!$C$254*Defaults!$C$250)\n+((L613-G613)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F613*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K613-F613)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F613*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K613-F613)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F613*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K613-F613)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F613*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K613-F613)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F613*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K613-F613)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F613*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K613-F613)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G613*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G613*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G613*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G613*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G613*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L613-G613)*$C$526*365*0.5,0))),0)*Q687","v":0},0,0,{"$f":"(IF(A687=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I613:J613)-SUM(D613:E613)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H613-C613)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A687=\"N/A\",A687<D$484,A687>E$484),0,\nB$484*(1+C$484)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$485,A687>E$485),0,B$485*(1+C$485)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$486,A687>E$486),0,B$486*(1+C$486)^(B687-1))),0)\n\n))*Q687","v":0},0,0,0,0,0,0,{"$f":"IF(A687=\"N/A\",0,VLOOKUP(A687,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A687=\"N/A\", 0,VLOOKUP(A687,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A688=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A688>=$C$466, $A688<=$C$467)),\n($C614+(0.5*($H614-$C614)))*$C$85*$C$91*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+($D614+(0.5*($I614-$D614)))*$C$93*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+(($E614+(0.5*($J614-$E614)))*$C$94+($E614+(0.5*($J614-$E614)))*$C$91*$C$95)*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A688=\"N/A\",0,\nIF(A688>=$C$304,$D$304*$C$68/$C$69*(($C$93*D614)+($C$91*$C$85*C614)+($C$91*$C$95*E614+E614*$C$94))+IFERROR($D$304*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),\nIF(A688>=$C$300,($D$300*$C$68/$C$69*(($C$93*D614))+($E$300*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$299,($D$299*$C$68/$C$69*(($C$93*D614))+($E$299*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$298,($D$298*$C$68/$C$69*(($C$93*D614))+($E$298*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$329*$B$330*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$337*$B$338*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$313*$B$314*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$321*$B$322*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I614:J614)-SUM(D614:E614))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H614-C614))))\n\n))*Q688)","v":0},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I614:J614)-SUM(D614:E614))+(Defaults!$B$59*0.5*$C$72*(H614-C614)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D614+$E$300*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D614+$E$299*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D614+$E$298*$C$68*(Defaults!$B$60)*E614,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0),0)))*Q688","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A688=\"N/A\",0,(\n(($B$355+($D$355*($B688-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B688-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B688-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B688-1)))*(($B$386-$C$386)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B688-1)))*(($B$387-$C$387)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C614*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C614*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D614*$C$93)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E614*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F614*$C$92/Defaults!$B$258+$G614*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L653*$E614)\n\n))*Q688\n\n+(IF(A688=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J653*$E614))\n\n))*R688,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A688=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K614-F614)*Defaults!$C$254*Defaults!$C$250)\n+((L614-G614)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F614*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K614-F614)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F614*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K614-F614)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F614*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K614-F614)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F614*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K614-F614)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F614*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K614-F614)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F614*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K614-F614)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G614*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G614*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G614*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G614*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G614*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L614-G614)*$C$526*365*0.5,0))),0)*Q688","v":0},0,0,{"$f":"(IF(A688=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I614:J614)-SUM(D614:E614)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H614-C614)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A688=\"N/A\",A688<D$484,A688>E$484),0,\nB$484*(1+C$484)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$485,A688>E$485),0,B$485*(1+C$485)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$486,A688>E$486),0,B$486*(1+C$486)^(B688-1))),0)\n\n))*Q688","v":0},0,0,0,0,0,0,{"$f":"IF(A688=\"N/A\",0,VLOOKUP(A688,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A688=\"N/A\", 0,VLOOKUP(A688,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A689=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A689>=$C$466, $A689<=$C$467)),\n($C615+(0.5*($H615-$C615)))*$C$85*$C$91*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+($D615+(0.5*($I615-$D615)))*$C$93*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+(($E615+(0.5*($J615-$E615)))*$C$94+($E615+(0.5*($J615-$E615)))*$C$91*$C$95)*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A689=\"N/A\",0,\nIF(A689>=$C$304,$D$304*$C$68/$C$69*(($C$93*D615)+($C$91*$C$85*C615)+($C$91*$C$95*E615+E615*$C$94))+IFERROR($D$304*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),\nIF(A689>=$C$300,($D$300*$C$68/$C$69*(($C$93*D615))+($E$300*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$299,($D$299*$C$68/$C$69*(($C$93*D615))+($E$299*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$298,($D$298*$C$68/$C$69*(($C$93*D615))+($E$298*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$329*$B$330*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$337*$B$338*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$313*$B$314*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$321*$B$322*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I615:J615)-SUM(D615:E615))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H615-C615))))\n\n))*Q689)","v":0},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I615:J615)-SUM(D615:E615))+(Defaults!$B$59*0.5*$C$72*(H615-C615)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D615+$E$300*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D615+$E$299*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D615+$E$298*$C$68*(Defaults!$B$60)*E615,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0),0)))*Q689","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A689=\"N/A\",0,(\n(($B$355+($D$355*($B689-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B689-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B689-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B689-1)))*(($B$386-$C$386)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B689-1)))*(($B$387-$C$387)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C615*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C615*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D615*$C$93)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E615*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F615*$C$92/Defaults!$B$258+$G615*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L654*$E615)\n\n))*Q689\n\n+(IF(A689=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J654*$E615))\n\n))*R689,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A689=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K615-F615)*Defaults!$C$254*Defaults!$C$250)\n+((L615-G615)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F615*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K615-F615)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F615*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K615-F615)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F615*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K615-F615)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F615*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K615-F615)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F615*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K615-F615)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F615*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K615-F615)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G615*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G615*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G615*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G615*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G615*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L615-G615)*$C$526*365*0.5,0))),0)*Q689","v":0},0,0,{"$f":"(IF(A689=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I615:J615)-SUM(D615:E615)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H615-C615)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A689=\"N/A\",A689<D$484,A689>E$484),0,\nB$484*(1+C$484)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$485,A689>E$485),0,B$485*(1+C$485)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$486,A689>E$486),0,B$486*(1+C$486)^(B689-1))),0)\n\n))*Q689","v":0},0,0,0,0,0,0,{"$f":"IF(A689=\"N/A\",0,VLOOKUP(A689,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A689=\"N/A\", 0,VLOOKUP(A689,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A690=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A690>=$C$466, $A690<=$C$467)),\n($C616+(0.5*($H616-$C616)))*$C$85*$C$91*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+($D616+(0.5*($I616-$D616)))*$C$93*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+(($E616+(0.5*($J616-$E616)))*$C$94+($E616+(0.5*($J616-$E616)))*$C$91*$C$95)*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A690=\"N/A\",0,\nIF(A690>=$C$304,$D$304*$C$68/$C$69*(($C$93*D616)+($C$91*$C$85*C616)+($C$91*$C$95*E616+E616*$C$94))+IFERROR($D$304*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),\nIF(A690>=$C$300,($D$300*$C$68/$C$69*(($C$93*D616))+($E$300*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$299,($D$299*$C$68/$C$69*(($C$93*D616))+($E$299*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$298,($D$298*$C$68/$C$69*(($C$93*D616))+($E$298*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$329*$B$330*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$337*$B$338*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$313*$B$314*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$321*$B$322*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I616:J616)-SUM(D616:E616))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H616-C616))))\n\n))*Q690)","v":0},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I616:J616)-SUM(D616:E616))+(Defaults!$B$59*0.5*$C$72*(H616-C616)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D616+$E$300*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D616+$E$299*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D616+$E$298*$C$68*(Defaults!$B$60)*E616,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0),0)))*Q690","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A690=\"N/A\",0,(\n(($B$355+($D$355*($B690-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B690-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B690-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B690-1)))*(($B$386-$C$386)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B690-1)))*(($B$387-$C$387)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C616*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C616*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D616*$C$93)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E616*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F616*$C$92/Defaults!$B$258+$G616*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L655*$E616)\n\n))*Q690\n\n+(IF(A690=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J655*$E616))\n\n))*R690,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A690=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K616-F616)*Defaults!$C$254*Defaults!$C$250)\n+((L616-G616)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F616*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K616-F616)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F616*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K616-F616)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F616*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K616-F616)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F616*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K616-F616)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F616*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K616-F616)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F616*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K616-F616)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G616*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G616*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G616*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G616*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G616*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L616-G616)*$C$526*365*0.5,0))),0)*Q690","v":0},0,0,{"$f":"(IF(A690=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I616:J616)-SUM(D616:E616)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H616-C616)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A690=\"N/A\",A690<D$484,A690>E$484),0,\nB$484*(1+C$484)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$485,A690>E$485),0,B$485*(1+C$485)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$486,A690>E$486),0,B$486*(1+C$486)^(B690-1))),0)\n\n))*Q690","v":0},0,0,0,0,0,0,{"$f":"IF(A690=\"N/A\",0,VLOOKUP(A690,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A690=\"N/A\", 0,VLOOKUP(A690,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A691=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A691>=$C$466, $A691<=$C$467)),\n($C617+(0.5*($H617-$C617)))*$C$85*$C$91*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+($D617+(0.5*($I617-$D617)))*$C$93*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+(($E617+(0.5*($J617-$E617)))*$C$94+($E617+(0.5*($J617-$E617)))*$C$91*$C$95)*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A691=\"N/A\",0,\nIF(A691>=$C$304,$D$304*$C$68/$C$69*(($C$93*D617)+($C$91*$C$85*C617)+($C$91*$C$95*E617+E617*$C$94))+IFERROR($D$304*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),\nIF(A691>=$C$300,($D$300*$C$68/$C$69*(($C$93*D617))+($E$300*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$299,($D$299*$C$68/$C$69*(($C$93*D617))+($E$299*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$298,($D$298*$C$68/$C$69*(($C$93*D617))+($E$298*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$329*$B$330*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$337*$B$338*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$313*$B$314*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$321*$B$322*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I617:J617)-SUM(D617:E617))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H617-C617))))\n\n))*Q691)","v":0},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I617:J617)-SUM(D617:E617))+(Defaults!$B$59*0.5*$C$72*(H617-C617)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D617+$E$300*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D617+$E$299*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D617+$E$298*$C$68*(Defaults!$B$60)*E617,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0),0)))*Q691","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A691=\"N/A\",0,(\n(($B$355+($D$355*($B691-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B691-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B691-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B691-1)))*(($B$386-$C$386)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B691-1)))*(($B$387-$C$387)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C617*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C617*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D617*$C$93)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E617*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F617*$C$92/Defaults!$B$258+$G617*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L656*$E617)\n\n))*Q691\n\n+(IF(A691=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J656*$E617))\n\n))*R691,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A691=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K617-F617)*Defaults!$C$254*Defaults!$C$250)\n+((L617-G617)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F617*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K617-F617)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F617*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K617-F617)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F617*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K617-F617)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F617*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K617-F617)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F617*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K617-F617)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F617*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K617-F617)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G617*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G617*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G617*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G617*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G617*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L617-G617)*$C$526*365*0.5,0))),0)*Q691","v":0},0,0,{"$f":"(IF(A691=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I617:J617)-SUM(D617:E617)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H617-C617)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A691=\"N/A\",A691<D$484,A691>E$484),0,\nB$484*(1+C$484)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$485,A691>E$485),0,B$485*(1+C$485)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$486,A691>E$486),0,B$486*(1+C$486)^(B691-1))),0)\n\n))*Q691","v":0},0,0,0,0,0,0,{"$f":"IF(A691=\"N/A\",0,VLOOKUP(A691,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A691=\"N/A\", 0,VLOOKUP(A691,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A692=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A692>=$C$466, $A692<=$C$467)),\n($C618+(0.5*($H618-$C618)))*$C$85*$C$91*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+($D618+(0.5*($I618-$D618)))*$C$93*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+(($E618+(0.5*($J618-$E618)))*$C$94+($E618+(0.5*($J618-$E618)))*$C$91*$C$95)*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A692=\"N/A\",0,\nIF(A692>=$C$304,$D$304*$C$68/$C$69*(($C$93*D618)+($C$91*$C$85*C618)+($C$91*$C$95*E618+E618*$C$94))+IFERROR($D$304*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),\nIF(A692>=$C$300,($D$300*$C$68/$C$69*(($C$93*D618))+($E$300*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$299,($D$299*$C$68/$C$69*(($C$93*D618))+($E$299*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$298,($D$298*$C$68/$C$69*(($C$93*D618))+($E$298*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$329*$B$330*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$337*$B$338*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$313*$B$314*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$321*$B$322*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I618:J618)-SUM(D618:E618))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H618-C618))))\n\n))*Q692)","v":0},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I618:J618)-SUM(D618:E618))+(Defaults!$B$59*0.5*$C$72*(H618-C618)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D618+$E$300*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D618+$E$299*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D618+$E$298*$C$68*(Defaults!$B$60)*E618,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0),0)))*Q692","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A692=\"N/A\",0,(\n(($B$355+($D$355*($B692-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B692-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B692-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B692-1)))*(($B$386-$C$386)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B692-1)))*(($B$387-$C$387)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C618*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C618*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D618*$C$93)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E618*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F618*$C$92/Defaults!$B$258+$G618*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L657*$E618)\n\n))*Q692\n\n+(IF(A692=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J657*$E618))\n\n))*R692,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A692=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K618-F618)*Defaults!$C$254*Defaults!$C$250)\n+((L618-G618)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F618*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K618-F618)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F618*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K618-F618)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F618*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K618-F618)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F618*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K618-F618)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F618*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K618-F618)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F618*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K618-F618)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G618*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G618*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G618*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G618*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G618*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L618-G618)*$C$526*365*0.5,0))),0)*Q692","v":0},0,0,{"$f":"(IF(A692=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I618:J618)-SUM(D618:E618)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H618-C618)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A692=\"N/A\",A692<D$484,A692>E$484),0,\nB$484*(1+C$484)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$485,A692>E$485),0,B$485*(1+C$485)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$486,A692>E$486),0,B$486*(1+C$486)^(B692-1))),0)\n\n))*Q692","v":0},0,0,0,0,0,0,{"$f":"IF(A692=\"N/A\",0,VLOOKUP(A692,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A692=\"N/A\", 0,VLOOKUP(A692,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A693=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A693>=$C$466, $A693<=$C$467)),\n($C619+(0.5*($H619-$C619)))*$C$85*$C$91*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+($D619+(0.5*($I619-$D619)))*$C$93*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+(($E619+(0.5*($J619-$E619)))*$C$94+($E619+(0.5*($J619-$E619)))*$C$91*$C$95)*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A693=\"N/A\",0,\nIF(A693>=$C$304,$D$304*$C$68/$C$69*(($C$93*D619)+($C$91*$C$85*C619)+($C$91*$C$95*E619+E619*$C$94))+IFERROR($D$304*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),\nIF(A693>=$C$300,($D$300*$C$68/$C$69*(($C$93*D619))+($E$300*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$299,($D$299*$C$68/$C$69*(($C$93*D619))+($E$299*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$298,($D$298*$C$68/$C$69*(($C$93*D619))+($E$298*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$329*$B$330*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$337*$B$338*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$313*$B$314*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$321*$B$322*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I619:J619)-SUM(D619:E619))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H619-C619))))\n\n))*Q693)","v":0},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I619:J619)-SUM(D619:E619))+(Defaults!$B$59*0.5*$C$72*(H619-C619)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D619+$E$300*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D619+$E$299*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D619+$E$298*$C$68*(Defaults!$B$60)*E619,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0),0)))*Q693","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A693=\"N/A\",0,(\n(($B$355+($D$355*($B693-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B693-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B693-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B693-1)))*(($B$386-$C$386)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B693-1)))*(($B$387-$C$387)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C619*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C619*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D619*$C$93)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E619*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F619*$C$92/Defaults!$B$258+$G619*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L658*$E619)\n\n))*Q693\n\n+(IF(A693=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J658*$E619))\n\n))*R693,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A693=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K619-F619)*Defaults!$C$254*Defaults!$C$250)\n+((L619-G619)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F619*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K619-F619)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F619*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K619-F619)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F619*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K619-F619)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F619*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K619-F619)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F619*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K619-F619)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F619*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K619-F619)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G619*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G619*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G619*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G619*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G619*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L619-G619)*$C$526*365*0.5,0))),0)*Q693","v":0},0,0,{"$f":"(IF(A693=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I619:J619)-SUM(D619:E619)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H619-C619)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A693=\"N/A\",A693<D$484,A693>E$484),0,\nB$484*(1+C$484)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$485,A693>E$485),0,B$485*(1+C$485)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$486,A693>E$486),0,B$486*(1+C$486)^(B693-1))),0)\n\n))*Q693","v":0},0,0,0,0,0,0,{"$f":"IF(A693=\"N/A\",0,VLOOKUP(A693,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A693=\"N/A\", 0,VLOOKUP(A693,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["N/A","N/A",0,{"$f":"(IF($A694=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A694>=$C$466, $A694<=$C$467)),\n($C620+(0.5*($H620-$C620)))*$C$85*$C$91*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+($D620+(0.5*($I620-$D620)))*$C$93*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+(($E620+(0.5*($J620-$E620)))*$C$94+($E620+(0.5*($J620-$E620)))*$C$91*$C$95)*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A694=\"N/A\",0,\nIF(A694>=$C$304,$D$304*$C$68/$C$69*(($C$93*D620)+($C$91*$C$85*C620)+($C$91*$C$95*E620+E620*$C$94))+IFERROR($D$304*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),\nIF(A694>=$C$300,($D$300*$C$68/$C$69*(($C$93*D620))+($E$300*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$299,($D$299*$C$68/$C$69*(($C$93*D620))+($E$299*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$298,($D$298*$C$68/$C$69*(($C$93*D620))+($E$298*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$329*$B$330*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$337*$B$338*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$313*$B$314*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$321*$B$322*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I620:J620)-SUM(D620:E620))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H620-C620))))\n\n))*Q694)","v":0},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I620:J620)-SUM(D620:E620))+(Defaults!$B$59*0.5*$C$72*(H620-C620)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D620+$E$300*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D620+$E$299*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D620+$E$298*$C$68*(Defaults!$B$60)*E620,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0),0)))*Q694","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A694=\"N/A\",0,(\n(($B$355+($D$355*($B694-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B694-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B694-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B694-1)))*(($B$386-$C$386)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B694-1)))*(($B$387-$C$387)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C620*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C620*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D620*$C$93)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E620*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F620*$C$92/Defaults!$B$258+$G620*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L659*$E620)\n\n))*Q694\n\n+(IF(A694=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J659*$E620))\n\n))*R694,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A694=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K620-F620)*Defaults!$C$254*Defaults!$C$250)\n+((L620-G620)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F620*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K620-F620)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F620*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K620-F620)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F620*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K620-F620)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F620*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K620-F620)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F620*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K620-F620)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F620*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K620-F620)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G620*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G620*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G620*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G620*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G620*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L620-G620)*$C$526*365*0.5,0))),0)*Q694","v":0},0,0,{"$f":"(IF(A694=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I620:J620)-SUM(D620:E620)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H620-C620)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A694=\"N/A\",A694<D$484,A694>E$484),0,\nB$484*(1+C$484)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$485,A694>E$485),0,B$485*(1+C$485)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$486,A694>E$486),0,B$486*(1+C$486)^(B694-1))),0)\n\n))*Q694","v":0},0,0,0,0,0,0,{"$f":"IF(A694=\"N/A\",0,VLOOKUP(A694,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"IF(A694=\"N/A\", 0,VLOOKUP(A694,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0,"d":"0.00"}}]
["Total Benefits","N/A",{"$f":"SUM(C664:C694)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"N/A","N/A"]

{"sheet":"110.8","index":4,"n_rows":695,"n_cols":18,"rows_kept":695}
["Bridge and Project Overview"]
["ID of bridge, description of improvement, project timeline, traffic volume"]
["Add New Bridge (press Ctrl + Shift + B)"]
["Add Sensitivity Analysis for Current Bridge (press Ctrl + Shift + S)"]
["Delete this Bridge (press Ctrl + Shift + D)"]
["Note: Only delete bridges using this command/button. Deleting bridge tabs through right click will result in (fixable) errors on the Results tab."]
["Change Bridge Name (press Ctrl + Shift + N)"]
["-"]
["Table 1. Bridge Variables "]
["Bridge Variables","Bridge Values"]
["State","Mississippi"]
["County","Newton"]
["Structure Number","210008005111480"]
["Inventory Route",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ROUTE_NUMBER_005D]),FALSE)","v":"00080"}]
["Feature Intersected",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FEATURES_DESC_006A]),FALSE)","v":"'BETHEL BRANCH'"}]
["Facility Carried",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FACILITY_CARRIED_007]),FALSE)","v":"'US 80'"}]
["Latitude",{"$f":"LEFT(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 3, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 5, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 7, 2) & CHAR(34)","v":"32° 19' 48.35\""}]
["Longitude",{"$f":"\"-\" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 2, 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 4, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 6, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 8, 2) & CHAR(34)","v":"-89° 02' 55.63\""}]
["Bridge Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[STRUCTURE_LEN_MT_049]),FALSE)/1609","v":0.01230577998756992}]
["Bypass, Detour Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371","v":{"v":9.941936,"d":"9.94"}}]
["Owner",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OWNER_022]),FALSE)","v":"01"}]
["Functional Class, Rural/Urban",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUNCTIONAL_CLASS_026]),FALSE)","v":"07"}]
["Bridge Road Type",{"$f":"VLOOKUP(B22,Defaults!A359:$D$371, 2, FALSE)","v":"Rural - Major Collector"}]
["Year Built",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_BUILT_027]),FALSE)","v":1929}]
["Year Reconstructed",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_RECONSTRUCTED_106]),FALSE)","v":0}]
["Lanes on the Structure",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[TRAFFIC_LANES_ON_028A]),FALSE)","v":2}]
["Note: Some bridges have the same structure number. Use the state and county drop downs to identify your bridge."]
["-"]
["Project Description:"]
["Table 2. Project Timeline"]
["Timeline Variables","Timeline Values"]
["Current Year",2022]
["First Year of Construction Costs",2025,null,null,"                                                                   "]
["Last Year of Construction Costs",2029,null,"                                                                                                                                                                                                                                                                                                                                                                                         "]
["Project Opens (Start of Benefits)",2030]
["Years of Benefits for Analysis",30]
["First Year of Period of Analysis",{"$f":"IF(B35=\"Required\",\"-\", B35)","v":2030},null,null,"                                                                                     "]
["Last Year of Period of Analysis",{"$f":"IFERROR(B35+B36-1, \"-\")","v":2059}]
["Discount Year",{"$f":"Defaults!A290","v":2022}]
["Base Year of NBI",2023]
["Note: The tool cannot handle partial years, or pro-rata benefits or costs. Round up or down to the nearest year for construction start, construction end, and the start of benefits."]
["Note: Enter a value between 20 to 30 for the Years of Benefits for Analysis, appropriate to the project as defined by US DOT BCA Guidance."]
["-"]
["Table 3. Average Annual Daily Traffic (AADT)"]
["Scenario and Vehicle Type","NBI Year of AADT","NBI Year of Future AADT","Forecast using NBI Growth Rate","Forecast using NBI Growth Rate2","Project Opens","Last Year","Explanation and Source"]
["Year",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_ADT_030]),FALSE)","v":2022},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_OF_FUTURE_ADT_115]),FALSE)","v":2059},{"$f":"IF(B35=\"Required\",\"-\",B35)","v":2030},{"$f":"B38","v":2059},{"$f":"IF(B35=\"Required\", \"-\",B35)","v":2030},{"$f":"B38","v":2059},"N/A"]
["No Build - Passenger AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":1581},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":2285.0099999999998,"d":"2285"}},{"$f":"ROUND(B47*((1+B59)^(D$46-$B$46)),0)","v":1712},{"$f":"ROUND(C47*((1+B59)^(E$46-$C$46)),0)","v":2285},1674,2285,"BCA Guidance, MDOT"]
["No Build - Truck AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)","v":{"v":119.00000000000001,"d":"119"}},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)","v":{"v":171.99,"d":"172"}},{"$f":"ROUND(B48*((1+B59)^(D$46-$B$46)),0)","v":129},{"$f":"ROUND(C48*((1+B59)^(E$46-$C$46)),0)","v":172},126,172,"BCA Guidance, MDOT"]
["No Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
["Build - Passenger AADT",{"$f":"B47","v":1581},{"$f":"C47","v":{"v":2285.0099999999998,"d":"2285"}},{"$f":"ROUND(B50*((1+B59)^(D$46-$B$46)),0)","v":1712},{"$f":"ROUND(C50*((1+B59)^(E$46-$C$46)),0)","v":2285},1674,2285,"BCA Guidance, MDOT"]
["Build - Truck AADT",{"$f":"B48","v":{"v":119.00000000000001,"d":"119"}},{"$f":"C48","v":{"v":171.99,"d":"172"}},{"$f":"ROUND(B51*((1+B59)^(D$46-$B$46)),0)","v":129},{"$f":"ROUND(C51*((1+B59)^(E$46-$C$46)),0)","v":172},126,172,"BCA Guidance, MDOT"]
["Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
[{"$f":"HYPERLINK(\"#A542\",\"Note: AADT can be entered manually in Table 52 and Table 53 below.\")","v":"Note: AADT can be entered manually in Table 52 and Table 53 below."}]
["Note: Here and elsewhere in the tool it is critical that you enter at least some value in the required cells, e.g., 0, rather than \"-\", \"N/A\" or leaving it blank."]
["Note: NBI AADT values are added for reference in Table 3. Users must enter AADT values in Columns G, H and I in Table 3."]
["-"]
["Note: Table 4 is not a user input. Do not adjust Table 4. "]
["Table 4. NBI's Calculated Average Annual Daily Traffic (AADT) Growth Rate"]
[{"$f":"CONCATENATE(\"The NBI Calculated Annual Growth Rate\", \" \", B46, \"-\",C46, \" (NBI)\")","v":"The NBI Calculated Annual Growth Rate 2022-2059 (NBI)"},{"$f":"(C47/B47)^(1/(C$46-B$46))-1","v":{"v":0.010004111006170602,"d":"$0"}}]
["-"]
["Table 5. Detour Road Type"]
["Detour Road Type","Rural - Principal Arterial - Interstate"]
["Detour Road Type - Simple",{"$f":"IF(B62=\"Required\", \"-\",IF(ISNUMBER(SEARCH(\"Urban\",B62)), \"Urban\", \"Rural\"))","v":"Rural"}]
["-"]
["Note: Detour length should represent the Net detour: Detour length minus the original route length."]
["Table 6. Detour and Bridge Length Information"]
["Detour Details","Reference","User Value","Explanation and Source"]
["Net Detour Length, For Vehicles (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371,1)","v":9.9},15.9,"Google"]
["Detour Average Speed, for Vehicles (mph) (FHWA VHT)",{"$f":"ROUND(VLOOKUP(B62,Defaults!B359:F371,2, FALSE),1)","v":{"v":66,"d":"66.0"}},{"v":50,"d":"50.0"},"Google"]
["Net Detour Length, For Cycling/ Pedestrian (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371, 1)","v":9.9},15.9,"Google"]
["Detour Average Travel Time (min)",{"$f":"B68/B69*60","v":{"v":9,"d":"9.0"}},{"$f":"C68/C69*60","v":{"v":19.080000000000002,"d":"19.1"}},"N/A"]
["Bridge Length (mi)",{"$f":"ROUND(B19,2)","v":0.01},{"$f":"610/5280","v":{"v":0.11553030303030302,"d":"0.12"}},"Google"]
["Note: Google or HPMS data are preferred for identifying average speed on the detour route. You can also use the HERS/VHT speed values using the Detour Road Type dropdown below."]
["Note: Bridge length in the NBI does not include the approach length. Include approach length if relevant for your project. "]
[{"$f":"HYPERLINK(\"https://www.google.com/maps\", \"Use Google Maps to calculate detour route length and average speed, as appropriate.\")","v":"Use Google Maps to calculate detour route length and average speed, as appropriate."}]
[{"$f":"HYPERLINK(\"https://www.fhwa.dot.gov/policyinformation/hpms.cfm\", \"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate.\")","v":"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate."}]
["-"]
["Note: These reference cells are marked to avoid accidental deletion."]
["Table 7. Reference Table"]
["Reference Cells",{"$f":"CONCATENATE(B11,B12)","v":"MississippiNewton"},{"$f":"CONCATENATE(VLOOKUP($B$11,NBI_Dropdown!$B$1:$D$56,3,FALSE),$B$13)","v":"284210008005111480"}]
["-"]
["Table 8. Travel Assumptions"]
["Parameters","Reference","User Value","Explanation and Source"]
["Bridge Average Speed (FHWA)",{"$f":"_xlfn.IFNA(VLOOKUP(B23,Defaults!B359:C371,2, FALSE), \"N/A\")","v":47},47,"-"]
["Average Car Occupancy",{"$f":"Defaults!B51","v":1.67},1.67,"-"]
["Share of Long-Distance Personal Travel",{"v":0,"d":"0.0%"},{"v":0,"d":"0%"},"-"]
["Value of Time - Long-Distance Personal Travel",{"$f":"Defaults!B35","v":{"v":25.1,"d":"$25.10"}},{"v":25.1,"d":"$25.10"},"-"]
["Share of Business Travel",{"v":0.118,"d":"11.8%"},{"v":0.118,"d":"11.8%"},"-"]
["Value of Travel Time - Business",{"$f":"Defaults!B33","v":{"v":32.3,"d":"$32.30"}},{"v":32.3,"d":"$32.30"},"-"]
["Value of Travel Time - Personal",{"$f":"Defaults!B32","v":{"v":17.9,"d":"$17.90"}},{"v":17.9,"d":"$17.90"},"-"]
["Value of Travel Time - All Purposes",{"$f":"ROUND(B86*B87+B88*B89+(1-B86-B88)*B90,1)","v":{"v":19.6,"d":"$19.60"}},{"$f":"IFERROR(ROUND(C86*C87+C88*C89+(1-C86-C88)*C90,1),\"-\")","v":{"v":19.6,"d":"$19.60"}},"-"]
["Walking, Cycling, Waiting, Standing, and Transfer Time",{"$f":"Defaults!B36","v":{"v":35.8,"d":"$35.80"}},{"v":35.8,"d":"$35.80"},"-"]
["Truck Driver ",{"$f":"Defaults!B39","v":{"v":33.5,"d":"$33.50"}},{"v":33.5,"d":"$33.50"},"-"]
["Bus Driver",{"$f":"Defaults!B40","v":{"v":36.5,"d":"$36.50"}},{"v":36.5,"d":"$36.50"},"-"]
["Average Bus Occupancy",0,0,"-"]
["-"]
["Capital Cost and Residual Value"]
["Table 9. Expenditure Dollars Option"]
["Are costs entered in year of expenditure dollars (not adjusted for inflation)?","NO"]
["Enter future inflation rate for capital costs.",{"v":0,"d":"0%"}]
["Note: Capital costs can be entered in year of expenditure dollars or in real dollars. The tool applies inflation and discounting factors automatically if entered as year of expenditure dollars."]
["-"]
["Table 10. Already Incurred Costs"]
["Year","Costs","Real Costs","Discounted Costs"]
[2014,{"$f":"243891.85/4","v":{"v":60972.9625,"d":"$60,973"}},{"$f":"IF($B$99=\"NO\",B105,IFERROR(B105*(IF(A105>$B$39, 1/((1+$B$100)^(A105-$B$39)),VLOOKUP(A105,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":60972.9625,"d":"$60,973"}},{"$f":"IFERROR(IF(A105=\"\",\"\",IF(A105<=2020, C105, C105*VLOOKUP(A105,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":60972.9625,"d":"$60,973"}}]
[2015,{"$f":"111325.48/4","v":{"v":27831.37,"d":"$27,831"}},{"$f":"IF($B$99=\"NO\",B106,IFERROR(B106*(IF(A106>$B$39, 1/((1+$B$100)^(A106-$B$39)),VLOOKUP(A106,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":27831.37,"d":"$27,831"}},{"$f":"IFERROR(IF(A106=\"\",\"\",IF(A106<=2020, C106, C106*VLOOKUP(A106,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":27831.37,"d":"$27,831"}}]
[2016,{"$f":"373682.12/4","v":{"v":93420.53,"d":"$93,421"}},{"$f":"IF($B$99=\"NO\",B107,IFERROR(B107*(IF(A107>$B$39, 1/((1+$B$100)^(A107-$B$39)),VLOOKUP(A107,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":93420.53,"d":"$93,421"}},{"$f":"IFERROR(IF(A107=\"\",\"\",IF(A107<=2020, C107, C107*VLOOKUP(A107,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":93420.53,"d":"$93,421"}}]
[2017,{"$f":"279489.12/4","v":{"v":69872.28,"d":"$69,872"}},{"$f":"IF($B$99=\"NO\",B108,IFERROR(B108*(IF(A108>$B$39, 1/((1+$B$100)^(A108-$B$39)),VLOOKUP(A108,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":69872.28,"d":"$69,872"}},{"$f":"IFERROR(IF(A108=\"\",\"\",IF(A108<=2020, C108, C108*VLOOKUP(A108,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":69872.28,"d":"$69,872"}}]
[2018,{"$f":"121489.12/4","v":{"v":30372.28,"d":"$30,372"}},{"$f":"IF($B$99=\"NO\",B109,IFERROR(B109*(IF(A109>$B$39, 1/((1+$B$100)^(A109-$B$39)),VLOOKUP(A109,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":30372.28,"d":"$30,372"}},{"$f":"IFERROR(IF(A109=\"\",\"\",IF(A109<=2020, C109, C109*VLOOKUP(A109,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":30372.28,"d":"$30,372"}}]
[2019,{"$f":"159105.4/4","v":{"v":39776.35,"d":"$39,776"}},{"$f":"IF($B$99=\"NO\",B110,IFERROR(B110*(IF(A110>$B$39, 1/((1+$B$100)^(A110-$B$39)),VLOOKUP(A110,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":39776.35,"d":"$39,776"}},{"$f":"IFERROR(IF(A110=\"\",\"\",IF(A110<=2020, C110, C110*VLOOKUP(A110,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":39776.35,"d":"$39,776"}}]
[2020,{"$f":"70717.12/4","v":{"v":17679.28,"d":"$17,679"}},{"$f":"IF($B$99=\"NO\",B111,IFERROR(B111*(IF(A111>$B$39, 1/((1+$B$100)^(A111-$B$39)),VLOOKUP(A111,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":17679.28,"d":"$17,679"}},{"$f":"IFERROR(IF(A111=\"\",\"\",IF(A111<=2020, C111, C111*VLOOKUP(A111,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":17679.28,"d":"$17,679"}}]
[2021,{"$f":"(107325.62+2487.38)/4","v":{"v":27453.25,"d":"$27,453"}},{"$f":"IF($B$99=\"NO\",B112,IFERROR(B112*(IF(A112>$B$39, 1/((1+$B$100)^(A112-$B$39)),VLOOKUP(A112,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":27453.25,"d":"$27,453"}},{"$f":"IFERROR(IF(A112=\"\",\"\",IF(A112<=2020, C112, C112*VLOOKUP(A112,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
[2022,{"$f":"(137694.43+96355.12+991.82+450279.19+309.97)/4","v":{"v":171407.6325,"d":"$171,408"}},{"$f":"IF($B$99=\"NO\",B113,IFERROR(B113*(IF(A113>$B$39, 1/((1+$B$100)^(A113-$B$39)),VLOOKUP(A113,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":171407.6325,"d":"$171,408"}},{"$f":"IFERROR(IF(A113=\"\",\"\",IF(A113<=2020, C113, C113*VLOOKUP(A113,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":171407.6325,"d":"$171,408"}}]
[2023,{"$f":"(211095.4+941.78+42034.49+198320.55+93543.2)/4","v":{"v":136483.85499999998,"d":"$136,484"}},{"$f":"IF($B$99=\"NO\",B114,IFERROR(B114*(IF(A114>$B$39, 1/((1+$B$100)^(A114-$B$39)),VLOOKUP(A114,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":136483.85499999998,"d":"$136,484"}},{"$f":"IFERROR(IF(A114=\"\",\"\",IF(A114<=2020, C114, C114*VLOOKUP(A114,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":132380.07274490787,"d":"$132,380"}}]
[2024,{"$f":"(577006.52/4)","v":{"v":144251.63,"d":"$144,252"}},{"$f":"IF($B$99=\"NO\",B115,IFERROR(B115*(IF(A115>$B$39, 1/((1+$B$100)^(A115-$B$39)),VLOOKUP(A115,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":144251.63,"d":"$144,252"}},{"$f":"IFERROR(IF(A115=\"\",\"\",IF(A115<=2020, C115, C115*VLOOKUP(A115,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":135707.35897177793,"d":"$135,707"}}]
["-"]
["Table 11. Capital Costs"]
["Year"," Costs","Real Costs","Discounted Costs"]
[{"$f":"IFERROR(IF($B$33=\"-\", \"N/A\", $B$33),\"N/A\")","v":2025},{"v":2056576.1468228572,"d":"$2,056,576"},{"$f":"IF($B$99=\"NO\",B119,IFERROR(B119*(IF(A119>$B$39, 1/(1+$B$100)^(A119-$B$39),VLOOKUP(A119,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":2056576.1468228572,"d":"$2,056,576"}},{"$f":"IFERROR(IF(A119=\"N/A\",\"-\",C119*VLOOKUP(A119,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1876587.410706531,"d":"$1,876,587"}}]
[{"$f":"IFERROR(IF(A119=\"N/A\",\"N/A\",IF(A119>=$B$34,\"N/A\",A119+1)),\"\")","v":2026},{"v":2056576.1468228572,"d":"$2,056,576"},{"$f":"IF($B$99=\"NO\",B120,IFERROR(B120*(IF(A120>$B$39, 1/(1+$B$100)^(A120-$B$39),VLOOKUP(A120,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":2056576.1468228572,"d":"$2,056,576"}},{"$f":"IFERROR(IF(A120=\"N/A\",\"-\",C120*VLOOKUP(A120,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1820162.3770189437,"d":"$1,820,162"}}]
[{"$f":"IF(A120=\"N/A\",\"N/A\",IF(A120>=$B$34,\"N/A\",A120+1))","v":2027},{"v":2056576.1468228572,"d":"$2,056,576"},{"$f":"IF($B$99=\"NO\",B121,IFERROR(B121*(IF(A121>$B$39, 1/(1+$B$100)^(A121-$B$39),VLOOKUP(A121,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":2056576.1468228572,"d":"$2,056,576"}},{"$f":"IFERROR(IF(A121=\"N/A\",\"-\",C121*VLOOKUP(A121,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1765433.9253336021,"d":"$1,765,434"}}]
[2028,{"v":2056576.1468228572,"d":"$2,056,576"},{"$f":"IF($B$99=\"NO\",B122,IFERROR(B122*(IF(A122>$B$39, 1/(1+$B$100)^(A122-$B$39),VLOOKUP(A122,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":2056576.1468228572,"d":"$2,056,576"}},{"$f":"IFERROR(IF(A122=\"N/A\",\"-\",C122*VLOOKUP(A122,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1712351.043000584,"d":"$1,712,351"}}]
[2029,{"v":2056576.1468228572,"d":"$2,056,576"},{"$f":"IF($B$99=\"NO\",B123,IFERROR(B123*(IF(A123>$B$39, 1/(1+$B$100)^(A123-$B$39),VLOOKUP(A123,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":2056576.1468228572,"d":"$2,056,576"}},{"$f":"IFERROR(IF(A123=\"N/A\",\"-\",C123*VLOOKUP(A123,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1660864.251212982,"d":"$1,660,864"}}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B124,IFERROR(B124*(IF(A124>$B$39, 1/(1+$B$100)^(A124-$B$39),VLOOKUP(A124,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A124=\"N/A\",\"-\",C124*VLOOKUP(A124,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B125,IFERROR(B125*(IF(A125>$B$39, 1/(1+$B$100)^(A125-$B$39),VLOOKUP(A125,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A125=\"N/A\",\"-\",C125*VLOOKUP(A125,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B126,IFERROR(B126*(IF(A126>$B$39, 1/(1+$B$100)^(A126-$B$39),VLOOKUP(A126,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A126=\"N/A\",\"-\",C126*VLOOKUP(A126,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B127,IFERROR(B127*(IF(A127>$B$39, 1/(1+$B$100)^(A127-$B$39),VLOOKUP(A127,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A127=\"N/A\",\"-\",C127*VLOOKUP(A127,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B128,IFERROR(B128*(IF(A128>$B$39, 1/(1+$B$100)^(A128-$B$39),VLOOKUP(A128,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A128=\"N/A\",\"-\",C128*VLOOKUP(A128,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B129,IFERROR(B129*(IF(A129>$B$39, 1/(1+$B$100)^(A129-$B$39),VLOOKUP(A129,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A129=\"N/A\",\"-\",C129*VLOOKUP(A129,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["-"]
["Table 12. Capital Cost Summary "]
["Total Capital Costs:",{"$f":"SUM(B105:B115)+SUM(B119:B129)","v":{"v":11102402.154114285,"d":"$11,102,402"}}]
["Total Real Capital Costs:",{"$f":"SUM(C105:C115)+SUM(C119:C129)","v":{"v":11102402.154114285,"d":"$11,102,402"}}]
["Total Discounted Capital Costs: ",{"$f":"SUM(D105:D115)+SUM(D119:D129)","v":{"v":9614819.12398933,"d":"$9,614,819"}}]
["-"]
["Table 13. Residual Value"]
["Share of Capital Costs","Asset Life (Years)","Explanation and Source"]
[{"v":1,"d":"100%"},75,"AASHTO"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"$f":"SUM(A138:A141)","v":{"v":1,"d":"100%"}},"Summation","N/A"]
["Note: If there are multiple components of the project for this specific bridge that different asset lives, enter the share of the project costs associated with the different project components and their asset life."]
["Note: The Summation cell should be 100%."]
["-"]
["Operating and Maintenance Costs (O&M)"]
["Table 14. Operating and Maintenance Costs Assumptions"]
["Which method would you like to use to enter O&M costs? ","Manual Entry"]
["Year of O&M costs Dollars",2024]
["Note: If you have O&M costs in the construction period you will need to use the manual entry option to enter the O&M costs in the construction period."]
["Note: The operating and  maintenance costs in the baseline should be entered to be consistent with your estimate of closure. If the bridge is closed in a future year (Table 25), there should not be maintenance costs for that year and thereafter."]
["Note: For frequency calculation option, all costs should be entered as year of expenditure. The tool applies inflation and discounting factors automatically."]
["-"]
["Table 15. Annual O&M Calculation Input"]
["Category ","Value"]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the No Build Scenario",{"v":0,"d":"0%"}]
["Annual O&M Costs in the Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario",{"v":0,"d":"0%"}]
["Note: The maintenance real growth rate represents the real cost increases year over year (e.g., from increased deterioration of the asset). It should not include inflation adjustments. "]
["-"]
["Table 16a. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16b. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16c. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16d. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["Note: The \"Occurs every _____ \" field in Tables 16a through 16d must be greater than or equal to 1, even if you are not adding an additional recurring maintenance cost. "]
["-"]
["Note: Manual O&M cost values should be entered in the year of dollar entered in Table 14. "]
["Table 17. Manual O&M Cost Entry "]
["Calendar Year","Analysis Year","No Build Annual Cost","Build Annual Cost","O&M Cost Difference Discounted"]
[{"$f":"IFERROR(IF(B32=\"Required\",\"N/A\",B32),\"N/A\")","v":2022},{"$f":"IFERROR(IF(A198=$B$35,1,IF(A198>$B$35,A198-$B$35+1,IF(A198<$B$35,A198-$B$35+1,\"N/A\"))),\"N/A\")","v":-7},0,0,{"$f":"IFERROR((C198-D198)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A198,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[{"$f":"IF(A198=\"N/A\",\"N/A\",IF(A198>=$B$35+$B$36-1,\"N/A\",A198+1))","v":2023},-6,0,0,{"$f":"IFERROR((C199-D199)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A199,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2024,-5,0,0,{"$f":"IFERROR((C200-D200)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A200,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2025,-4,0,0,{"$f":"IFERROR((C201-D201)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A201,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2026,-3,0,0,{"$f":"IFERROR((C202-D202)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A202,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2027,-2,0,0,{"$f":"IFERROR((C203-D203)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A203,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2028,-1,0,0,{"$f":"IFERROR((C204-D204)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A204,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2029,0,0,0,{"$f":"IFERROR((C205-D205)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A205,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2030,1,0,0,{"$f":"IFERROR((C206-D206)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A206,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2031,2,0,0,{"$f":"IFERROR((C207-D207)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A207,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2032,3,0,0,{"$f":"IFERROR((C208-D208)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A208,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2033,4,0,0,{"$f":"IFERROR((C209-D209)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A209,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2034,5,0,0,{"$f":"IFERROR((C210-D210)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A210,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2035,6,0,0,{"$f":"IFERROR((C211-D211)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A211,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2036,7,0,0,{"$f":"IFERROR((C212-D212)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A212,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2037,8,0,0,{"$f":"IFERROR((C213-D213)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A213,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2038,9,0,0,{"$f":"IFERROR((C214-D214)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A214,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2039,10,0,0,{"$f":"IFERROR((C215-D215)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A215,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2040,11,0,0,{"$f":"IFERROR((C216-D216)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A216,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2041,12,0,0,{"$f":"IFERROR((C217-D217)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A217,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2042,13,0,0,{"$f":"IFERROR((C218-D218)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A218,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2043,14,0,0,{"$f":"IFERROR((C219-D219)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A219,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2044,15,0,0,{"$f":"IFERROR((C220-D220)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A220,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2045,16,0,0,{"$f":"IFERROR((C221-D221)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A221,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2046,17,0,0,{"$f":"IFERROR((C222-D222)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A222,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2047,18,0,0,{"$f":"IFERROR((C223-D223)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A223,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2048,19,0,0,{"$f":"IFERROR((C224-D224)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A224,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2049,20,0,0,{"$f":"IFERROR((C225-D225)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A225,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2050,21,0,0,{"$f":"IFERROR((C226-D226)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A226,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2051,22,0,0,{"$f":"IFERROR((C227-D227)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A227,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2052,23,0,0,{"$f":"IFERROR((C228-D228)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A228,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2053,24,0,0,{"$f":"IFERROR((C229-D229)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A229,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2054,25,0,0,{"$f":"IFERROR((C230-D230)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A230,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2055,26,0,0,{"$f":"IFERROR((C231-D231)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A231,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2056,27,0,0,{"$f":"IFERROR((C232-D232)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A232,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2057,28,0,0,{"$f":"IFERROR((C233-D233)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A233,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2058,29,0,0,{"$f":"IFERROR((C234-D234)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A234,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2059,30,0,0,{"$f":"IFERROR((C235-D235)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A235,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C236-D236)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A236,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C237-D237)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A237,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["-"]
["Construction Disbenefits"]
["Table 18. Disbenefits Option"]
["Will project construction cause delays or increase crashes in the work zone, or cause other construction disbenefits?","YES"]
["Explanation/Methodology for disbenefits. If no construction disbenefits are calculated, explain why.","Required"]
[{"$f":"IF(B241=\"YES\",HYPERLINK(\"#A235\",\"If YES, then enter the requested information below and in Table 36.\"), HYPERLINK(\"#A262\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, then enter the requested information below and in Table 36."}]
["-"]
["For travel time disbenefits, enter the AADT by mode, minutes of delay by mode, and days of impact annually by year to calculate the total discounted travel time costs (Table 15). Enter the percent increase in crashes to calculate the total discounted crash costs (Table 15). These crash costs are estimated as a percent increase in the baseline crashes for the roadway on the theory that work zones may increase the inherent crash risk on the roadway. If no crash increases are expected due to the construction enter “0” percent for each year. "]
["Table 19. Travel Time and Safety Construction Disbenefits"]
["Year","Passenger AADT","Truck AADT","Bus AADT","Pedestrian AADT","Cyclist AADT","Vehicle \nDelay (minutes)","Pedestrian Delay (minutes)","Cyclist \nDelay (minutes)","Days of Impact Annually","Total Discounted Travel Time Disbenefits","Percent Increase in Crashes due to Work Zone","Total Discounted Safety Disbenefits"]
[{"$f":"$B$33","v":2025},1629,123,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C248*$C$93*G248/60,0)+IFERROR($C$91*$C$85*B248*G248/60,0)+IFERROR($C$91*$C$95*D248*G248/60,0)+IFERROR($C$94*G248/60*D248,0))*J248+IFERROR(E248*$C$92*H248/60*J248,0)+IFERROR(F248*$C$92*I248/60*J248,0))*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-6090044.038184788,"d":"$(6,090,044)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L248>0,-$E$417*(L248)*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[{"$f":"IFERROR(IF(A248=\"N/A\",\"N/A\",IF(A248>=$B$34,\"N/A\",A248+1)),\"\")","v":2026},1645,124,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C249*$C$93*G249/60,0)+IFERROR($C$91*$C$85*B249*G249/60,0)+IFERROR($C$91*$C$95*D249*G249/60,0)+IFERROR($C$94*G249/60*D249,0))*J249+IFERROR(E249*$C$92*H249/60*J249,0)+IFERROR(F249*$C$92*I249/60*J249,0))*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-5964230.044598562,"d":"$(5,964,230)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L249>0,-$E$417*(L249)*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2027,1662,125,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C250*$C$93*G250/60,0)+IFERROR($C$91*$C$85*B250*G250/60,0)+IFERROR($C$91*$C$95*D250*G250/60,0)+IFERROR($C$94*G250/60*D250,0))*J250+IFERROR(E250*$C$92*H250/60*J250,0)+IFERROR(F250*$C$92*I250/60*J250,0))*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-5843740.880236809,"d":"$(5,843,741)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L250>0,-$E$417*(L250)*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2028,1678,126,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C251*$C$93*G251/60,0)+IFERROR($C$91*$C$85*B251*G251/60,0)+IFERROR($C$91*$C$95*D251*G251/60,0)+IFERROR($C$94*G251/60*D251,0))*J251+IFERROR(E251*$C$92*H251/60*J251,0)+IFERROR(F251*$C$92*I251/60*J251,0))*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-5721938.678963489,"d":"$(5,721,939)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L251>0,-$E$417*(L251)*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2029,1695,128,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C252*$C$93*G252/60,0)+IFERROR($C$91*$C$85*B252*G252/60,0)+IFERROR($C$91*$C$95*D252*G252/60,0)+IFERROR($C$94*G252/60*D252,0))*J252+IFERROR(E252*$C$92*H252/60*J252,0)+IFERROR(F252*$C$92*I252/60*J252,0))*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-5608392.821961649,"d":"$(5,608,393)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L252>0,-$E$417*(L252)*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C253*$C$93*G253/60,0)+IFERROR($C$91*$C$85*B253*G253/60,0)+IFERROR($C$91*$C$95*D253*G253/60,0)+IFERROR($C$94*G253/60*D253,0))*J253+IFERROR(E253*$C$92*H253/60*J253,0)+IFERROR(F253*$C$92*I253/60*J253,0))*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L253>0,-$E$417*(L253)*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C254*$C$93*G254/60,0)+IFERROR($C$91*$C$85*B254*G254/60,0)+IFERROR($C$91*$C$95*D254*G254/60,0)+IFERROR($C$94*G254/60*D254,0))*J254+IFERROR(E254*$C$92*H254/60*J254,0)+IFERROR(F254*$C$92*I254/60*J254,0))*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L254>0,-$E$417*(L254)*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C255*$C$93*G255/60,0)+IFERROR($C$91*$C$85*B255*G255/60,0)+IFERROR($C$91*$C$95*D255*G255/60,0)+IFERROR($C$94*G255/60*D255,0))*J255+IFERROR(E255*$C$92*H255/60*J255,0)+IFERROR(F255*$C$92*I255/60*J255,0))*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L255>0,-$E$417*(L255)*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C256*$C$93*G256/60,0)+IFERROR($C$91*$C$85*B256*G256/60,0)+IFERROR($C$91*$C$95*D256*G256/60,0)+IFERROR($C$94*G256/60*D256,0))*J256+IFERROR(E256*$C$92*H256/60*J256,0)+IFERROR(F256*$C$92*I256/60*J256,0))*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L256>0,-$E$417*(L256)*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C257*$C$93*G257/60,0)+IFERROR($C$91*$C$85*B257*G257/60,0)+IFERROR($C$91*$C$95*D257*G257/60,0)+IFERROR($C$94*G257/60*D257,0))*J257+IFERROR(E257*$C$92*H257/60*J257,0)+IFERROR(F257*$C$92*I257/60*J257,0))*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L257>0,-$E$417*(L257)*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C258*$C$93*G258/60,0)+IFERROR($C$91*$C$85*B258*G258/60,0)+IFERROR($C$91*$C$95*D258*G258/60,0)+IFERROR($C$94*G258/60*D258,0))*J258+IFERROR(E258*$C$92*H258/60*J258,0)+IFERROR(F258*$C$92*I258/60*J258,0))*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L258>0,-$E$417*(L258)*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["Total Discounted Disbenefits","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUM(K248:K258)","v":{"v":-29228346.463945296,"d":"$(29,228,346)"}},"N/A",{"$f":"SUM(M248:M258)","v":0}]
["-"]
["If other travel impacts are caculated by applicant or the applicant has alternative approach to calcuating construction disbeneifts, enter those total discounted values below. "]
["Table 20. Other Construction Disbenefits "]
["Disbenefit Category","Total Discounted Disbenefits (-)","Explanation of Disbenefits"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["Note: Be sure to include your methodology and calculations in the overall application materials, if not included in this workbook. "]
["-"]
["Bridge Condition and Closures"]
["Note: This section is for benefits related to bridge load posting and closures from poor bridge condition. \nFor closures specifically due to weather, seismic or other extreme events, please use the Resilience to Weather, Seismic, or other Extreme Events section below."]
["Note: This section computes the travel time and vehicle operating cost savings from avoiding the detour of a bridge closure or posting. If the new bridge improves vehicle operations, then use Tables 41 through 43."]
["Table 21. Condition Impact Option"]
["Will the project improve or preserve the bridge's condition in a way that reduces the risk of closure and/or load posting?","YES"]
[{"$f":"IF(B277=\"YES\",HYPERLINK(\"#A269\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A329\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below."}]
["-"]
["Table 22. Bridge Details "]
["Variable","Value"]
["Bridge Currently Closed or Load Posted? (NBI)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPEN_CLOSED_POSTED_041]),FALSE)","v":"P"}]
["NBI Coding Translation",{"$f":"VLOOKUP(B282,Defaults!$A$344:$B$352,2,FALSE)","v":"Posted for load (may include other restrictions such a temporary bridges which are load posted)"}]
["Current Superstructure Condition Rating",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[SUPERSTRUCTURE_COND_059]),FALSE)","v":5}]
["Current Operating Rating (metric tons)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPERATING_RATING_064]),FALSE)","v":34.8}]
["-"]
["Table 23. Forecasted Condition Rating"]
["Bridge Component and Rating","Condition Rating Reference Value","NBIAS Forecast Year"]
["Overall Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)+$B$40)))","v":2038}]
["Overall Condition Rating 2",2,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=-1,\"Not forecasted to reach Condition Rating 2 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=99,\"Not forecasted to reach Condition Rating 2 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)+$B$40)))","v":2053}]
["Superstructure Condition Rating 4",4,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=-1,\"Not forecasted to reach Condition Rating 4 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=99,\"Not forecasted to reach Condition Rating 4 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)+$B$40)))","v":2033}]
["Superstructure Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)+$B$40)))","v":2048}]
["Note: Using FHWA's NBIAS software program, FHWA has estimated the expected year in which the bridge will enter a minimum condition rating of 3 and 2. See guidance Appendix B: NBIAS for how forecast of closure and load posting is calculated."]
["-"]
["If the bridge is not currently load posted or closed, enter up to three values of expected future load posting.  After entering the appropriate year, the user should enter the expected percentage reduction in truck traffic and in bus traffic for the load postings. "]
["Table 24. Anticipated Load Postings"]
["Load Posting Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in Truck Traffic","% Reduction in Bus Traffic","Explanation for year if not reference; for % reduction"]
["Load Posted, \nlevel 1",{"$f":"IF(C291=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C291=\"Not forecasted to reach Condition Rating 4 by 2070\", \"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285>40,OR(B282=\"A\",B282=\"G\")), \"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\",\n\nIF(AND( B284>4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND(B284=4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C292, \"; 50% for Truck and Bus\"), \"No Load Posting Forecasted\"))))))))))))","v":"2033; 50% for Truck and Bus"},2024,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 2",{"$f":"IF(C292=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C292=\"Not forecasted to reach Condition Rating 3 by 2070\",\"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND(B284>4,B285<=40,OR(B282=\"A\",B282=\"G\")),CONCATENATE(C292,\"; 100% for Truck and Bus\"),\"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\"))))))))))","v":"2048; 100% for Truck and Bus"},2031,{"v":1,"d":"100%"},{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 3","N/A",2070,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["-"]
["Table 25. Anticipated Closure"]
["Closure Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in All Traffic","Explanation for year if not reference; for % reduction"]
["Closure",{"$f":"IF(C290=\"No NBIAS forecast\",\"No NBIAS forecast\",IF(C290=\"Not forecasted to reach Condition Rating 2 by 2070\",\"Not forecasted to close by 2070\",CONCATENATE(C290+4,\"; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years\")))","v":"2057; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years"},2031,{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Note: If the bridge will be closed to pedestrians and bicyclists, be sure to enter their AADT in Tables 46 and 47 below."]
["-"]
["If the bridge closure will be partial in duration rather than indefinite, use the short-term closure fields below to enter the initial year of closure, the last year of closure, the recurrence (enter 30 if it only occurs once), the number of days of closure, and the percent reduction in all traffic on the bridge due to the closure."]
["Table 26a. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26b. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26c. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26d. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure",0]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Resilience to Weather, Seismic, or other Extreme Events"]
["Table 27. Resiliency Option"]
["Will the project improve the bridge's resiliency to weather, seismic, or other extreme events, reducing damage and/or closures, or other service interruptions?","YES"]
[{"$f":"IF(B342=\"YES\",HYPERLINK(\"#A334\",\"If YES, enter the requested information below using the probability-consequence method or other calculation method.\"), HYPERLINK(\"#A395\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below using the probability-consequence method or other calculation method."}]
["-"]
["Table 28. Probability Resilience Option"]
["Are you providing a probability-consequence analysis of the resilience impacts?","NO"]
[{"$f":"IF(B346=\"YES\",HYPERLINK(\"#A337\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A389\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If NO, the cells below will not be able to be edited, please skip down to the next subsection."}]
["Note: The consequence-probability approach requires defining a potential weather, seismic or extreme event, the annual probability of that event, and consequences of that event. This resiliency section is for maximum three independent events. Events with multiple level of consequences or dependent events require more complex modeling. Three suggested levels of consequences for each event are included to better reflect the range of consequence events that an asset may face. For guidance on accessing resilience see Resilience - Sustainability - Environment - FHWA (dot.gov). "]
["-"]
["Annual Probability of Event Occurrence: This table includes three independent events with three different consequence levels: (1) probability of an event occurrence that causes capacity reduction only (Table 30), i.e. not capacity reduction associated with structural damage; (2) the probability of an event occurrence with lesser structural damage consequence (Tables 31); and the probability of an event occurrence with larger structural damage consequence (Tables 32). The probability may change during the benefit period due to climate change or degradation of the remediation or other reasons which can be captured under probabilities for project open and final year."]
["Table 29. Annual Probability of Event Occurrence"]
["Consequence Level","Project Open Year","Final Year","Growth Rate","Explanation and source"]
["Volume Capacity Reduction Only",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C353-B353)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Lesser Structural Damage (Level one) Impacts",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C354-B354)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Larger Structural Damage (Level two)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C355-B355)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["-"]
["Volume Capacity Reduction: This consequence level refers to closure or service interruption of the asset reducing some amount of capacity for at least one day a year, but not cause any structural damage to the asset requiring repair. Traffic restriction may occur when a lane or speed reduction is imposed on the bridge or results from an onsite temporary detour.  A load restriction will occur when a load posting is imposed (ex. no trucks allowed). An example event that could cause this consequence would be a recurring flooding event that overtops the bridge or inundates roadways on approach to the bridge. \t"]
["Table 30. Volume Capacity Reduction Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Lesser Structural Damage (Level one): This consequence level can be any level of damage as long as it is correctly correlated with the event and its probability. The user could select a more-frequent less-damaging event or a less-frequent more-damaging event. "]
["Table 31. Lesser Structural Damage (Level one) Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Larger Structural Damage (Level two): This consequence level refers to the bridge no longer being structurally sound or capable of carrying traffic of any kind while it is being repaired. Per USDOT BCA guidance, the no build scenario cannot include rebuilding the bridge so any maintenance, repair, or operational costs under the failure consequence cannot amount to bridge reconstruction. "]
["Table 32. Larger Structural Damage (Level two)"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["Number of Fatalities in Year 1","-","-"]
["Number of Injuries in Year 1","-","-"]
["-"]
["Note: Other calculation method may include calculations that yield a benefit value but do not precisely follow the tool approach or is an engineering evaluation to determine if the bridge response satisfies for a design level extreme event.   Use the green box to enter a thorough explanation of the calculation method and results.  If a benefit value is calculated it may be included in the tool section Other Benefits Not Captured Elsewhere.  If a benefit value is not calculated the results of the calculation method or the results of a qualitative assessment may be explained in the Results sheet section designated for unquantified benefits.  "]
["Table 33. Other Resilience Method Option"]
["Are you providing an explanation of the other calculation method used?","NO"]
[{"$f":"IF(B391=\"YES\",HYPERLINK(\"#A389\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A395\",\"If NO, please skip down to the next subsection.\"))","v":"If NO, please skip down to the next subsection."}]
["-"]
["Please provide a qualitative explanation, link, or citation to the calculation method and results."]
["If this analysis results in a monetized benefits, please provide the data and explanation/methodology/source in Table 51 below."]
["Table 34. Other Resilience Method Explanation"]
["Explanation","-"]
["-"]
["-"]
["Safety Baseline, Detour Safety Benefits, and Safety Countermeasures"]
["Table 35. Crash Cost Estimate Option"]
["Are you using KABCO or General crash cost estimates? ","KABCO"]
["-"]
[{"$f":"HYPERLINK(\"https://www.nhtsa.gov/research-data/fatality-analysis-reporting-system-fars\", \"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)\")","v":"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)"}]
["If you selected that your project will cause workzone crashes or the project involves safety improvements on the bridge, enter historical crash data for the bridge (Table 36). Please provide the average annual crash rate for the detour route (3 years is preferred). "]
["Table 36. Historical Crash Data on the Current Bridge"]
["Crash Type","Years of Data","Number of Crashes","Average Annual Crashes","Average Annual Crash Cost Historical","Source for Crash; Calendar Years of Data"]
["Property Damage Only",5,1,{"$f":"IFERROR(IF(AND(B408>0,C408>0),C408/B408,0),\"N/A\")","v":{"v":0.2,"d":"0.20"}},{"$f":"IFERROR(D408*Defaults!B25, \"N/A\")","v":{"v":1820,"d":"$1,820"}},"Data are from 2019 to 2023; provided by MDOT"]
["No Injury",5,0,0,{"$f":"IFERROR(D409*Defaults!B6, \"N/A\")","v":0},"Same as above"]
["Possible Injury",5,0,0,{"$f":"IFERROR(D410*Defaults!B7, \"N/A\")","v":0},"Same as above"]
["Non-incapacitating",5,0,0,{"$f":"IFERROR(D411*Defaults!B8, \"N/A\")","v":0},"Same as above"]
["Incapacitating",5,0,0,{"$f":"IFERROR(D412*Defaults!B9, \"N/A\")","v":0},"Same as above"]
["Killed",5,0,0,{"$f":"IFERROR(D413*Defaults!B10, \"N/A\")","v":0},"Same as above"]
["Injured (severity unknown)",5,0,0,{"$f":"IFERROR(D414*Defaults!B11, \"N/A\")","v":0},"Same as above"]
["Injury","-","-","N/A",{"$f":"IFERROR(D415*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-","-","N/A",{"$f":"IFERROR(D416*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total Annual Crash Cost","N/A","N/A","N/A",{"$f":"SUM(E408:E416)","v":{"v":1820,"d":"$1,820"}},"N/A"]
["-"]
["Table 37. CMF Option"]
["Does the project improve safety on the bridge via a Crash Modification Factor (CMF)?","YES"]
[{"$f":"IF(B420=\"YES\",HYPERLINK(\"#A418\",\"If YES, then enter historical crash data and the relevant CMFs in the tables below.\"), HYPERLINK(\"#A453\",\"If NO, please skip down to the next subsection\"))","v":"If YES, then enter historical crash data and the relevant CMFs in the tables below."}]
["-"]
["Table 38. CMF Timeframe"]
["Category ","Benefit Period","Year"]
["Initial Year of CMF-related Safety Benefits",{"$f":"B35","v":2030},2030]
["Last Year of CMF-related Safety Benefits",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},2059]
["Note: Enter years of safety countermeasure impact which may differ from benefits period depending on project details. "]
["-"]
["Table 39. Safety Countermeasure - Crash Costs Avoided"]
["Crash Type","CMF","Average Annual Crashes Reduced","Average Annual Crash Costs Avoided","CMF Reference Number, if CMF Clearinghouse value is used (https://www.cmfclearinghouse.org/)","Explanation and Source for CMF"]
["Property Damage Only",0.66,{"$f":"IFERROR(IF(OR(B431<>\"\",B431<>0), D408*(1-B431),0),0)","v":{"v":0.06799999999999999,"d":"0.07"}},{"$f":"IFERROR(C431*Defaults!B25, \"N/A\")","v":{"v":618.8,"d":"$619"}},"ID 4821; ID 4812","Lane width and shoulder widening"]
["No Injury",0.66,{"v":0,"d":"0.00"},{"$f":"IFERROR(C432*Defaults!B6, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["Possible Injury",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C433*Defaults!B7, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Non-incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C434*Defaults!B8, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C435*Defaults!B9, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Killed",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C436*Defaults!B10, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injured (severity unknown)",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C437*Defaults!B14, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injury","-",{"$f":"IFERROR(IF(AND(B438<>\"\",B438<>0), D415*(1-B438),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C438*Defaults!B14, \"N/A\")","v":0},"-","-"]
["Fatal","-",{"$f":"IFERROR(IF(AND(B439<>\"\",B439<>0), D416*(1-B439),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C439*Defaults!B15, \"N/A\")","v":0},"-","-"]
["Total Annual Crash Cost","N/A","N/A",{"$f":"SUM(D431:D439)","v":{"v":618.8,"d":"$619"}},"N/A","N/A"]
[{"$f":"HYPERLINK(\"https://www.transportation.gov/mission/office-secretary/office-policy/transportation-policy/benefit-cost-analysis-guidance/\", \"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed.\")","v":"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed."}]
[{"$f":"HYPERLINK(\"http://cmfclearinghouse.org/using_cmfs.cfm\", \"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse.\")","v":"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse."}]
["-"]
["Table 40. Safety Benefits due to Avoided Detouring"]
["Crash Type","Crash Rate per 100 Million VMT on Detour","Crash Cost Per Mile","Explanation and Source"]
["Property Damage Only",2.01,{"$f":"IFERROR(B446/100000000*Defaults!B25,\"N/A\")","v":{"v":1.8291E-4,"d":"$0.0002"}},"Data are from 2019 to2023; provided by MDOT"]
["No Injury",0,{"$f":"IFERROR(B447/100000000*Defaults!B6, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Possible Injury",0,{"$f":"IFERROR(B448/100000000*Defaults!B7, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Non-incapacitating",0,{"$f":"IFERROR(B449/100000000*Defaults!B8, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Incapacitating",0,{"$f":"IFERROR(B450/100000000*Defaults!B9,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Killed",0,{"$f":"IFERROR(B451/100000000*Defaults!B10,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injured (severity unknown)",0,{"$f":"IFERROR(B452/100000000*Defaults!B11,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injury","-",{"$f":"IFERROR(B453/100000000*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-",{"$f":"IFERROR(B454/100000000*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total","N/A",{"$f":"SUM(C446:C454)","v":{"v":1.8291E-4,"d":"$0.00"}},"N/A"]
[{"$f":"HYPERLINK(\"https://www.bts.gov/content/motor-vehicle-safety-data\", \"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data.\")","v":"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data."}]
["-"]
["Travel Time and Mobility-Related Benefits"]
["Table 41. Travel Time Option"]
["Does the project improve travel time/mobility, separate from reducing bridge closures or load posting?","NO"]
[{"$f":"IF(B460=\"YES\",HYPERLINK(\"#A459\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A472\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Enter minutes saved and years of impact (which may be different than benefits period)"]
["Table 42. Travel Time Savings"]
["Initial or Last Year","Benefits Period","Year","Minutes Saved Per Vehicle"]
["Initial Year",{"$f":"B35","v":2030},"-","-"]
["Last Year",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},"-","-"]
["-"]
["Note: Table 43 is not referenced in the benefits calculation formulas. To enter travel time savings, you much enter minutes saved values in Table 43."]
["Table 43. Optional Travel Time Savings Calculator"]
["Year","Speed (mph) - No Build","Speed (mph) - Build","Distance Traveled on the Bridge (miles)","Minutes Saved Per Vehicle"]
["Initial Year","-","-","-",{"$f":"IFERROR((D472/B472-D472/C472)*60,\"-\")","v":"-"}]
["Final Year","-","-","-",{"$f":"IFERROR((D473/B473-D473/C473)*60,\"-\")","v":"-"}]
["To estimate minutes saved using speed, the following formula is used: [ (Bridge Length / Speed Without Project) — (Bridge Length / Speed With Project) ] x 60"]
["-"]
["Mobility-Related Emissions and Other Environmental Benefits"]
["Note: Emissions input parameters for emissions rate (grams) per mile for the detour route is computed automatically using MOVES and US DOT BCA Guidance, data as well as input parameters entered above including detour length, functional class and average speed. "]
["Table 44. Other Environmental Benefits Option"]
["Does the project have benefits related to improved wildlife connectivity, reduced noise, or improved water runoff?","NO"]
[{"$f":"IF(B479=\"YES\",HYPERLINK(\"#A478\",\"If YES, please enter the applicable values for the benefit(s) below.\"), HYPERLINK(\"#A484\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 45. Other Environmental Benefits "]
["Environmental Benefit Category","Annual Benefit ($) in Initial Year","Annual Growth Rate (%)","Initial Year","Last Year","Explanation and Source"]
["Wildlife Connectivity","-","-","-","-","-"]
["Noise","-","-","-","-","-"]
["Water Runoff","-","-","-","-","-"]
["-"]
["Pedestrian and Cyclist Benefits"]
["Table 46. Improved Pedestiran/Cycling Option"]
["Does the project improve pedestrian/cycling facilities or detour pedestrians or cyclists? ","NO"]
[{"$f":"IF(B490=\"YES\",HYPERLINK(\"#A489\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A525\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 47. Pedestrian and Cyclist AADT "]
["Scenario","First Year of Benefit Period","Last Year of Project Benefits","Explanation and Source"]
["No Build - Pedestrian AADT","-","-","-"]
["No Build -Cyclist AADT","-","-","-"]
["Build - Pedestrian AADT","-","-","-"]
["Build - Cyclist AADT","-","-","-"]
["-"]
["USDOT Guidance has benefit values for several non-vehicular improvements. Select all that apply:"]
["Table 48. Pedestrian and Cyclist Improvement Information"]
["Improvement","Input "]
["Extend Pedestrian Sidewalk Width?","NO"]
["If the sidewalk is widened, by how many additional feet?","-"]
["Reduce upslope by 1%? ","NO"]
["How many upslope percents reduced?","-"]
["Reduces traffic speed by 1 mph (for speeds ≤45 mph)?","NO"]
["How many mph reduced? ","-"]
["Reducing Traffic Volume by 1 Vehicle per Hour (for ADT ≤55,000)?","NO"]
["How many vehicles reduced?","-"]
["Install a Marked Crosswalk?","NO"]
["Average number of crossings on new marked crosswalks per trip?",0]
["Install a Signal for a Pedestrian Crossing?","NO"]
["Average number of crossings on new signaled crosswalks per trip?",0]
["Add a Cycling Path with At-Grade Crossings?","NO"]
["Add a Cycling Path with no At-Grade Crossings?","NO"]
["Add a Dedicated Cycling Lane?","NO"]
["Create a Cycling Boulevard/\"Sharrow\"?","NO"]
["Add a Separated Cycle Track?","NO"]
[{"$f":"HYPERLINK(\"#B493\",\"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6.\")","v":"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6."}]
[{"$f":"HYPERLINK(\"#B501\",\"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches.\")","v":"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches."}]
["-"]
["Table 49. Pedestrian and Cyclist Inputs"]
["Parameter","Reference","User Value"]
["Trips Induced from non-active modes (%)",{"$f":"0.89","v":{"v":0.89,"d":"89%"}},"-"]
["Length of the new or improved pedestrian/cycling facility (mi)","N/A","-"]
[{"$f":"HYPERLINK(Defaults!A1, \"Note: For more information on trips induced from non-active modes see Defaults tab.\")","v":"Note: For more information on trips induced from non-active modes see Defaults tab."}]
["-"]
["Other Quantified Benefits Not Captured Elsewhere"]
["Table 50. Additional Quantified Benefits Option"]
["Does the project have other quantified benefits not captured above?","NO"]
[{"$f":"IF(B531=\"YES\",HYPERLINK(\"#A530\",\"If YES, please enter the requested information for these additional benefits in the table below.\"), HYPERLINK(\"#A542\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 51. Additional Quantified Benefits "]
["Additional Benefit Category","Annual Benefit ($) in First Year","Annual Growth Rate (%)","First Year of Benefit","Last Year of Benefit","Explanation and Source"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-"]
["Manual Entry for AADT by Mode and Year"]
["Table 52. Manual Entry of AADT Option"]
["Will you manually enter AADT data for this project?","NO"]
["Explain the source of the manually entered AADT data.","-"]
[{"$f":"IF($B$548=\"YES\",HYPERLINK(\"#A548\",\"If YES, please enter the AADT values manually.\"), HYPERLINK(\"#A582\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 53. Manual Entry of AADT"]
["Calendar Year","Analysis Year","Passenger - \nNo Build","Trucks - \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A554<>\"N/A\",1,\"N/A\")","v":1},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IFERROR(IF(A554=\"N/A\",\"N/A\",IF(A554>=$B$35+$B$36-1,\"N/A\",A554+1)),\"N/A\")","v":2031},{"$f":"IF(A555<>\"N/A\",B554+1,\"N/A\")","v":2},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF(A555=\"N/A\",\"N/A\",IF(A555>=$B$35+$B$36-1,\"N/A\",A555+1))","v":2032},{"$f":"IF(A556<>\"N/A\",B555+1,\"N/A\")","v":3},"-","-","-","-","-","-","-","-","-","-"]
[2033,4,"-","-","-","-","-","-","-","-","-","-"]
[2034,5,"-","-","-","-","-","-","-","-","-","-"]
[2035,6,"-","-","-","-","-","-","-","-","-","-"]
[2036,7,"-","-","-","-","-","-","-","-","-","-"]
[2037,8,"-","-","-","-","-","-","-","-","-","-"]
[2038,9,"-","-","-","-","-","-","-","-","-","-"]
[2039,10,"-","-","-","-","-","-","-","-","-","-"]
[2040,11,"-","-","-","-","-","-","-","-","-","-"]
[2041,12,"-","-","-","-","-","-","-","-","-","-"]
[2042,13,"-","-","-","-","-","-","-","-","-","-"]
[2043,14,"-","-","-","-","-","-","-","-","-","-"]
[2044,15,"-","-","-","-","-","-","-","-","-","-"]
[2045,16,"-","-","-","-","-","-","-","-","-","-"]
[2046,17,"-","-","-","-","-","-","-","-","-","-"]
[2047,18,"-","-","-","-","-","-","-","-","-","-"]
[2048,19,"-","-","-","-","-","-","-","-","-","-"]
[2049,20,"-","-","-","-","-","-","-","-","-","-"]
[2050,21,"-","-","-","-","-","-","-","-","-","-"]
[2051,22,"-","-","-","-","-","-","-","-","-","-"]
[2052,23,"-","-","-","-","-","-","-","-","-","-"]
[2053,24,"-","-","-","-","-","-","-","-","-","-"]
[2054,25,"-","-","-","-","-","-","-","-","-","-"]
[2055,26,"-","-","-","-","-","-","-","-","-","-"]
[2056,27,"-","-","-","-","-","-","-","-","-","-"]
[2057,28,"-","-","-","-","-","-","-","-","-","-"]
[2058,29,"-","-","-","-","-","-","-","-","-","-"]
[2059,30,"-","-","-","-","-","-","-","-","-","-"]
["-"]
["End of Input. The rest of this form is data maintained by the tool, but is available for review."]
[{"$f":"HYPERLINK(Results!A1, \"Go To Results Tab\")","v":"Go To Results Tab"}]
["-"]
["AADT by Mode and Year"]
["Table 54. Calculated AADT"]
["Calendar Year","Analysis Year","Passenger - No Build","Trucks -  \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A591<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(C554=\"-\", $B$548=\"YES\"),0,IF(AND(C554>=0, $B$548=\"YES\"),C554,IF($B591=1,($F$47),IF($B591=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B591-1)+($F$47)))))),\"0\")","v":1674},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(D554=\"-\", $B$548=\"YES\"), 0,IF(AND(D554>=0, $B$548=\"YES\"), D554,IF($B591=1,($F$48),IF($B591=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B591-1)+($F$48)))))),\"0\")","v":126},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(E554=\"-\", $B$548=\"YES\"), 0,IF(AND(E554>=0, $B$548=\"YES\"),E554,IF($B591=1,($F$49),IF($B591=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B591-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F554=\"-\", $B$548=\"YES\"), 0,IF($B591=\"N/A\",\"\",IF(AND(F554>=0,$B$548=\"YES\"),F554,IF($B591=1,$B$495,IF($B591=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B591-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(G554=\"-\", $B$548=\"YES\"),0,IF(AND(G554>=0, $B$548=\"YES\"),G554,IF($B591=1,$B$496,IF($B591=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B591-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(H554=\"-\", $B$548=\"YES\"),0,IF(AND(H554>=0, $B$548=\"YES\"),H554,IF($B591=1,($F$50),IF($B591=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B591-1)+($F$50)))))),\"0\")","v":1674},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(I554=\"-\", $B$548=\"YES\"),0,IF(AND(I554>=0, $B$548=\"YES\"),I554,IF($B591=1,($F$51),IF($B591=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B591-1)+($F$51)))))),\"0\")","v":126},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(J554=\"-\", $B$548=\"YES\"),0,IF(AND(J554>=0, $B$548=\"YES\"),J554,IF($B591=1,($F$52),IF($B591=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B591-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(K554=\"-\", $B$548=\"YES\"),0,IF(AND(K554>=0, $B$548=\"YES\"),K554,IF($B591=1,$B$497,IF($B591=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B591-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(L554=\"-\", $B$548=\"YES\"),0,IF(AND(L554>=0, $B$548=\"YES\"),L554,IF($B591=1,$B$498,IF($B591=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B591-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IFERROR(IF(A591=\"N/A\",\"N/A\",IF(A591>=$B$35+$B$36-1,\"N/A\",A591+1)), \"N/A\")","v":2031},{"$f":"IF(A592<>\"N/A\",B591+1,\"N/A\")","v":2},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(C555=\"-\", $B$548=\"YES\"),0,IF(AND(C555>=0, $B$548=\"YES\"),C555,IF($B592=1,($F$47),IF($B592=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B592-1)+($F$47)))))),\"0\")","v":{"v":1695.0689655172414,"d":"1695"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(D555=\"-\", $B$548=\"YES\"), 0,IF(AND(D555>=0, $B$548=\"YES\"), D555,IF($B592=1,($F$48),IF($B592=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B592-1)+($F$48)))))),\"0\")","v":{"v":127.58620689655173,"d":"128"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(E555=\"-\", $B$548=\"YES\"), 0,IF(AND(E555>=0, $B$548=\"YES\"),E555,IF($B592=1,($F$49),IF($B592=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B592-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F555=\"-\", $B$548=\"YES\"), 0,IF($B592=\"N/A\",\"\",IF(AND(F555>=0,$B$548=\"YES\"),F555,IF($B592=1,$B$495,IF($B592=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B592-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(G555=\"-\", $B$548=\"YES\"),0,IF(AND(G555>=0, $B$548=\"YES\"),G555,IF($B592=1,$B$496,IF($B592=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B592-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(H555=\"-\", $B$548=\"YES\"),0,IF(AND(H555>=0, $B$548=\"YES\"),H555,IF($B592=1,($F$50),IF($B592=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B592-1)+($F$50)))))),\"0\")","v":{"v":1695.0689655172414,"d":"1695"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(I555=\"-\", $B$548=\"YES\"),0,IF(AND(I555>=0, $B$548=\"YES\"),I555,IF($B592=1,($F$51),IF($B592=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B592-1)+($F$51)))))),\"0\")","v":{"v":127.58620689655173,"d":"128"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(J555=\"-\", $B$548=\"YES\"),0,IF(AND(J555>=0, $B$548=\"YES\"),J555,IF($B592=1,($F$52),IF($B592=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B592-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(K555=\"-\", $B$548=\"YES\"),0,IF(AND(K555>=0, $B$548=\"YES\"),K555,IF($B592=1,$B$497,IF($B592=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B592-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(L555=\"-\", $B$548=\"YES\"),0,IF(AND(L555>=0, $B$548=\"YES\"),L555,IF($B592=1,$B$498,IF($B592=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B592-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IF(A592=\"N/A\",\"N/A\",IF(A592>=$B$35+$B$36-1,\"N/A\",A592+1))","v":2032},3,{"v":1716.1379310344828,"d":"1716"},{"v":129.17241379310346,"d":"129"},0,"0","0",{"v":1716.1379310344828,"d":"1716"},{"v":129.17241379310346,"d":"129"},0,"0","0"]
[2033,4,{"v":1737.2068965517242,"d":"1737"},{"v":130.75862068965517,"d":"131"},0,"0","0",{"v":1737.2068965517242,"d":"1737"},{"v":130.75862068965517,"d":"131"},0,"0","0"]
[2034,5,{"v":1758.2758620689656,"d":"1758"},{"v":132.3448275862069,"d":"132"},0,"0","0",{"v":1758.2758620689656,"d":"1758"},{"v":132.3448275862069,"d":"132"},0,"0","0"]
[2035,6,{"v":1779.344827586207,"d":"1779"},{"v":133.93103448275863,"d":"134"},0,"0","0",{"v":1779.344827586207,"d":"1779"},{"v":133.93103448275863,"d":"134"},0,"0","0"]
[2036,7,{"v":1800.4137931034484,"d":"1800"},{"v":135.51724137931035,"d":"136"},0,"0","0",{"v":1800.4137931034484,"d":"1800"},{"v":135.51724137931035,"d":"136"},0,"0","0"]
[2037,8,{"v":1821.4827586206898,"d":"1821"},{"v":137.10344827586206,"d":"137"},0,"0","0",{"v":1821.4827586206898,"d":"1821"},{"v":137.10344827586206,"d":"137"},0,"0","0"]
[2038,9,{"v":1842.5517241379312,"d":"1843"},{"v":138.68965517241378,"d":"139"},0,"0","0",{"v":1842.5517241379312,"d":"1843"},{"v":138.68965517241378,"d":"139"},0,"0","0"]
[2039,10,{"v":1863.6206896551726,"d":"1864"},{"v":140.27586206896552,"d":"140"},0,"0","0",{"v":1863.6206896551726,"d":"1864"},{"v":140.27586206896552,"d":"140"},0,"0","0"]
[2040,11,{"v":1884.6896551724137,"d":"1885"},{"v":141.86206896551724,"d":"142"},0,"0","0",{"v":1884.6896551724137,"d":"1885"},{"v":141.86206896551724,"d":"142"},0,"0","0"]
[2041,12,{"v":1905.7586206896551,"d":"1906"},{"v":143.44827586206895,"d":"143"},0,"0","0",{"v":1905.7586206896551,"d":"1906"},{"v":143.44827586206895,"d":"143"},0,"0","0"]
[2042,13,{"v":1926.8275862068965,"d":"1927"},{"v":145.0344827586207,"d":"145"},0,"0","0",{"v":1926.8275862068965,"d":"1927"},{"v":145.0344827586207,"d":"145"},0,"0","0"]
[2043,14,{"v":1947.896551724138,"d":"1948"},{"v":146.6206896551724,"d":"147"},0,"0","0",{"v":1947.896551724138,"d":"1948"},{"v":146.6206896551724,"d":"147"},0,"0","0"]
[2044,15,{"v":1968.9655172413793,"d":"1969"},{"v":148.20689655172413,"d":"148"},0,"0","0",{"v":1968.9655172413793,"d":"1969"},{"v":148.20689655172413,"d":"148"},0,"0","0"]
[2045,16,{"v":1990.0344827586207,"d":"1990"},{"v":149.79310344827587,"d":"150"},0,"0","0",{"v":1990.0344827586207,"d":"1990"},{"v":149.79310344827587,"d":"150"},0,"0","0"]
[2046,17,{"v":2011.103448275862,"d":"2011"},{"v":151.3793103448276,"d":"151"},0,"0","0",{"v":2011.103448275862,"d":"2011"},{"v":151.3793103448276,"d":"151"},0,"0","0"]
[2047,18,{"v":2032.1724137931035,"d":"2032"},{"v":152.9655172413793,"d":"153"},0,"0","0",{"v":2032.1724137931035,"d":"2032"},{"v":152.9655172413793,"d":"153"},0,"0","0"]
[2048,19,{"v":2053.241379310345,"d":"2053"},{"v":154.55172413793105,"d":"155"},0,"0","0",{"v":2053.241379310345,"d":"2053"},{"v":154.55172413793105,"d":"155"},0,"0","0"]
[2049,20,{"v":2074.310344827586,"d":"2074"},{"v":156.13793103448276,"d":"156"},0,"0","0",{"v":2074.310344827586,"d":"2074"},{"v":156.13793103448276,"d":"156"},0,"0","0"]
[2050,21,{"v":2095.3793103448274,"d":"2095"},{"v":157.72413793103448,"d":"158"},0,"0","0",{"v":2095.3793103448274,"d":"2095"},{"v":157.72413793103448,"d":"158"},0,"0","0"]
[2051,{"$f":"IF(A612<>\"N/A\",B611+1,\"N/A\")","v":22},{"v":2116.448275862069,"d":"2116"},{"v":159.31034482758622,"d":"159"},0,"0","0",{"v":2116.448275862069,"d":"2116"},{"v":159.31034482758622,"d":"159"},0,"0","0"]
[2052,{"$f":"IF(A613<>\"N/A\",B612+1,\"N/A\")","v":23},{"v":2137.5172413793102,"d":"2138"},{"v":160.89655172413794,"d":"161"},0,"0","0",{"v":2137.5172413793102,"d":"2138"},{"v":160.89655172413794,"d":"161"},0,"0","0"]
[2053,24,{"v":2158.5862068965516,"d":"2159"},{"v":162.48275862068965,"d":"162"},0,"0","0",{"v":2158.5862068965516,"d":"2159"},{"v":162.48275862068965,"d":"162"},0,"0","0"]
[2054,25,{"v":2179.655172413793,"d":"2180"},{"v":164.0689655172414,"d":"164"},0,"0","0",{"v":2179.655172413793,"d":"2180"},{"v":164.0689655172414,"d":"164"},0,"0","0"]
[2055,26,{"v":2200.7241379310344,"d":"2201"},{"v":165.6551724137931,"d":"166"},0,"0","0",{"v":2200.7241379310344,"d":"2201"},{"v":165.6551724137931,"d":"166"},0,"0","0"]
[2056,27,{"v":2221.793103448276,"d":"2222"},{"v":167.24137931034483,"d":"167"},0,"0","0",{"v":2221.793103448276,"d":"2222"},{"v":167.24137931034483,"d":"167"},0,"0","0"]
[2057,28,{"v":2242.862068965517,"d":"2243"},{"v":168.82758620689657,"d":"169"},0,"0","0",{"v":2242.862068965517,"d":"2243"},{"v":168.82758620689657,"d":"169"},0,"0","0"]
[2058,29,{"v":2263.9310344827586,"d":"2264"},{"v":170.41379310344828,"d":"170"},0,"0","0",{"v":2263.9310344827586,"d":"2264"},{"v":170.41379310344828,"d":"170"},0,"0","0"]
[2059,30,2285,172,0,"0","0",2285,172,0,"0","0"]
["-"]
["Detour Emissions $ per mile"]
["Table 55. Calculated Emission Inputs"]
["Variable","Value"]
["Detour MOVES Functional Class",{"$f":"VLOOKUP(B$62,Defaults!$B$359:$D$371, 3,TRUE)","v":"Rural Unrestricted"}]
["Detour Average Speed, Rounded",{"$f":"IF(C69>70, 70, IF(C69<5, 10, MROUND(C69,10)))","v":50}]
["-"]
["Table 56. Calculated Emission Outputs"]
["Calendar Year","Analysis Year","NOX - Passenger","SOX - Passenger","PM2.5 - Passenger","CO2 - Passenger","NOX - \nTrucks","SOX - Trucks","PM2.5 - Trucks","CO2 - \nTrucks","Passenger - Non-CO2 Emissions Total","Trucks - Non-CO2 Emissions Total"]
[{"$f":"IF(OR(B35=\"Required\",B35=\"-\"), \"N/A\", B35)","v":2030},{"$f":"IF(A630<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.06965186662968313,"d":"$0.0697"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.28753161385778697,"d":"$0.2875"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"$f":"SUM(G630:I630)","v":{"v":0.12571826081008075,"d":"$0.13"}}]
[{"$f":"IF(A630=\"N/A\",\"N/A\",IF(A630>=$B$35+$B$36-1,\"N/A\",A630+1))","v":2031},{"$f":"IF(A631<>\"N/A\",B630+1,\"N/A\")","v":2},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07100696131119447,"d":"$0.0710"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2931256141273937,"d":"$0.2931"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"$f":"SUM(G631:I631)","v":{"v":0.12571826081008075,"d":"$0.13"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},{"$f":"IF(A632<>\"N/A\",B631+1,\"N/A\")","v":3},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07182001812010128,"d":"$0.0718"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29648201428915777,"d":"$0.2965"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2033,4,{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07317511280161262,"d":"$0.0732"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30207601455876454,"d":"$0.3021"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2034,5,{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0742591885468217,"d":"$0.0743"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3065512147744499,"d":"$0.3066"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2035,6,{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07534326429203078,"d":"$0.0753"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31102641499013534,"d":"$0.3110"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2036,7,{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07642734003723985,"d":"$0.0764"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3155016152058207,"d":"$0.3155"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2037,8,{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0777824347187512,"d":"$0.0778"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3210956154754275,"d":"$0.3211"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2038,9,{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.078595491527658,"d":"$0.0786"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3244520156371915,"d":"$0.3245"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2039,10,{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07967956727286707,"d":"$0.0797"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32892721585287693,"d":"$0.3289"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2040,11,{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07151240714984376,"d":"$0.0715"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30259572144273983,"d":"$0.3026"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2041,12,{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07246909487091192,"d":"$0.0725"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30664382473963264,"d":"$0.3066"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2042,13,{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07366495452224708,"d":"$0.0737"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3117039538607487,"d":"$0.3117"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2043,14,{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07462164224331523,"d":"$0.0746"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31575205715764154,"d":"$0.3158"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2044,15,{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07581750189465042,"d":"$0.0758"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3208121862787576,"d":"$0.3208"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2045,16,{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07677418961571855,"d":"$0.0768"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32486028957565044,"d":"$0.3249"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2046,17,{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07797004926705374,"d":"$0.0780"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32992041869676647,"d":"$0.3299"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2047,18,{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07916590891838893,"d":"$0.0792"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.33498054781788256,"d":"$0.3350"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2048,19,{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0803617685697241,"d":"$0.0804"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34004067693899853,"d":"$0.3400"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2049,20,{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08131845629079223,"d":"$0.0813"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3440887802358914,"d":"$0.3441"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2050,21,{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07902440666773428,"d":"$0.0790"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3306844437642157,"d":"$0.3307"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2051,22,{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07994063167257758,"d":"$0.0799"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.33451846630061244,"d":"$0.3345"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2052,23,{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08085685667742087,"d":"$0.0809"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3383524888370091,"d":"$0.3384"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2053,24,{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2054,25,{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2055,26,{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2056,27,{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2057,28,{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2058,29,{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2059,30,{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output32020032146[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
["-"]
["BCA Annual Calculations"]
["Table 57. BCA Annual Calculations"]
["Calendar Year","Analysis Year","Discounted Safety","Discounted Travel Time","Discounted VOC","Discounted Resilience","Discounted Health and Amenity","Discounted CO2 Emissions","Discounted Non-CO2 Emissions","Discounted Other Environmental","Discounted Maintenance Cost Savings","Discounted Residual Value","Discounted Other Benefits","Total Discounted Benefits","Total Discounted Costs","Net Present Value","7 Percent Discount Rate","3 Percent Discount Rate"]
[{"$f":"IFERROR(\"Pre-Benefits Period\", \"N/A\")","v":"Pre-Benefits Period"},{"$f":"IF(A664>0, 0,0)","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",M259,0)))","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",K259,0)))","v":{"v":-29228346.463945296,"d":"$(29,228,346)"}},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUMIFS(E198:E237, B198:B237, \"<=\"&0)","v":0},"N/A",{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",-(IFERROR(ABS(B264),0)+IFERROR(ABS(B265),0)+IFERROR(ABS(B266),0)+IFERROR(ABS(B267),0)+IFERROR(ABS(B268),0)+IFERROR(ABS(B269),0)+IFERROR(ABS(B270),0)),0)))","v":0},{"$f":"SUM(_xlfn.IFNA(BCACalc32120132247[[#This Row],[Discounted Safety]:[Discounted Other Benefits]],0))","v":{"v":-29228346.463945296,"d":"$(29,228,346)"}},{"$f":"B134","v":{"v":9614819.12398933,"d":"$9,614,819"}},{"$f":"N664-O664","v":{"v":-38843165.58793463,"d":"$(38,843,166)"}},{"$f":"IF(A664=\"N/A\",0,VLOOKUP(A664,Defaults!$A$290:$B$340,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(A664=\"N/A\", 0,VLOOKUP(A664,Defaults!$A$290:$C$340,3,FALSE))","v":{"$error":"#N/A"}}]
[{"$f":"IF(OR(B35=0,B35=\"Required\"), \"N/A\", B35)","v":2030},{"$f":"IF(A665<>\"N/A\",B664+1,\"N/A\")","v":1},{"$f":"(IF(A665=\"N/A\",0,(\n\n+N(\"Avoided crashes due to CMF\")\n+IF($B$420=\"YES\",IF(OR(A665<$C$425,A665>$C$426),0,(((SUM($H591:$J591)-SUM($C591:$E591))/SUM($C591:$E591))*0.5*$D$440) + ((SUM($C591:$E591)/SUM($C$591:$E$591))*$D$440)))\n\n+N(\"Avoided detour benefits\")\n+IF($B$277=\"YES\",IF(A665=\"N/A\",0, IF(A665>=$C$304, $D$304*$C$68*$C$455*SUM(C591:E591),\nIF( A665>=$C$300, $D$300*$C$68*$C$455*D591+$E$300*$C$68*$C$455*E591,\nIF(A665>=$C$299, $D$299*$C$68*$C$455*D591+$E$299*$C$68*$C$455*E591,\nIF(A665>=$C$298,$D$298*$C$68*$C$455*D591+$E$298*$C$68*$C$455*E591,0)))))*365,0)\n\n+N(\"Avoided detour benefits - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*$C$455*SUM(C591:E591),0),0),0)\n)))*Q665","v":{"v":537.0928882933553,"d":"$537"}},{"$f":"(IF($A665=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A665>=$C$466, $A665<=$C$467)),\n($C591+(0.5*($H591-$C591)))*$C$85*$C$91*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+($D591+(0.5*($I591-$D591)))*$C$93*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+(($E591+(0.5*($J591-$E591)))*$C$94+($E591+(0.5*($J591-$E591)))*$C$91*$C$95)*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,\nIF(A665>=$C$304,$D$304*$C$68/$C$69*(($C$93*D591)+($C$91*$C$85*C591)+($C$91*$C$95*E591+E591*$C$94))+IFERROR($D$304*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),\nIF(A665>=$C$300,($D$300*$C$68/$C$69*(($C$93*D591))+($E$300*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$299,($D$299*$C$68/$C$69*(($C$93*D591))+($E$299*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$298,($D$298*$C$68/$C$69*(($C$93*D591))+($E$298*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$329*$B$330*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$337*$B$338*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$313*$B$314*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$321*$B$322*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I591:J591)-SUM(D591:E591))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H591-C591))))\n\n))*Q665)","v":{"v":213362.20390564113,"d":"$213,362"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I591:J591)-SUM(D591:E591))+(Defaults!$B$59*0.5*$C$72*(H591-C591)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D591+$E$300*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D591+$E$299*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D591+$E$298*$C$68*(Defaults!$B$60)*E591,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0),0)))*Q665","v":{"v":378037.730409995,"d":"$378,038"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A665=\"N/A\",0,(\n(($B$355+($D$355*($B665-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B665-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B665-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B665-1)))*(($B$386-$C$386)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B665-1)))*(($B$387-$C$387)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C591*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C591*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D591*$C$93)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E591*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F591*$C$92/Defaults!$B$258+$G591*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L630*$E591)\n\n))*Q665\n\n+(IF(A665=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J630*$E591))\n\n))*R665,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A665=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K591-F591)*Defaults!$C$254*Defaults!$C$250)\n+((L591-G591)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F591*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K591-F591)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F591*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K591-F591)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F591*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K591-F591)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F591*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K591-F591)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F591*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K591-F591)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F591*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K591-F591)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G591*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G591*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G591*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G591*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G591*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L591-G591)*$C$526*365*0.5,0))),0)*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J630*(I591-D591))+(F630*(H591-C591))+((J591-E591)*J630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304, $D$304*$C$68*((J630*D591)+(F630*C591)+(E591*J630)),\nIF( A665>=$C$300, $D$300*$C$68*J630*D591+$E$300*$C$68*J630*E591,\nIF(A665>=$C$299, $D$299*$C$68*J630*D591+$E$299*$C$68*J630*E591,\nIF(A665>=$C$298,$D$298*$C$68*J630*D591+$E$298*$C$68*J630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0))),0))))*R665","v":{"v":89725.26839204963,"d":"$89,725"}},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L630*(I591-D591))+(K630*(H591-C591))+((J591-E591)*L630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304,$D$304*$C$68*((L630*D591)+(L630*E591)+(K630*C591)),\nIF(A665>=$C$300,$D$300*$C$68*L630*D591+$E$300*$C$68*L630*E591,\nIF(A665>=$C$299,$D$299*$C$68*L630*D591+$E$299*$C$68*L630*E591,\nIF(A665>=$C$298,$D$298*$C$68*L630*D591+$E$298*$C$68*L630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0))),0))))*Q665","v":{"v":36004.73180888996,"d":"$36,005"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I591:J591)-SUM(D591:E591)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H591-C591)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A665=\"N/A\",A665<D$484,A665>E$484),0,\nB$484*(1+C$484)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$485,A665>E$485),0,B$485*(1+C$485)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$486,A665>E$486),0,B$486*(1+C$486)^(B665-1))),0)\n\n))*Q665","v":{"v":1059.6512140280165,"d":"$1,060"}},{"$f":"(IF(A665=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B665-1)))-($B$158*((1+$B$159)^(B665-1)))),0)\n\n+(IFERROR(IF(AND(A665>=$B$164,A665<=($B$165),MOD((A665-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A665>=$B$172,A665<=($B$173),MOD((A665-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A665>=$B$180,A665<=($B$181),MOD((A665-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A665>=$B$188,A665<=($B$189),MOD((A665-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q665))\n\n+IFERROR(SUMIF($A$198:$A$237,A665,$E$198:$E$237),0)","v":0},{"$f":"IFERROR((IF(A665=($B$35+$B$36-1),IFERROR(($A$138*$B$133*($B$138-$B$36)/$B$138),0)+IFERROR(($A$139*$B$133*($B$139-$B$36)/$B$139),0)+IFERROR(($A$140*$B$133*($B$140-$B$36)/$B$140),0)+IFERROR(($A$141*$B$133*($B$141-$B$36)/$B$141),0),0))*Q665, 0)","v":0},{"$f":"IF($B$531=\"YES\",(\nIF(OR(A665=\"N/A\",A665<D$536,A665>E$536),0,B$536*(1+C$536)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$537,A665>E$537),0,B$537*(1+C$537)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$538,A665>E$538),0,B$538*(1+C$538)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$539,A665>E$539),0,B$539*(1+C$539)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$540,A665>E$540),0,B$540*(1+C$540)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$541,A665>E$541),0,B$541*(1+C$541)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$542,A665>E$542),0,B$542*(1+C$542)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$543,A665>E$543),0,B$543*(1+C$543)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$544,A665>E$544),0,B$544*(1+C$544)^(B665-1))\n)*Q665,0)","v":0},{"$f":"C665+D665+E665+F665+G665+H665+L665+M665+K665+J665+I665","v":{"v":718726.6786188971,"d":"$718,727"}},0,{"$f":"N665-O665","v":{"v":718726.6786188971,"d":"$718,727"}},{"$f":"IF(A665=\"N/A\",0,VLOOKUP(A665,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7833046013764873,"d":"0.78"}},{"$f":"IF(A665=\"N/A\", 0,VLOOKUP(A665,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8534903711901116,"d":"0.85"}}]
[{"$f":"IFERROR(IF(A665=\"N/A\",\"N/A\",IF(A665>=$B$35+$B$36-1,\"N/A\",A665+1)), \"N/A\")","v":2031},2,{"v":1946.0066652151322,"d":"$1,946"},{"$f":"(IF($A666=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A666>=$C$466, $A666<=$C$467)),\n($C592+(0.5*($H592-$C592)))*$C$85*$C$91*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+($D592+(0.5*($I592-$D592)))*$C$93*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+(($E592+(0.5*($J592-$E592)))*$C$94+($E592+(0.5*($J592-$E592)))*$C$91*$C$95)*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,\nIF(A666>=$C$304,$D$304*$C$68/$C$69*(($C$93*D592)+($C$91*$C$85*C592)+($C$91*$C$95*E592+E592*$C$94))+IFERROR($D$304*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),\nIF(A666>=$C$300,($D$300*$C$68/$C$69*(($C$93*D592))+($E$300*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$299,($D$299*$C$68/$C$69*(($C$93*D592))+($E$299*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$298,($D$298*$C$68/$C$69*(($C$93*D592))+($E$298*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$329*$B$330*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$337*$B$338*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$313*$B$314*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$321*$B$322*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I592:J592)-SUM(D592:E592))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H592-C592))))\n\n))*Q666)","v":{"v":5528585.784998712,"d":"$5,528,586"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I592:J592)-SUM(D592:E592))+(Defaults!$B$59*0.5*$C$72*(H592-C592)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D592+$E$300*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D592+$E$299*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D592+$E$298*$C$68*(Defaults!$B$60)*E592,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0),0)))*Q666","v":{"v":4629020.575169916,"d":"$4,629,021"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A666=\"N/A\",0,(\n(($B$355+($D$355*($B666-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B666-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B666-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B666-1)))*(($B$386-$C$386)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B666-1)))*(($B$387-$C$387)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C592*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C592*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D592*$C$93)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E592*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F592*$C$92/Defaults!$B$258+$G592*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L631*$E592)\n\n))*Q666\n\n+(IF(A666=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J631*$E592))\n\n))*R666,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A666=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K592-F592)*Defaults!$C$254*Defaults!$C$250)\n+((L592-G592)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F592*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K592-F592)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F592*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K592-F592)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F592*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K592-F592)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F592*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K592-F592)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F592*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K592-F592)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F592*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K592-F592)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G592*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G592*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G592*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G592*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G592*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L592-G592)*$C$526*365*0.5,0))),0)*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J631*(I592-D592))+(F631*(H592-C592))+((J592-E592)*J631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304, $D$304*$C$68*((J631*D592)+(F631*C592)+(E592*J631)),\nIF( A666>=$C$300, $D$300*$C$68*J631*D592+$E$300*$C$68*J631*E592,\nIF(A666>=$C$299, $D$299*$C$68*J631*D592+$E$299*$C$68*J631*E592,\nIF(A666>=$C$298,$D$298*$C$68*J631*D592+$E$298*$C$68*J631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0))),0))))*R666","v":{"v":766102.1243154134,"d":"$766,102"}},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L631*(I592-D592))+(K631*(H592-C592))+((J592-E592)*L631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304,$D$304*$C$68*((L631*D592)+(L631*E592)+(K631*C592)),\nIF(A666>=$C$300,$D$300*$C$68*L631*D592+$E$300*$C$68*L631*E592,\nIF(A666>=$C$299,$D$299*$C$68*L631*D592+$E$299*$C$68*L631*E592,\nIF(A666>=$C$298,$D$298*$C$68*L631*D592+$E$298*$C$68*L631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0))),0))))*Q666","v":{"v":122644.01249219592,"d":"$122,644"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I592:J592)-SUM(D592:E592)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H592-C592)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A666=\"N/A\",A666<D$484,A666>E$484),0,\nB$484*(1+C$484)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$485,A666>E$485),0,B$485*(1+C$485)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$486,A666>E$486),0,B$486*(1+C$486)^(B666-1))),0)\n\n))*Q666","v":{"v":3576.2442358512308,"d":"$3,576"}},{"$f":"(IF(A666=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B666-1)))-($B$158*((1+$B$159)^(B666-1)))),0)\n\n+(IFERROR(IF(AND(A666>=$B$164,A666<=($B$165),MOD((A666-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A666>=$B$172,A666<=($B$173),MOD((A666-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A666>=$B$180,A666<=($B$181),MOD((A666-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A666>=$B$188,A666<=($B$189),MOD((A666-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q666))\n\n+IFERROR(SUMIF($A$198:$A$237,A666,$E$198:$E$237),0)","v":0},0,{"$f":"IF($B$531=\"YES\",(\nIF(OR(A666=\"N/A\",A666<D$536,A666>E$536),0,B$536*(1+C$536)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$537,A666>E$537),0,B$537*(1+C$537)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$538,A666>E$538),0,B$538*(1+C$538)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$539,A666>E$539),0,B$539*(1+C$539)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$540,A666>E$540),0,B$540*(1+C$540)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$541,A666>E$541),0,B$541*(1+C$541)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$542,A666>E$542),0,B$542*(1+C$542)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$543,A666>E$543),0,B$543*(1+C$543)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$544,A666>E$544),0,B$544*(1+C$544)^(B666-1))\n)*Q666,0)","v":0},{"$f":"C666+D666+E666+F666+G666+H666+L666+M666+K666+J666+I666","v":{"v":11051874.747877304,"d":"$11,051,875"}},0,{"$f":"N666-O666","v":{"v":11051874.747877304,"d":"$11,051,875"}},{"$f":"IF(A666=\"N/A\",0,VLOOKUP(A666,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7597522806755455,"d":"0.76"}},{"$f":"IF(A666=\"N/A\", 0,VLOOKUP(A666,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8367552658726585,"d":"0.84"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},3,{"v":1910.9554485839665,"d":"$1,911"},{"$f":"(IF($A667=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A667>=$C$466, $A667<=$C$467)),\n($C593+(0.5*($H593-$C593)))*$C$85*$C$91*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+($D593+(0.5*($I593-$D593)))*$C$93*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+(($E593+(0.5*($J593-$E593)))*$C$94+($E593+(0.5*($J593-$E593)))*$C$91*$C$95)*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A667=\"N/A\",0,\nIF(A667>=$C$304,$D$304*$C$68/$C$69*(($C$93*D593)+($C$91*$C$85*C593)+($C$91*$C$95*E593+E593*$C$94))+IFERROR($D$304*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),\nIF(A667>=$C$300,($D$300*$C$68/$C$69*(($C$93*D593))+($E$300*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$299,($D$299*$C$68/$C$69*(($C$93*D593))+($E$299*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$298,($D$298*$C$68/$C$69*(($C$93*D593))+($E$298*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$329*$B$330*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$337*$B$338*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$313*$B$314*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$321*$B$322*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I593:J593)-SUM(D593:E593))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H593-C593))))\n\n))*Q667)","v":{"v":5429005.712855856,"d":"$5,429,006"}},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I593:J593)-SUM(D593:E593))+(Defaults!$B$59*0.5*$C$72*(H593-C593)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D593+$E$300*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D593+$E$299*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D593+$E$298*$C$68*(Defaults!$B$60)*E593,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0),0)))*Q667","v":{"v":4545644.429251372,"d":"$4,545,644"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A667=\"N/A\",0,(\n(($B$355+($D$355*($B667-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B667-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B667-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B667-1)))*(($B$386-$C$386)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B667-1)))*(($B$387-$C$387)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C593*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C593*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D593*$C$93)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E593*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F593*$C$92/Defaults!$B$258+$G593*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L632*$E593)\n\n))*Q667\n\n+(IF(A667=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J632*$E593))\n\n))*R667,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A667=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K593-F593)*Defaults!$C$254*Defaults!$C$250)\n+((L593-G593)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F593*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K593-F593)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F593*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K593-F593)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F593*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K593-F593)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F593*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K593-F593)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F593*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K593-F593)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F593*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K593-F593)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G593*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G593*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G593*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G593*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G593*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L593-G593)*$C$526*365*0.5,0))),0)*Q667","v":0},{"v":769123.6877944722,"d":"$769,124"},{"v":120435.13761253151,"d":"$120,435"},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I593:J593)-SUM(D593:E593)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H593-C593)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A667=\"N/A\",A667<D$484,A667>E$484),0,\nB$484*(1+C$484)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$485,A667>E$485),0,B$485*(1+C$485)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$486,A667>E$486),0,B$486*(1+C$486)^(B667-1))),0)\n\n))*Q667","v":{"v":3511.834491388107,"d":"$3,512"}},0,0,0,{"v":10869631.757454205,"d":"$10,869,632"},0,{"v":10869631.757454205,"d":"$10,869,632"},{"$f":"IF(A667=\"N/A\",0,VLOOKUP(A667,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7369081286862711,"d":"0.74"}},{"$f":"IF(A667=\"N/A\", 0,VLOOKUP(A667,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8203482998751553,"d":"0.82"}}]
[2033,4,{"v":1876.2527221271582,"d":"$1,876"},{"$f":"(IF($A668=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A668>=$C$466, $A668<=$C$467)),\n($C594+(0.5*($H594-$C594)))*$C$85*$C$91*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+($D594+(0.5*($I594-$D594)))*$C$93*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+(($E594+(0.5*($J594-$E594)))*$C$94+($E594+(0.5*($J594-$E594)))*$C$91*$C$95)*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A668=\"N/A\",0,\nIF(A668>=$C$304,$D$304*$C$68/$C$69*(($C$93*D594)+($C$91*$C$85*C594)+($C$91*$C$95*E594+E594*$C$94))+IFERROR($D$304*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),\nIF(A668>=$C$300,($D$300*$C$68/$C$69*(($C$93*D594))+($E$300*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$299,($D$299*$C$68/$C$69*(($C$93*D594))+($E$299*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$298,($D$298*$C$68/$C$69*(($C$93*D594))+($E$298*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$329*$B$330*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$337*$B$338*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$313*$B$314*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$321*$B$322*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I594:J594)-SUM(D594:E594))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H594-C594))))\n\n))*Q668)","v":{"v":5330415.692494891,"d":"$5,330,416"}},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I594:J594)-SUM(D594:E594))+(Defaults!$B$59*0.5*$C$72*(H594-C594)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D594+$E$300*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D594+$E$299*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D594+$E$298*$C$68*(Defaults!$B$60)*E594,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0),0)))*Q668","v":{"v":4463097.176609878,"d":"$4,463,097"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A668=\"N/A\",0,(\n(($B$355+($D$355*($B668-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B668-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B668-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B668-1)))*(($B$386-$C$386)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B668-1)))*(($B$387-$C$387)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C594*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C594*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D594*$C$93)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E594*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F594*$C$92/Defaults!$B$258+$G594*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L633*$E594)\n\n))*Q668\n\n+(IF(A668=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J633*$E594))\n\n))*R668,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A668=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K594-F594)*Defaults!$C$254*Defaults!$C$250)\n+((L594-G594)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F594*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K594-F594)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F594*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K594-F594)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F594*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K594-F594)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F594*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K594-F594)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F594*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K594-F594)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F594*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K594-F594)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G594*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G594*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G594*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G594*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G594*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L594-G594)*$C$526*365*0.5,0))),0)*Q668","v":0},{"v":777702.5890087885,"d":"$777,703"},{"v":118248.21537652283,"d":"$118,248"},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I594:J594)-SUM(D594:E594)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H594-C594)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A668=\"N/A\",A668<D$484,A668>E$484),0,\nB$484*(1+C$484)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$485,A668>E$485),0,B$485*(1+C$485)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$486,A668>E$486),0,B$486*(1+C$486)^(B668-1))),0)\n\n))*Q668","v":{"v":3448.0648729267073,"d":"$3,448"}},0,0,0,{"v":10694787.991085133,"d":"$10,694,788"},0,{"v":10694787.991085133,"d":"$10,694,788"},{"$f":"IF(A668=\"N/A\",0,VLOOKUP(A668,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7147508522660244,"d":"0.71"}},{"$f":"IF(A668=\"N/A\", 0,VLOOKUP(A668,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8042630390932897,"d":"0.80"}}]
[2034,5,{"v":1841.909218157801,"d":"$1,842"},{"$f":"(IF($A669=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A669>=$C$466, $A669<=$C$467)),\n($C595+(0.5*($H595-$C595)))*$C$85*$C$91*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+($D595+(0.5*($I595-$D595)))*$C$93*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+(($E595+(0.5*($J595-$E595)))*$C$94+($E595+(0.5*($J595-$E595)))*$C$91*$C$95)*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A669=\"N/A\",0,\nIF(A669>=$C$304,$D$304*$C$68/$C$69*(($C$93*D595)+($C$91*$C$85*C595)+($C$91*$C$95*E595+E595*$C$94))+IFERROR($D$304*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),\nIF(A669>=$C$300,($D$300*$C$68/$C$69*(($C$93*D595))+($E$300*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$299,($D$299*$C$68/$C$69*(($C$93*D595))+($E$299*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$298,($D$298*$C$68/$C$69*(($C$93*D595))+($E$298*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$329*$B$330*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$337*$B$338*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$313*$B$314*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$321*$B$322*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I595:J595)-SUM(D595:E595))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H595-C595))))\n\n))*Q669)","v":{"v":5232846.2145540705,"d":"$5,232,846"}},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I595:J595)-SUM(D595:E595))+(Defaults!$B$59*0.5*$C$72*(H595-C595)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D595+$E$300*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D595+$E$299*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D595+$E$298*$C$68*(Defaults!$B$60)*E595,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0),0)))*Q669","v":{"v":4381404.349659298,"d":"$4,381,404"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A669=\"N/A\",0,(\n(($B$355+($D$355*($B669-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B669-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B669-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B669-1)))*(($B$386-$C$386)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B669-1)))*(($B$387-$C$387)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C595*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C595*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D595*$C$93)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E595*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F595*$C$92/Defaults!$B$258+$G595*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L634*$E595)\n\n))*Q669\n\n+(IF(A669=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J634*$E595))\n\n))*R669,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A669=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K595-F595)*Defaults!$C$254*Defaults!$C$250)\n+((L595-G595)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F595*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K595-F595)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F595*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K595-F595)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F595*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K595-F595)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F595*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K595-F595)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F595*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K595-F595)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F595*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K595-F595)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G595*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G595*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G595*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G595*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G595*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L595-G595)*$C$526*365*0.5,0))),0)*Q669","v":0},{"v":783133.7104975526,"d":"$783,134"},{"v":116083.92264049061,"d":"$116,084"},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I595:J595)-SUM(D595:E595)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H595-C595)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A669=\"N/A\",A669<D$484,A669>E$484),0,\nB$484*(1+C$484)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$485,A669>E$485),0,B$485*(1+C$485)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$486,A669>E$486),0,B$486*(1+C$486)^(B669-1))),0)\n\n))*Q669","v":{"v":3384.955117437765,"d":"$3,385"}},0,0,0,{"v":10518695.061687008,"d":"$10,518,695"},0,{"v":10518695.061687008,"d":"$10,518,695"},{"$f":"IF(A669=\"N/A\",0,VLOOKUP(A669,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6932597985121478,"d":"0.69"}},{"$f":"IF(A669=\"N/A\", 0,VLOOKUP(A669,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7884931755816564,"d":"0.79"}}]
[2035,6,{"v":1807.934708530442,"d":"$1,808"},{"$f":"(IF($A670=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A670>=$C$466, $A670<=$C$467)),\n($C596+(0.5*($H596-$C596)))*$C$85*$C$91*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+($D596+(0.5*($I596-$D596)))*$C$93*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+(($E596+(0.5*($J596-$E596)))*$C$94+($E596+(0.5*($J596-$E596)))*$C$91*$C$95)*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A670=\"N/A\",0,\nIF(A670>=$C$304,$D$304*$C$68/$C$69*(($C$93*D596)+($C$91*$C$85*C596)+($C$91*$C$95*E596+E596*$C$94))+IFERROR($D$304*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),\nIF(A670>=$C$300,($D$300*$C$68/$C$69*(($C$93*D596))+($E$300*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$299,($D$299*$C$68/$C$69*(($C$93*D596))+($E$299*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$298,($D$298*$C$68/$C$69*(($C$93*D596))+($E$298*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$329*$B$330*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$337*$B$338*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$313*$B$314*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$321*$B$322*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I596:J596)-SUM(D596:E596))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H596-C596))))\n\n))*Q670)","v":{"v":5136325.041008656,"d":"$5,136,325"}},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I596:J596)-SUM(D596:E596))+(Defaults!$B$59*0.5*$C$72*(H596-C596)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D596+$E$300*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D596+$E$299*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D596+$E$298*$C$68*(Defaults!$B$60)*E596,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0),0)))*Q670","v":{"v":4300589.196017157,"d":"$4,300,589"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A670=\"N/A\",0,(\n(($B$355+($D$355*($B670-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B670-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B670-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B670-1)))*(($B$386-$C$386)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B670-1)))*(($B$387-$C$387)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C596*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C596*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D596*$C$93)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E596*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F596*$C$92/Defaults!$B$258+$G596*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L635*$E596)\n\n))*Q670\n\n+(IF(A670=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J635*$E596))\n\n))*R670,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A670=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K596-F596)*Defaults!$C$254*Defaults!$C$250)\n+((L596-G596)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F596*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K596-F596)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F596*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K596-F596)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F596*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K596-F596)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F596*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K596-F596)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F596*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K596-F596)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F596*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K596-F596)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G596*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G596*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G596*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G596*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G596*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L596-G596)*$C$526*365*0.5,0))),0)*Q670","v":0},{"v":788321.475310578,"d":"$788,321"},{"v":113942.8757105565,"d":"$113,943"},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I596:J596)-SUM(D596:E596)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H596-C596)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A670=\"N/A\",A670<D$484,A670>E$484),0,\nB$484*(1+C$484)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$485,A670>E$485),0,B$485*(1+C$485)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$486,A670>E$486),0,B$486*(1+C$486)^(B670-1))),0)\n\n))*Q670","v":{"v":3322.5231962696316,"d":"$3,323"}},0,0,0,{"v":10344309.045951748,"d":"$10,344,309"},0,{"v":10344309.045951748,"d":"$10,344,309"},{"$f":"IF(A670=\"N/A\",0,VLOOKUP(A670,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6724149355112976,"d":"0.67"}},{"$f":"IF(A670=\"N/A\", 0,VLOOKUP(A670,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7730325250800554,"d":"0.77"}}]
[2036,7,{"v":1774.338052696167,"d":"$1,774"},{"$f":"(IF($A671=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A671>=$C$466, $A671<=$C$467)),\n($C597+(0.5*($H597-$C597)))*$C$85*$C$91*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+($D597+(0.5*($I597-$D597)))*$C$93*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+(($E597+(0.5*($J597-$E597)))*$C$94+($E597+(0.5*($J597-$E597)))*$C$91*$C$95)*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A671=\"N/A\",0,\nIF(A671>=$C$304,$D$304*$C$68/$C$69*(($C$93*D597)+($C$91*$C$85*C597)+($C$91*$C$95*E597+E597*$C$94))+IFERROR($D$304*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),\nIF(A671>=$C$300,($D$300*$C$68/$C$69*(($C$93*D597))+($E$300*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$299,($D$299*$C$68/$C$69*(($C$93*D597))+($E$299*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$298,($D$298*$C$68/$C$69*(($C$93*D597))+($E$298*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$329*$B$330*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$337*$B$338*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$313*$B$314*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$321*$B$322*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I597:J597)-SUM(D597:E597))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H597-C597))))\n\n))*Q671)","v":{"v":5040877.341695302,"d":"$5,040,877"}},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I597:J597)-SUM(D597:E597))+(Defaults!$B$59*0.5*$C$72*(H597-C597)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D597+$E$300*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D597+$E$299*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D597+$E$298*$C$68*(Defaults!$B$60)*E597,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0),0)))*Q671","v":{"v":4220672.792819381,"d":"$4,220,673"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A671=\"N/A\",0,(\n(($B$355+($D$355*($B671-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B671-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B671-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B671-1)))*(($B$386-$C$386)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B671-1)))*(($B$387-$C$387)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C597*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C597*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D597*$C$93)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E597*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F597*$C$92/Defaults!$B$258+$G597*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L636*$E597)\n\n))*Q671\n\n+(IF(A671=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J636*$E597))\n\n))*R671,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A671=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K597-F597)*Defaults!$C$254*Defaults!$C$250)\n+((L597-G597)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F597*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K597-F597)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F597*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K597-F597)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F597*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K597-F597)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F597*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K597-F597)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F597*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K597-F597)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F597*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K597-F597)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G597*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G597*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G597*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G597*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G597*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L597-G597)*$C$526*365*0.5,0))),0)*Q671","v":0},{"v":793268.0715049768,"d":"$793,268"},{"v":111825.6333719458,"d":"$111,826"},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I597:J597)-SUM(D597:E597)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H597-C597)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A671=\"N/A\",A671<D$484,A671>E$484),0,\nB$484*(1+C$484)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$485,A671>E$485),0,B$485*(1+C$485)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$486,A671>E$486),0,B$486*(1+C$486)^(B671-1))),0)\n\n))*Q671","v":{"v":3260.7854034816096,"d":"$3,261"}},0,0,0,{"v":10171678.962847782,"d":"$10,171,679"},0,{"v":10171678.962847782,"d":"$10,171,679"},{"$f":"IF(A671=\"N/A\",0,VLOOKUP(A671,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6521968336676021,"d":"0.65"}},{"$f":"IF(A671=\"N/A\", 0,VLOOKUP(A671,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7578750245882895,"d":"0.76"}}]
[2037,8,{"v":1741.127243736181,"d":"$1,741"},{"$f":"(IF($A672=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A672>=$C$466, $A672<=$C$467)),\n($C598+(0.5*($H598-$C598)))*$C$85*$C$91*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+($D598+(0.5*($I598-$D598)))*$C$93*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+(($E598+(0.5*($J598-$E598)))*$C$94+($E598+(0.5*($J598-$E598)))*$C$91*$C$95)*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A672=\"N/A\",0,\nIF(A672>=$C$304,$D$304*$C$68/$C$69*(($C$93*D598)+($C$91*$C$85*C598)+($C$91*$C$95*E598+E598*$C$94))+IFERROR($D$304*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),\nIF(A672>=$C$300,($D$300*$C$68/$C$69*(($C$93*D598))+($E$300*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$299,($D$299*$C$68/$C$69*(($C$93*D598))+($E$299*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$298,($D$298*$C$68/$C$69*(($C$93*D598))+($E$298*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$329*$B$330*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$337*$B$338*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$313*$B$314*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$321*$B$322*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I598:J598)-SUM(D598:E598))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H598-C598))))\n\n))*Q672)","v":{"v":4946525.825093353,"d":"$4,946,526"}},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I598:J598)-SUM(D598:E598))+(Defaults!$B$59*0.5*$C$72*(H598-C598)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D598+$E$300*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D598+$E$299*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D598+$E$298*$C$68*(Defaults!$B$60)*E598,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0),0)))*Q672","v":{"v":4141674.1562262448,"d":"$4,141,674"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A672=\"N/A\",0,(\n(($B$355+($D$355*($B672-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B672-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B672-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B672-1)))*(($B$386-$C$386)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B672-1)))*(($B$387-$C$387)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C598*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C598*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D598*$C$93)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E598*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F598*$C$92/Defaults!$B$258+$G598*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L637*$E598)\n\n))*Q672\n\n+(IF(A672=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J637*$E598))\n\n))*R672,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A672=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K598-F598)*Defaults!$C$254*Defaults!$C$250)\n+((L598-G598)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F598*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K598-F598)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F598*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K598-F598)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F598*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K598-F598)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F598*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K598-F598)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F598*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K598-F598)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F598*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K598-F598)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G598*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G598*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G598*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G598*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G598*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L598-G598)*$C$526*365*0.5,0))),0)*Q672","v":0},{"v":800765.9233423307,"d":"$800,766"},{"v":109732.6997908632,"d":"$109,733"},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I598:J598)-SUM(D598:E598)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H598-C598)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A672=\"N/A\",A672<D$484,A672>E$484),0,\nB$484*(1+C$484)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$485,A672>E$485),0,B$485*(1+C$485)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$486,A672>E$486),0,B$486*(1+C$486)^(B672-1))),0)\n\n))*Q672","v":{"v":3199.7564404615473,"d":"$3,200"}},0,0,0,{"v":10003639.488136988,"d":"$10,003,639"},0,{"v":10003639.488136988,"d":"$10,003,639"},{"$f":"IF(A672=\"N/A\",0,VLOOKUP(A672,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6325866475922426,"d":"0.63"}},{"$f":"IF(A672=\"N/A\", 0,VLOOKUP(A672,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7430147299885193,"d":"0.74"}}]
[2038,9,{"v":1708.3094524520066,"d":"$1,708"},{"$f":"(IF($A673=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A673>=$C$466, $A673<=$C$467)),\n($C599+(0.5*($H599-$C599)))*$C$85*$C$91*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+($D599+(0.5*($I599-$D599)))*$C$93*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+(($E599+(0.5*($J599-$E599)))*$C$94+($E599+(0.5*($J599-$E599)))*$C$91*$C$95)*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A673=\"N/A\",0,\nIF(A673>=$C$304,$D$304*$C$68/$C$69*(($C$93*D599)+($C$91*$C$85*C599)+($C$91*$C$95*E599+E599*$C$94))+IFERROR($D$304*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),\nIF(A673>=$C$300,($D$300*$C$68/$C$69*(($C$93*D599))+($E$300*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$299,($D$299*$C$68/$C$69*(($C$93*D599))+($E$299*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$298,($D$298*$C$68/$C$69*(($C$93*D599))+($E$298*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$329*$B$330*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$337*$B$338*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$313*$B$314*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$321*$B$322*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I599:J599)-SUM(D599:E599))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H599-C599))))\n\n))*Q673)","v":{"v":4853290.863585015,"d":"$4,853,291"}},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I599:J599)-SUM(D599:E599))+(Defaults!$B$59*0.5*$C$72*(H599-C599)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D599+$E$300*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D599+$E$299*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D599+$E$298*$C$68*(Defaults!$B$60)*E599,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0),0)))*Q673","v":{"v":4063610.346305401,"d":"$4,063,610"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A673=\"N/A\",0,(\n(($B$355+($D$355*($B673-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B673-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B673-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B673-1)))*(($B$386-$C$386)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B673-1)))*(($B$387-$C$387)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C599*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C599*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D599*$C$93)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E599*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F599*$C$92/Defaults!$B$258+$G599*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L638*$E599)\n\n))*Q673\n\n+(IF(A673=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J638*$E599))\n\n))*R673,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A673=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K599-F599)*Defaults!$C$254*Defaults!$C$250)\n+((L599-G599)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F599*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K599-F599)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F599*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K599-F599)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F599*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K599-F599)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F599*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K599-F599)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F599*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K599-F599)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F599*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K599-F599)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G599*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G599*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G599*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G599*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G599*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L599-G599)*$C$526*365*0.5,0))),0)*Q673","v":0},{"v":802447.05822581,"d":"$802,447"},{"v":107664.52729386506,"d":"$107,665"},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I599:J599)-SUM(D599:E599)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H599-C599)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A673=\"N/A\",A673<D$484,A673>E$484),0,\nB$484*(1+C$484)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$485,A673>E$485),0,B$485*(1+C$485)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$486,A673>E$486),0,B$486*(1+C$486)^(B673-1))),0)\n\n))*Q673","v":{"v":3139.4494969712914,"d":"$3,139"}},0,0,0,{"v":9831860.554359514,"d":"$9,831,861"},0,{"v":9831860.554359514,"d":"$9,831,861"},{"$f":"IF(A673=\"N/A\",0,VLOOKUP(A673,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6135660985375776,"d":"0.61"}},{"$f":"IF(A673=\"N/A\", 0,VLOOKUP(A673,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7284458137142344,"d":"0.73"}}]
[2039,10,{"v":1675.8910695875552,"d":"$1,676"},{"$f":"(IF($A674=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A674>=$C$466, $A674<=$C$467)),\n($C600+(0.5*($H600-$C600)))*$C$85*$C$91*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+($D600+(0.5*($I600-$D600)))*$C$93*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+(($E600+(0.5*($J600-$E600)))*$C$94+($E600+(0.5*($J600-$E600)))*$C$91*$C$95)*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A674=\"N/A\",0,\nIF(A674>=$C$304,$D$304*$C$68/$C$69*(($C$93*D600)+($C$91*$C$85*C600)+($C$91*$C$95*E600+E600*$C$94))+IFERROR($D$304*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),\nIF(A674>=$C$300,($D$300*$C$68/$C$69*(($C$93*D600))+($E$300*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$299,($D$299*$C$68/$C$69*(($C$93*D600))+($E$299*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$298,($D$298*$C$68/$C$69*(($C$93*D600))+($E$298*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$329*$B$330*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$337*$B$338*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$313*$B$314*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$321*$B$322*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I600:J600)-SUM(D600:E600))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H600-C600))))\n\n))*Q674)","v":{"v":4761190.613408157,"d":"$4,761,191"}},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I600:J600)-SUM(D600:E600))+(Defaults!$B$59*0.5*$C$72*(H600-C600)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D600+$E$300*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D600+$E$299*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D600+$E$298*$C$68*(Defaults!$B$60)*E600,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0),0)))*Q674","v":{"v":3986496.5674709543,"d":"$3,986,497"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A674=\"N/A\",0,(\n(($B$355+($D$355*($B674-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B674-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B674-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B674-1)))*(($B$386-$C$386)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B674-1)))*(($B$387-$C$387)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C600*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C600*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D600*$C$93)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E600*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F600*$C$92/Defaults!$B$258+$G600*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L639*$E600)\n\n))*Q674\n\n+(IF(A674=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J639*$E600))\n\n))*R674,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A674=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K600-F600)*Defaults!$C$254*Defaults!$C$250)\n+((L600-G600)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F600*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K600-F600)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F600*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K600-F600)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F600*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K600-F600)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F600*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K600-F600)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F600*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K600-F600)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F600*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K600-F600)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G600*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G600*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G600*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G600*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G600*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L600-G600)*$C$526*365*0.5,0))),0)*Q674","v":0},{"v":806684.351444081,"d":"$806,684"},{"v":105621.51902947197,"d":"$105,622"},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I600:J600)-SUM(D600:E600)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H600-C600)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A674=\"N/A\",A674<D$484,A674>E$484),0,\nB$484*(1+C$484)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$485,A674>E$485),0,B$485*(1+C$485)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$486,A674>E$486),0,B$486*(1+C$486)^(B674-1))),0)\n\n))*Q674","v":{"v":3079.8763287583047,"d":"$3,080"}},0,0,0,{"v":9664748.81875101,"d":"$9,664,749"},0,{"v":9664748.81875101,"d":"$9,664,749"},{"$f":"IF(A674=\"N/A\",0,VLOOKUP(A674,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5951174573594351,"d":"0.60"}},{"$f":"IF(A674=\"N/A\", 0,VLOOKUP(A674,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7141625624649357,"d":"0.71"}}]
[2040,11,{"v":1643.8777462555372,"d":"$1,644"},{"$f":"(IF($A675=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A675>=$C$466, $A675<=$C$467)),\n($C601+(0.5*($H601-$C601)))*$C$85*$C$91*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+($D601+(0.5*($I601-$D601)))*$C$93*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+(($E601+(0.5*($J601-$E601)))*$C$94+($E601+(0.5*($J601-$E601)))*$C$91*$C$95)*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A675=\"N/A\",0,\nIF(A675>=$C$304,$D$304*$C$68/$C$69*(($C$93*D601)+($C$91*$C$85*C601)+($C$91*$C$95*E601+E601*$C$94))+IFERROR($D$304*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),\nIF(A675>=$C$300,($D$300*$C$68/$C$69*(($C$93*D601))+($E$300*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$299,($D$299*$C$68/$C$69*(($C$93*D601))+($E$299*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$298,($D$298*$C$68/$C$69*(($C$93*D601))+($E$298*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$329*$B$330*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$337*$B$338*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$313*$B$314*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$321*$B$322*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I601:J601)-SUM(D601:E601))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H601-C601))))\n\n))*Q675)","v":{"v":4670241.129507672,"d":"$4,670,241"}},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I601:J601)-SUM(D601:E601))+(Defaults!$B$59*0.5*$C$72*(H601-C601)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D601+$E$300*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D601+$E$299*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D601+$E$298*$C$68*(Defaults!$B$60)*E601,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0),0)))*Q675","v":{"v":3910346.264651013,"d":"$3,910,346"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A675=\"N/A\",0,(\n(($B$355+($D$355*($B675-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B675-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B675-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B675-1)))*(($B$386-$C$386)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B675-1)))*(($B$387-$C$387)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C601*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C601*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D601*$C$93)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E601*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F601*$C$92/Defaults!$B$258+$G601*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L640*$E601)\n\n))*Q675\n\n+(IF(A675=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J640*$E601))\n\n))*R675,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A675=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K601-F601)*Defaults!$C$254*Defaults!$C$250)\n+((L601-G601)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F601*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K601-F601)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F601*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K601-F601)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F601*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K601-F601)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F601*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K601-F601)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F601*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K601-F601)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F601*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K601-F601)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G601*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G601*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G601*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G601*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G601*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L601-G601)*$C$526*365*0.5,0))),0)*Q675","v":0},{"v":722084.273500707,"d":"$722,084"},{"v":54426.83389802015,"d":"$54,427"},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I601:J601)-SUM(D601:E601)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H601-C601)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A675=\"N/A\",A675<D$484,A675>E$484),0,\nB$484*(1+C$484)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$485,A675>E$485),0,B$485*(1+C$485)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$486,A675>E$486),0,B$486*(1+C$486)^(B675-1))),0)\n\n))*Q675","v":{"v":3021.0473318666754,"d":"$3,021"}},0,0,0,{"v":9361763.426635534,"d":"$9,361,763"},0,{"v":9361763.426635534,"d":"$9,361,763"},{"$f":"IF(A675=\"N/A\",0,VLOOKUP(A675,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5772235279916927,"d":"0.58"}},{"$f":"IF(A675=\"N/A\", 0,VLOOKUP(A675,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7001593749656233,"d":"0.70"}}]
[2041,12,{"v":1612.2744326380393,"d":"$1,612"},{"$f":"(IF($A676=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A676>=$C$466, $A676<=$C$467)),\n($C602+(0.5*($H602-$C602)))*$C$85*$C$91*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+($D602+(0.5*($I602-$D602)))*$C$93*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+(($E602+(0.5*($J602-$E602)))*$C$94+($E602+(0.5*($J602-$E602)))*$C$91*$C$95)*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A676=\"N/A\",0,\nIF(A676>=$C$304,$D$304*$C$68/$C$69*(($C$93*D602)+($C$91*$C$85*C602)+($C$91*$C$95*E602+E602*$C$94))+IFERROR($D$304*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),\nIF(A676>=$C$300,($D$300*$C$68/$C$69*(($C$93*D602))+($E$300*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$299,($D$299*$C$68/$C$69*(($C$93*D602))+($E$299*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$298,($D$298*$C$68/$C$69*(($C$93*D602))+($E$298*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$329*$B$330*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$337*$B$338*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$313*$B$314*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$321*$B$322*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I602:J602)-SUM(D602:E602))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H602-C602))))\n\n))*Q676)","v":{"v":4580456.475483733,"d":"$4,580,456"}},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I602:J602)-SUM(D602:E602))+(Defaults!$B$59*0.5*$C$72*(H602-C602)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D602+$E$300*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D602+$E$299*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D602+$E$298*$C$68*(Defaults!$B$60)*E602,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0),0)))*Q676","v":{"v":3835171.215349797,"d":"$3,835,171"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A676=\"N/A\",0,(\n(($B$355+($D$355*($B676-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B676-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B676-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B676-1)))*(($B$386-$C$386)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B676-1)))*(($B$387-$C$387)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C602*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C602*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D602*$C$93)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E602*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F602*$C$92/Defaults!$B$258+$G602*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L641*$E602)\n\n))*Q676\n\n+(IF(A676=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J641*$E602))\n\n))*R676,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A676=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K602-F602)*Defaults!$C$254*Defaults!$C$250)\n+((L602-G602)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F602*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K602-F602)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F602*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K602-F602)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F602*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K602-F602)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F602*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K602-F602)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F602*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K602-F602)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F602*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K602-F602)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G602*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G602*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G602*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G602*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G602*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L602-G602)*$C$526*365*0.5,0))),0)*Q676","v":0},{"v":725416.5205581643,"d":"$725,417"},{"v":53380.53761705967,"d":"$53,381"},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I602:J602)-SUM(D602:E602)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H602-C602)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A676=\"N/A\",A676<D$484,A676>E$484),0,\nB$484*(1+C$484)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$485,A676>E$485),0,B$485*(1+C$485)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$486,A676>E$486),0,B$486*(1+C$486)^(B676-1))),0)\n\n))*Q676","v":{"v":2962.971613775839,"d":"$2,963"}},0,0,0,{"v":9198999.995055167,"d":"$9,199,000"},0,{"v":9198999.995055167,"d":"$9,199,000"},{"$f":"IF(A676=\"N/A\",0,VLOOKUP(A676,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5598676314177428,"d":"0.56"}},{"$f":"IF(A676=\"N/A\", 0,VLOOKUP(A676,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.686430759770219,"d":"0.69"}}]
[2042,13,{"v":1581.0854150284906,"d":"$1,581"},{"$f":"(IF($A677=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A677>=$C$466, $A677<=$C$467)),\n($C603+(0.5*($H603-$C603)))*$C$85*$C$91*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+($D603+(0.5*($I603-$D603)))*$C$93*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+(($E603+(0.5*($J603-$E603)))*$C$94+($E603+(0.5*($J603-$E603)))*$C$91*$C$95)*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A677=\"N/A\",0,\nIF(A677>=$C$304,$D$304*$C$68/$C$69*(($C$93*D603)+($C$91*$C$85*C603)+($C$91*$C$95*E603+E603*$C$94))+IFERROR($D$304*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),\nIF(A677>=$C$300,($D$300*$C$68/$C$69*(($C$93*D603))+($E$300*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$299,($D$299*$C$68/$C$69*(($C$93*D603))+($E$299*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$298,($D$298*$C$68/$C$69*(($C$93*D603))+($E$298*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$329*$B$330*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$337*$B$338*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$313*$B$314*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$321*$B$322*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I603:J603)-SUM(D603:E603))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H603-C603))))\n\n))*Q677)","v":{"v":4491848.828827948,"d":"$4,491,849"}},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I603:J603)-SUM(D603:E603))+(Defaults!$B$59*0.5*$C$72*(H603-C603)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D603+$E$300*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D603+$E$299*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D603+$E$298*$C$68*(Defaults!$B$60)*E603,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0),0)))*Q677","v":{"v":3760981.6177642145,"d":"$3,760,982"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A677=\"N/A\",0,(\n(($B$355+($D$355*($B677-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B677-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B677-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B677-1)))*(($B$386-$C$386)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B677-1)))*(($B$387-$C$387)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C603*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C603*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D603*$C$93)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E603*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F603*$C$92/Defaults!$B$258+$G603*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L642*$E603)\n\n))*Q677\n\n+(IF(A677=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J642*$E603))\n\n))*R677,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A677=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K603-F603)*Defaults!$C$254*Defaults!$C$250)\n+((L603-G603)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F603*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K603-F603)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F603*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K603-F603)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F603*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K603-F603)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F603*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K603-F603)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F603*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K603-F603)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F603*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K603-F603)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G603*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G603*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G603*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G603*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G603*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L603-G603)*$C$526*365*0.5,0))),0)*Q677","v":0},{"v":730921.1960630673,"d":"$730,921"},{"v":52347.955069242336,"d":"$52,348"},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I603:J603)-SUM(D603:E603)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H603-C603)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A677=\"N/A\",A677<D$484,A677>E$484),0,\nB$484*(1+C$484)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$485,A677>E$485),0,B$485*(1+C$485)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$486,A677>E$486),0,B$486*(1+C$486)^(B677-1))),0)\n\n))*Q677","v":{"v":2905.6570614905954,"d":"$2,906"}},0,0,0,{"v":9040586.340200992,"d":"$9,040,586"},0,{"v":9040586.340200992,"d":"$9,040,586"},{"$f":"IF(A677=\"N/A\",0,VLOOKUP(A677,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5430335901239018,"d":"0.54"}},{"$f":"IF(A677=\"N/A\", 0,VLOOKUP(A677,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6729713331080578,"d":"0.67"}}]
[2043,14,{"v":1550.314351279782,"d":"$1,550"},{"$f":"(IF($A678=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A678>=$C$466, $A678<=$C$467)),\n($C604+(0.5*($H604-$C604)))*$C$85*$C$91*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+($D604+(0.5*($I604-$D604)))*$C$93*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+(($E604+(0.5*($J604-$E604)))*$C$94+($E604+(0.5*($J604-$E604)))*$C$91*$C$95)*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A678=\"N/A\",0,\nIF(A678>=$C$304,$D$304*$C$68/$C$69*(($C$93*D604)+($C$91*$C$85*C604)+($C$91*$C$95*E604+E604*$C$94))+IFERROR($D$304*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),\nIF(A678>=$C$300,($D$300*$C$68/$C$69*(($C$93*D604))+($E$300*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$299,($D$299*$C$68/$C$69*(($C$93*D604))+($E$299*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$298,($D$298*$C$68/$C$69*(($C$93*D604))+($E$298*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$329*$B$330*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$337*$B$338*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$313*$B$314*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$321*$B$322*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I604:J604)-SUM(D604:E604))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H604-C604))))\n\n))*Q678)","v":{"v":4404428.5816314025,"d":"$4,404,429"}},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I604:J604)-SUM(D604:E604))+(Defaults!$B$59*0.5*$C$72*(H604-C604)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D604+$E$300*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D604+$E$299*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D604+$E$298*$C$68*(Defaults!$B$60)*E604,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0),0)))*Q678","v":{"v":3687786.175108978,"d":"$3,687,786"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A678=\"N/A\",0,(\n(($B$355+($D$355*($B678-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B678-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B678-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B678-1)))*(($B$386-$C$386)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B678-1)))*(($B$387-$C$387)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C604*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C604*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D604*$C$93)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E604*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F604*$C$92/Defaults!$B$258+$G604*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L643*$E604)\n\n))*Q678\n\n+(IF(A678=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J643*$E604))\n\n))*R678,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A678=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K604-F604)*Defaults!$C$254*Defaults!$C$250)\n+((L604-G604)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F604*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K604-F604)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F604*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K604-F604)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F604*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K604-F604)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F604*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K604-F604)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F604*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K604-F604)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F604*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K604-F604)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G604*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G604*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G604*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G604*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G604*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L604-G604)*$C$526*365*0.5,0))),0)*Q678","v":0},{"v":733833.4866412128,"d":"$733,833"},{"v":51329.20750217366,"d":"$51,329"},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I604:J604)-SUM(D604:E604)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H604-C604)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A678=\"N/A\",A678<D$484,A678>E$484),0,\nB$484*(1+C$484)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$485,A678>E$485),0,B$485*(1+C$485)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$486,A678>E$486),0,B$486*(1+C$486)^(B678-1))),0)\n\n))*Q678","v":{"v":2849.110406701439,"d":"$2,849"}},0,0,0,{"v":8881776.875641748,"d":"$8,881,777"},0,{"v":8881776.875641748,"d":"$8,881,777"},{"$f":"IF(A678=\"N/A\",0,VLOOKUP(A678,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5267057130202734,"d":"0.53"}},{"$f":"IF(A678=\"N/A\", 0,VLOOKUP(A678,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6597758167726057,"d":"0.66"}}]
[2044,15,{"v":1519.964304720888,"d":"$1,520"},{"$f":"(IF($A679=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A679>=$C$466, $A679<=$C$467)),\n($C605+(0.5*($H605-$C605)))*$C$85*$C$91*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+($D605+(0.5*($I605-$D605)))*$C$93*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+(($E605+(0.5*($J605-$E605)))*$C$94+($E605+(0.5*($J605-$E605)))*$C$91*$C$95)*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A679=\"N/A\",0,\nIF(A679>=$C$304,$D$304*$C$68/$C$69*(($C$93*D605)+($C$91*$C$85*C605)+($C$91*$C$95*E605+E605*$C$94))+IFERROR($D$304*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),\nIF(A679>=$C$300,($D$300*$C$68/$C$69*(($C$93*D605))+($E$300*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$299,($D$299*$C$68/$C$69*(($C$93*D605))+($E$299*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$298,($D$298*$C$68/$C$69*(($C$93*D605))+($E$298*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$329*$B$330*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$337*$B$338*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$313*$B$314*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$321*$B$322*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I605:J605)-SUM(D605:E605))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H605-C605))))\n\n))*Q679)","v":{"v":4318204.436941714,"d":"$4,318,204"}},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I605:J605)-SUM(D605:E605))+(Defaults!$B$59*0.5*$C$72*(H605-C605)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D605+$E$300*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D605+$E$299*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D605+$E$298*$C$68*(Defaults!$B$60)*E605,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0),0)))*Q679","v":{"v":3615592.176298565,"d":"$3,615,592"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A679=\"N/A\",0,(\n(($B$355+($D$355*($B679-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B679-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B679-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B679-1)))*(($B$386-$C$386)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B679-1)))*(($B$387-$C$387)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C605*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C605*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D605*$C$93)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E605*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F605*$C$92/Defaults!$B$258+$G605*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L644*$E605)\n\n))*Q679\n\n+(IF(A679=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J644*$E605))\n\n))*R679,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A679=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K605-F605)*Defaults!$C$254*Defaults!$C$250)\n+((L605-G605)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F605*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K605-F605)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F605*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K605-F605)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F605*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K605-F605)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F605*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K605-F605)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F605*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K605-F605)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F605*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K605-F605)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G605*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G605*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G605*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G605*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G605*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L605-G605)*$C$526*365*0.5,0))),0)*Q679","v":0},{"v":738880.9495648341,"d":"$738,881"},{"v":50324.3964738497,"d":"$50,324"},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I605:J605)-SUM(D605:E605)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H605-C605)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A679=\"N/A\",A679<D$484,A679>E$484),0,\nB$484*(1+C$484)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$485,A679>E$485),0,B$485*(1+C$485)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$486,A679>E$486),0,B$486*(1+C$486)^(B679-1))),0)\n\n))*Q679","v":{"v":2793.3372881298296,"d":"$2,793"}},0,0,0,{"v":8727315.260871815,"d":"$8,727,315"},0,{"v":8727315.260871815,"d":"$8,727,315"},{"$f":"IF(A679=\"N/A\",0,VLOOKUP(A679,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5108687808150082,"d":"0.51"}},{"$f":"IF(A679=\"N/A\", 0,VLOOKUP(A679,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6468390360515741,"d":"0.65"}}]
[2045,16,{"v":1490.0377766020479,"d":"$1,490"},{"$f":"(IF($A680=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A680>=$C$466, $A680<=$C$467)),\n($C606+(0.5*($H606-$C606)))*$C$85*$C$91*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+($D606+(0.5*($I606-$D606)))*$C$93*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+(($E606+(0.5*($J606-$E606)))*$C$94+($E606+(0.5*($J606-$E606)))*$C$91*$C$95)*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A680=\"N/A\",0,\nIF(A680>=$C$304,$D$304*$C$68/$C$69*(($C$93*D606)+($C$91*$C$85*C606)+($C$91*$C$95*E606+E606*$C$94))+IFERROR($D$304*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),\nIF(A680>=$C$300,($D$300*$C$68/$C$69*(($C$93*D606))+($E$300*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$299,($D$299*$C$68/$C$69*(($C$93*D606))+($E$299*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$298,($D$298*$C$68/$C$69*(($C$93*D606))+($E$298*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$329*$B$330*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$337*$B$338*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$313*$B$314*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$321*$B$322*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I606:J606)-SUM(D606:E606))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H606-C606))))\n\n))*Q680)","v":{"v":4233183.500939745,"d":"$4,233,184"}},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I606:J606)-SUM(D606:E606))+(Defaults!$B$59*0.5*$C$72*(H606-C606)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D606+$E$300*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D606+$E$299*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D606+$E$298*$C$68*(Defaults!$B$60)*E606,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0),0)))*Q680","v":{"v":3544405.573128893,"d":"$3,544,406"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A680=\"N/A\",0,(\n(($B$355+($D$355*($B680-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B680-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B680-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B680-1)))*(($B$386-$C$386)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B680-1)))*(($B$387-$C$387)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C606*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C606*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D606*$C$93)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E606*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F606*$C$92/Defaults!$B$258+$G606*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L645*$E606)\n\n))*Q680\n\n+(IF(A680=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J645*$E606))\n\n))*R680,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A680=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K606-F606)*Defaults!$C$254*Defaults!$C$250)\n+((L606-G606)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F606*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K606-F606)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F606*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K606-F606)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F606*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K606-F606)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F606*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K606-F606)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F606*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K606-F606)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F606*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K606-F606)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G606*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G606*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G606*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G606*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G606*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L606-G606)*$C$526*365*0.5,0))),0)*Q680","v":0},{"v":741383.2674151508,"d":"$741,383"},{"v":49333.60492708991,"d":"$49,334"},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I606:J606)-SUM(D606:E606)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H606-C606)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A680=\"N/A\",A680<D$484,A680>E$484),0,\nB$484*(1+C$484)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$485,A680>E$485),0,B$485*(1+C$485)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$486,A680>E$486),0,B$486*(1+C$486)^(B680-1))),0)\n\n))*Q680","v":{"v":2738.342311168773,"d":"$2,738"}},0,0,0,{"v":8572534.326498648,"d":"$8,572,534"},0,{"v":8572534.326498648,"d":"$8,572,534"},{"$f":"IF(A680=\"N/A\",0,VLOOKUP(A680,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4955080318283299,"d":"0.50"}},{"$f":"IF(A680=\"N/A\", 0,VLOOKUP(A680,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6341559176976218,"d":"0.63"}}]
[2046,17,{"v":1460.5367371263242,"d":"$1,461"},{"$f":"(IF($A681=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A681>=$C$466, $A681<=$C$467)),\n($C607+(0.5*($H607-$C607)))*$C$85*$C$91*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+($D607+(0.5*($I607-$D607)))*$C$93*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+(($E607+(0.5*($J607-$E607)))*$C$94+($E607+(0.5*($J607-$E607)))*$C$91*$C$95)*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A681=\"N/A\",0,\nIF(A681>=$C$304,$D$304*$C$68/$C$69*(($C$93*D607)+($C$91*$C$85*C607)+($C$91*$C$95*E607+E607*$C$94))+IFERROR($D$304*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),\nIF(A681>=$C$300,($D$300*$C$68/$C$69*(($C$93*D607))+($E$300*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$299,($D$299*$C$68/$C$69*(($C$93*D607))+($E$299*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$298,($D$298*$C$68/$C$69*(($C$93*D607))+($E$298*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$329*$B$330*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$337*$B$338*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$313*$B$314*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$321*$B$322*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I607:J607)-SUM(D607:E607))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H607-C607))))\n\n))*Q681)","v":{"v":4149371.371100203,"d":"$4,149,371"}},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I607:J607)-SUM(D607:E607))+(Defaults!$B$59*0.5*$C$72*(H607-C607)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D607+$E$300*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D607+$E$299*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D607+$E$298*$C$68*(Defaults!$B$60)*E607,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0),0)))*Q681","v":{"v":3474231.054096259,"d":"$3,474,231"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A681=\"N/A\",0,(\n(($B$355+($D$355*($B681-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B681-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B681-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B681-1)))*(($B$386-$C$386)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B681-1)))*(($B$387-$C$387)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C607*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C607*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D607*$C$93)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E607*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F607*$C$92/Defaults!$B$258+$G607*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L646*$E607)\n\n))*Q681\n\n+(IF(A681=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J646*$E607))\n\n))*R681,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A681=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K607-F607)*Defaults!$C$254*Defaults!$C$250)\n+((L607-G607)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F607*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K607-F607)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F607*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K607-F607)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F607*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K607-F607)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F607*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K607-F607)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F607*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K607-F607)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F607*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K607-F607)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G607*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G607*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G607*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G607*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G607*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L607-G607)*$C$526*365*0.5,0))),0)*Q681","v":0},{"v":745983.4644088453,"d":"$745,983"},{"v":48356.89821715916,"d":"$48,357"},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I607:J607)-SUM(D607:E607)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H607-C607)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A681=\"N/A\",A681<D$484,A681>E$484),0,\nB$484*(1+C$484)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$485,A681>E$485),0,B$485*(1+C$485)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$486,A681>E$486),0,B$486*(1+C$486)^(B681-1))),0)\n\n))*Q681","v":{"v":2684.1291049249976,"d":"$2,684"}},0,0,0,{"v":8422087.453664519,"d":"$8,422,087"},0,{"v":8422087.453664519,"d":"$8,422,087"},{"$f":"IF(A681=\"N/A\",0,VLOOKUP(A681,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4806091482331038,"d":"0.48"}},{"$f":"IF(A681=\"N/A\", 0,VLOOKUP(A681,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6217214879388449,"d":"0.62"}}]
[2047,18,{"v":1431.4626551232193,"d":"$1,431"},{"$f":"(IF($A682=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A682>=$C$466, $A682<=$C$467)),\n($C608+(0.5*($H608-$C608)))*$C$85*$C$91*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+($D608+(0.5*($I608-$D608)))*$C$93*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+(($E608+(0.5*($J608-$E608)))*$C$94+($E608+(0.5*($J608-$E608)))*$C$91*$C$95)*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A682=\"N/A\",0,\nIF(A682>=$C$304,$D$304*$C$68/$C$69*(($C$93*D608)+($C$91*$C$85*C608)+($C$91*$C$95*E608+E608*$C$94))+IFERROR($D$304*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),\nIF(A682>=$C$300,($D$300*$C$68/$C$69*(($C$93*D608))+($E$300*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$299,($D$299*$C$68/$C$69*(($C$93*D608))+($E$299*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$298,($D$298*$C$68/$C$69*(($C$93*D608))+($E$298*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$329*$B$330*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$337*$B$338*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$313*$B$314*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$321*$B$322*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I608:J608)-SUM(D608:E608))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H608-C608))))\n\n))*Q682)","v":{"v":4066772.2204943267,"d":"$4,066,772"}},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I608:J608)-SUM(D608:E608))+(Defaults!$B$59*0.5*$C$72*(H608-C608)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D608+$E$300*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D608+$E$299*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D608+$E$298*$C$68*(Defaults!$B$60)*E608,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0),0)))*Q682","v":{"v":3405072.114985961,"d":"$3,405,072"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A682=\"N/A\",0,(\n(($B$355+($D$355*($B682-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B682-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B682-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B682-1)))*(($B$386-$C$386)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B682-1)))*(($B$387-$C$387)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C608*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C608*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D608*$C$93)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E608*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F608*$C$92/Defaults!$B$258+$G608*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L647*$E608)\n\n))*Q682\n\n+(IF(A682=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J647*$E608))\n\n))*R682,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A682=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K608-F608)*Defaults!$C$254*Defaults!$C$250)\n+((L608-G608)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F608*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K608-F608)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F608*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K608-F608)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F608*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K608-F608)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F608*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K608-F608)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F608*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K608-F608)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F608*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K608-F608)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G608*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G608*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G608*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G608*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G608*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L608-G608)*$C$526*365*0.5,0))),0)*Q682","v":0},{"v":750353.2631273719,"d":"$750,353"},{"v":47394.325094422325,"d":"$47,394"},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I608:J608)-SUM(D608:E608)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H608-C608)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A682=\"N/A\",A682<D$484,A682>E$484),0,\nB$484*(1+C$484)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$485,A682>E$485),0,B$485*(1+C$485)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$486,A682>E$486),0,B$486*(1+C$486)^(B682-1))),0)\n\n))*Q682","v":{"v":2630.7003767650663,"d":"$2,631"}},0,0,0,{"v":8273654.08673397,"d":"$8,273,654"},0,{"v":8273654.08673397,"d":"$8,273,654"},{"$f":"IF(A682=\"N/A\",0,VLOOKUP(A682,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.46615824270912104,"d":"0.47"}},{"$f":"IF(A682=\"N/A\", 0,VLOOKUP(A682,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6095308705282794,"d":"0.61"}}]
[2048,19,{"v":1402.8165264179538,"d":"$1,403"},{"$f":"(IF($A683=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A683>=$C$466, $A683<=$C$467)),\n($C609+(0.5*($H609-$C609)))*$C$85*$C$91*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+($D609+(0.5*($I609-$D609)))*$C$93*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+(($E609+(0.5*($J609-$E609)))*$C$94+($E609+(0.5*($J609-$E609)))*$C$91*$C$95)*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A683=\"N/A\",0,\nIF(A683>=$C$304,$D$304*$C$68/$C$69*(($C$93*D609)+($C$91*$C$85*C609)+($C$91*$C$95*E609+E609*$C$94))+IFERROR($D$304*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),\nIF(A683>=$C$300,($D$300*$C$68/$C$69*(($C$93*D609))+($E$300*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$299,($D$299*$C$68/$C$69*(($C$93*D609))+($E$299*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$298,($D$298*$C$68/$C$69*(($C$93*D609))+($E$298*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$329*$B$330*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$337*$B$338*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$313*$B$314*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$321*$B$322*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I609:J609)-SUM(D609:E609))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H609-C609))))\n\n))*Q683)","v":{"v":3985388.8783869804,"d":"$3,985,389"}},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I609:J609)-SUM(D609:E609))+(Defaults!$B$59*0.5*$C$72*(H609-C609)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D609+$E$300*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D609+$E$299*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D609+$E$298*$C$68*(Defaults!$B$60)*E609,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0),0)))*Q683","v":{"v":3336931.126358159,"d":"$3,336,931"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A683=\"N/A\",0,(\n(($B$355+($D$355*($B683-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B683-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B683-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B683-1)))*(($B$386-$C$386)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B683-1)))*(($B$387-$C$387)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C609*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C609*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D609*$C$93)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E609*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F609*$C$92/Defaults!$B$258+$G609*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L648*$E609)\n\n))*Q683\n\n+(IF(A683=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J648*$E609))\n\n))*R683,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A683=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K609-F609)*Defaults!$C$254*Defaults!$C$250)\n+((L609-G609)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F609*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K609-F609)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F609*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K609-F609)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F609*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K609-F609)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F609*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K609-F609)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F609*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K609-F609)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F609*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K609-F609)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G609*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G609*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G609*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G609*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G609*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L609-G609)*$C$526*365*0.5,0))),0)*Q683","v":0},{"v":754495.3215554705,"d":"$754,495"},{"v":46445.918643806974,"d":"$46,446"},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I609:J609)-SUM(D609:E609)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H609-C609)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A683=\"N/A\",A683<D$484,A683>E$484),0,\nB$484*(1+C$484)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$485,A683>E$485),0,B$485*(1+C$485)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$486,A683>E$486),0,B$486*(1+C$486)^(B683-1))),0)\n\n))*Q683","v":{"v":2578.0579644639547,"d":"$2,578"}},0,0,0,{"v":8127242.119435298,"d":"$8,127,242"},0,{"v":8127242.119435298,"d":"$8,127,242"},{"$f":"IF(A683=\"N/A\",0,VLOOKUP(A683,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4521418454986626,"d":"0.45"}},{"$f":"IF(A683=\"N/A\", 0,VLOOKUP(A683,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5975792848316464,"d":"0.60"}}]
[2049,20,{"v":1374.5989009480124,"d":"$1,375"},{"$f":"(IF($A684=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A684>=$C$466, $A684<=$C$467)),\n($C610+(0.5*($H610-$C610)))*$C$85*$C$91*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+($D610+(0.5*($I610-$D610)))*$C$93*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+(($E610+(0.5*($J610-$E610)))*$C$94+($E610+(0.5*($J610-$E610)))*$C$91*$C$95)*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A684=\"N/A\",0,\nIF(A684>=$C$304,$D$304*$C$68/$C$69*(($C$93*D610)+($C$91*$C$85*C610)+($C$91*$C$95*E610+E610*$C$94))+IFERROR($D$304*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),\nIF(A684>=$C$300,($D$300*$C$68/$C$69*(($C$93*D610))+($E$300*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$299,($D$299*$C$68/$C$69*(($C$93*D610))+($E$299*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$298,($D$298*$C$68/$C$69*(($C$93*D610))+($E$298*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$329*$B$330*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$337*$B$338*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$313*$B$314*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$321*$B$322*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I610:J610)-SUM(D610:E610))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H610-C610))))\n\n))*Q684)","v":{"v":3905222.9072747007,"d":"$3,905,223"}},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I610:J610)-SUM(D610:E610))+(Defaults!$B$59*0.5*$C$72*(H610-C610)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D610+$E$300*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D610+$E$299*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D610+$E$298*$C$68*(Defaults!$B$60)*E610,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0),0)))*Q684","v":{"v":3269809.3980537006,"d":"$3,269,809"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A684=\"N/A\",0,(\n(($B$355+($D$355*($B684-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B684-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B684-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B684-1)))*(($B$386-$C$386)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B684-1)))*(($B$387-$C$387)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C610*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C610*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D610*$C$93)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E610*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F610*$C$92/Defaults!$B$258+$G610*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L649*$E610)\n\n))*Q684\n\n+(IF(A684=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J649*$E610))\n\n))*R684,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A684=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K610-F610)*Defaults!$C$254*Defaults!$C$250)\n+((L610-G610)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F610*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K610-F610)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F610*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K610-F610)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F610*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K610-F610)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F610*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K610-F610)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F610*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K610-F610)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F610*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K610-F610)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G610*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G610*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G610*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G610*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G610*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L610-G610)*$C$526*365*0.5,0))),0)*Q684","v":0},{"v":756188.2891853586,"d":"$756,188"},{"v":45511.69718278246,"d":"$45,512"},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I610:J610)-SUM(D610:E610)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H610-C610)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A684=\"N/A\",A684<D$484,A684>E$484),0,\nB$484*(1+C$484)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$485,A684>E$485),0,B$485*(1+C$485)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$486,A684>E$486),0,B$486*(1+C$486)^(B684-1))),0)\n\n))*Q684","v":{"v":2526.2028860509536,"d":"$2,526"}},0,0,0,{"v":7980633.093483541,"d":"$7,980,633"},0,{"v":7980633.093483541,"d":"$7,980,633"},{"$f":"IF(A684=\"N/A\",0,VLOOKUP(A684,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4385468918512731,"d":"0.44"}},{"$f":"IF(A684=\"N/A\", 0,VLOOKUP(A684,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5858620439525946,"d":"0.59"}}]
[2050,21,{"v":1346.8099086766576,"d":"$1,347"},{"$f":"(IF($A685=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A685>=$C$466, $A685<=$C$467)),\n($C611+(0.5*($H611-$C611)))*$C$85*$C$91*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+($D611+(0.5*($I611-$D611)))*$C$93*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+(($E611+(0.5*($J611-$E611)))*$C$94+($E611+(0.5*($J611-$E611)))*$C$91*$C$95)*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A685=\"N/A\",0,\nIF(A685>=$C$304,$D$304*$C$68/$C$69*(($C$93*D611)+($C$91*$C$85*C611)+($C$91*$C$95*E611+E611*$C$94))+IFERROR($D$304*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),\nIF(A685>=$C$300,($D$300*$C$68/$C$69*(($C$93*D611))+($E$300*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$299,($D$299*$C$68/$C$69*(($C$93*D611))+($E$299*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$298,($D$298*$C$68/$C$69*(($C$93*D611))+($E$298*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$329*$B$330*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$337*$B$338*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$313*$B$314*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$321*$B$322*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I611:J611)-SUM(D611:E611))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H611-C611))))\n\n))*Q685)","v":{"v":3826274.6765059615,"d":"$3,826,275"}},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I611:J611)-SUM(D611:E611))+(Defaults!$B$59*0.5*$C$72*(H611-C611)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D611+$E$300*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D611+$E$299*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D611+$E$298*$C$68*(Defaults!$B$60)*E611,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0),0)))*Q685","v":{"v":3203707.240838161,"d":"$3,203,707"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A685=\"N/A\",0,(\n(($B$355+($D$355*($B685-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B685-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B685-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B685-1)))*(($B$386-$C$386)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B685-1)))*(($B$387-$C$387)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C611*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C611*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D611*$C$93)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E611*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F611*$C$92/Defaults!$B$258+$G611*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L650*$E611)\n\n))*Q685\n\n+(IF(A685=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J650*$E611))\n\n))*R685,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A685=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K611-F611)*Defaults!$C$254*Defaults!$C$250)\n+((L611-G611)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F611*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K611-F611)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F611*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K611-F611)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F611*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K611-F611)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F611*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K611-F611)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F611*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K611-F611)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F611*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K611-F611)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G611*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G611*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G611*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G611*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G611*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L611-G611)*$C$526*365*0.5,0))),0)*Q685","v":0},{"v":725820.8383192611,"d":"$725,821"},{"v":41330.874629864666,"d":"$41,331"},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I611:J611)-SUM(D611:E611)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H611-C611)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A685=\"N/A\",A685<D$484,A685>E$484),0,\nB$484*(1+C$484)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$485,A685>E$485),0,B$485*(1+C$485)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$486,A685>E$486),0,B$486*(1+C$486)^(B685-1))),0)\n\n))*Q685","v":{"v":2475.1353874442348,"d":"$2,475"}},0,0,0,{"v":7800955.575589369,"d":"$7,800,956"},0,{"v":7800955.575589369,"d":"$7,800,956"},{"$f":"IF(A685=\"N/A\",0,VLOOKUP(A685,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4253607098460457,"d":"0.43"}},{"$f":"IF(A685=\"N/A\", 0,VLOOKUP(A685,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5743745528947004,"d":"0.57"}}]
[2051,22,{"v":1319.449284351218,"d":"$1,319"},{"$f":"(IF($A686=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A686>=$C$466, $A686<=$C$467)),\n($C612+(0.5*($H612-$C612)))*$C$85*$C$91*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+($D612+(0.5*($I612-$D612)))*$C$93*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+(($E612+(0.5*($J612-$E612)))*$C$94+($E612+(0.5*($J612-$E612)))*$C$91*$C$95)*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A686=\"N/A\",0,\nIF(A686>=$C$304,$D$304*$C$68/$C$69*(($C$93*D612)+($C$91*$C$85*C612)+($C$91*$C$95*E612+E612*$C$94))+IFERROR($D$304*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),\nIF(A686>=$C$300,($D$300*$C$68/$C$69*(($C$93*D612))+($E$300*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$299,($D$299*$C$68/$C$69*(($C$93*D612))+($E$299*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$298,($D$298*$C$68/$C$69*(($C$93*D612))+($E$298*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$329*$B$330*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$337*$B$338*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$313*$B$314*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$321*$B$322*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I612:J612)-SUM(D612:E612))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H612-C612))))\n\n))*Q686)","v":{"v":3748543.43261944,"d":"$3,748,543"}},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I612:J612)-SUM(D612:E612))+(Defaults!$B$59*0.5*$C$72*(H612-C612)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D612+$E$300*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D612+$E$299*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D612+$E$298*$C$68*(Defaults!$B$60)*E612,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0),0)))*Q686","v":{"v":3138624.025297813,"d":"$3,138,624"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A686=\"N/A\",0,(\n(($B$355+($D$355*($B686-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B686-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B686-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B686-1)))*(($B$386-$C$386)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B686-1)))*(($B$387-$C$387)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C612*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C612*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D612*$C$93)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E612*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F612*$C$92/Defaults!$B$258+$G612*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L651*$E612)\n\n))*Q686\n\n+(IF(A686=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J651*$E612))\n\n))*R686,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A686=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K612-F612)*Defaults!$C$254*Defaults!$C$250)\n+((L612-G612)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F612*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K612-F612)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F612*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K612-F612)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F612*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K612-F612)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F612*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K612-F612)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F612*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K612-F612)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F612*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K612-F612)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G612*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G612*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G612*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G612*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G612*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L612-G612)*$C$526*365*0.5,0))),0)*Q686","v":0},{"v":727077.6484987047,"d":"$727,078"},{"v":40491.26397529707,"d":"$40,491"},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I612:J612)-SUM(D612:E612)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H612-C612)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A686=\"N/A\",A686<D$484,A686>E$484),0,\nB$484*(1+C$484)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$485,A686>E$485),0,B$485*(1+C$485)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$486,A686>E$486),0,B$486*(1+C$486)^(B686-1))),0)\n\n))*Q686","v":{"v":2424.8549879619845,"d":"$2,425"}},0,0,0,{"v":7658480.674663569,"d":"$7,658,481"},0,{"v":7658480.674663569,"d":"$7,658,481"},{"$f":"IF(A686=\"N/A\",0,VLOOKUP(A686,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.41257100858006374,"d":"0.41"}},{"$f":"IF(A686=\"N/A\", 0,VLOOKUP(A686,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5631123067595103,"d":"0.56"}}]
[2052,23,{"v":1292.51639115222,"d":"$1,293"},{"$f":"(IF($A687=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A687>=$C$466, $A687<=$C$467)),\n($C613+(0.5*($H613-$C613)))*$C$85*$C$91*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+($D613+(0.5*($I613-$D613)))*$C$93*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+(($E613+(0.5*($J613-$E613)))*$C$94+($E613+(0.5*($J613-$E613)))*$C$91*$C$95)*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A687=\"N/A\",0,\nIF(A687>=$C$304,$D$304*$C$68/$C$69*(($C$93*D613)+($C$91*$C$85*C613)+($C$91*$C$95*E613+E613*$C$94))+IFERROR($D$304*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),\nIF(A687>=$C$300,($D$300*$C$68/$C$69*(($C$93*D613))+($E$300*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$299,($D$299*$C$68/$C$69*(($C$93*D613))+($E$299*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$298,($D$298*$C$68/$C$69*(($C$93*D613))+($E$298*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$329*$B$330*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$337*$B$338*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$313*$B$314*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$321*$B$322*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I613:J613)-SUM(D613:E613))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H613-C613))))\n\n))*Q687)","v":{"v":3672027.366531154,"d":"$3,672,027"}},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I613:J613)-SUM(D613:E613))+(Defaults!$B$59*0.5*$C$72*(H613-C613)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D613+$E$300*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D613+$E$299*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D613+$E$298*$C$68*(Defaults!$B$60)*E613,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0),0)))*Q687","v":{"v":3074558.2380970973,"d":"$3,074,558"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A687=\"N/A\",0,(\n(($B$355+($D$355*($B687-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B687-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B687-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B687-1)))*(($B$386-$C$386)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B687-1)))*(($B$387-$C$387)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C613*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C613*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D613*$C$93)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E613*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F613*$C$92/Defaults!$B$258+$G613*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L652*$E613)\n\n))*Q687\n\n+(IF(A687=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J652*$E613))\n\n))*R687,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A687=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K613-F613)*Defaults!$C$254*Defaults!$C$250)\n+((L613-G613)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F613*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K613-F613)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F613*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K613-F613)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F613*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K613-F613)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F613*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K613-F613)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F613*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K613-F613)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F613*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K613-F613)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G613*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G613*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G613*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G613*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G613*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L613-G613)*$C$526*365*0.5,0))),0)*Q687","v":0},{"v":728168.7846650645,"d":"$728,169"},{"v":39664.77762325985,"d":"$39,665"},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I613:J613)-SUM(D613:E613)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H613-C613)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A687=\"N/A\",A687<D$484,A687>E$484),0,\nB$484*(1+C$484)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$485,A687>E$485),0,B$485*(1+C$485)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$486,A687>E$486),0,B$486*(1+C$486)^(B687-1))),0)\n\n))*Q687","v":{"v":2375.3605237947368,"d":"$2,375"}},0,0,0,{"v":7518087.043831523,"d":"$7,518,087"},0,{"v":7518087.043831523,"d":"$7,518,087"},{"$f":"IF(A687=\"N/A\",0,VLOOKUP(A687,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.400165866711992,"d":"0.40"}},{"$f":"IF(A687=\"N/A\", 0,VLOOKUP(A687,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.552070888979912,"d":"0.55"}}]
[2053,24,{"v":1266.0102432776546,"d":"$1,266"},{"$f":"(IF($A688=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A688>=$C$466, $A688<=$C$467)),\n($C614+(0.5*($H614-$C614)))*$C$85*$C$91*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+($D614+(0.5*($I614-$D614)))*$C$93*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+(($E614+(0.5*($J614-$E614)))*$C$94+($E614+(0.5*($J614-$E614)))*$C$91*$C$95)*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A688=\"N/A\",0,\nIF(A688>=$C$304,$D$304*$C$68/$C$69*(($C$93*D614)+($C$91*$C$85*C614)+($C$91*$C$95*E614+E614*$C$94))+IFERROR($D$304*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),\nIF(A688>=$C$300,($D$300*$C$68/$C$69*(($C$93*D614))+($E$300*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$299,($D$299*$C$68/$C$69*(($C$93*D614))+($E$299*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$298,($D$298*$C$68/$C$69*(($C$93*D614))+($E$298*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$329*$B$330*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$337*$B$338*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$313*$B$314*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$321*$B$322*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I614:J614)-SUM(D614:E614))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H614-C614))))\n\n))*Q688)","v":{"v":3596723.6776963617,"d":"$3,596,724"}},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I614:J614)-SUM(D614:E614))+(Defaults!$B$59*0.5*$C$72*(H614-C614)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D614+$E$300*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D614+$E$299*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D614+$E$298*$C$68*(Defaults!$B$60)*E614,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0),0)))*Q688","v":{"v":3011507.535703005,"d":"$3,011,508"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A688=\"N/A\",0,(\n(($B$355+($D$355*($B688-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B688-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B688-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B688-1)))*(($B$386-$C$386)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B688-1)))*(($B$387-$C$387)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C614*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C614*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D614*$C$93)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E614*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F614*$C$92/Defaults!$B$258+$G614*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L653*$E614)\n\n))*Q688\n\n+(IF(A688=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J653*$E614))\n\n))*R688,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A688=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K614-F614)*Defaults!$C$254*Defaults!$C$250)\n+((L614-G614)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F614*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K614-F614)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F614*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K614-F614)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F614*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K614-F614)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F614*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K614-F614)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F614*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K614-F614)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F614*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K614-F614)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G614*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G614*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G614*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G614*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G614*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L614-G614)*$C$526*365*0.5,0))),0)*Q688","v":0},{"v":729097.0710829782,"d":"$729,097"},{"v":38851.38540723952,"d":"$38,851"},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I614:J614)-SUM(D614:E614)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H614-C614)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A688=\"N/A\",A688<D$484,A688>E$484),0,\nB$484*(1+C$484)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$485,A688>E$485),0,B$485*(1+C$485)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$486,A688>E$486),0,B$486*(1+C$486)^(B688-1))),0)\n\n))*Q688","v":{"v":2326.6501895203714,"d":"$2,327"}},0,0,0,{"v":7379772.330322382,"d":"$7,379,772"},0,{"v":7379772.330322382,"d":"$7,379,772"},{"$f":"IF(A688=\"N/A\",0,VLOOKUP(A688,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3881337213501378,"d":"0.39"}},{"$f":"IF(A688=\"N/A\", 0,VLOOKUP(A688,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5412459695881492,"d":"0.54"}}]
[2054,25,{"v":1239.9295275050574,"d":"$1,240"},{"$f":"(IF($A689=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A689>=$C$466, $A689<=$C$467)),\n($C615+(0.5*($H615-$C615)))*$C$85*$C$91*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+($D615+(0.5*($I615-$D615)))*$C$93*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+(($E615+(0.5*($J615-$E615)))*$C$94+($E615+(0.5*($J615-$E615)))*$C$91*$C$95)*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A689=\"N/A\",0,\nIF(A689>=$C$304,$D$304*$C$68/$C$69*(($C$93*D615)+($C$91*$C$85*C615)+($C$91*$C$95*E615+E615*$C$94))+IFERROR($D$304*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),\nIF(A689>=$C$300,($D$300*$C$68/$C$69*(($C$93*D615))+($E$300*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$299,($D$299*$C$68/$C$69*(($C$93*D615))+($E$299*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$298,($D$298*$C$68/$C$69*(($C$93*D615))+($E$298*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$329*$B$330*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$337*$B$338*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$313*$B$314*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$321*$B$322*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I615:J615)-SUM(D615:E615))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H615-C615))))\n\n))*Q689)","v":{"v":3522628.6353673753,"d":"$3,522,629"}},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I615:J615)-SUM(D615:E615))+(Defaults!$B$59*0.5*$C$72*(H615-C615)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D615+$E$300*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D615+$E$299*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D615+$E$298*$C$68*(Defaults!$B$60)*E615,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0),0)))*Q689","v":{"v":2949468.7956778267,"d":"$2,949,469"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A689=\"N/A\",0,(\n(($B$355+($D$355*($B689-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B689-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B689-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B689-1)))*(($B$386-$C$386)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B689-1)))*(($B$387-$C$387)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C615*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C615*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D615*$C$93)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E615*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F615*$C$92/Defaults!$B$258+$G615*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L654*$E615)\n\n))*Q689\n\n+(IF(A689=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J654*$E615))\n\n))*R689,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A689=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K615-F615)*Defaults!$C$254*Defaults!$C$250)\n+((L615-G615)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F615*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K615-F615)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F615*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K615-F615)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F615*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K615-F615)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F615*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K615-F615)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F615*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K615-F615)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F615*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K615-F615)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G615*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G615*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G615*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G615*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G615*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L615-G615)*$C$526*365*0.5,0))),0)*Q689","v":0},{"v":721778.196833333,"d":"$721,778"},{"v":38051.04710941231,"d":"$38,051"},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I615:J615)-SUM(D615:E615)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H615-C615)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A689=\"N/A\",A689<D$484,A689>E$484),0,\nB$484*(1+C$484)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$485,A689>E$485),0,B$485*(1+C$485)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$486,A689>E$486),0,B$486*(1+C$486)^(B689-1))),0)\n\n))*Q689","v":{"v":2278.721577740169,"d":"$2,279"}},0,0,0,{"v":7235445.326093192,"d":"$7,235,445"},0,{"v":7235445.326093192,"d":"$7,235,445"},{"$f":"IF(A689=\"N/A\",0,VLOOKUP(A689,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3764633572746244,"d":"0.38"}},{"$f":"IF(A689=\"N/A\", 0,VLOOKUP(A689,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5306333035177931,"d":"0.53"}}]
[2055,26,{"v":1214.2726237724382,"d":"$1,214"},{"$f":"(IF($A690=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A690>=$C$466, $A690<=$C$467)),\n($C616+(0.5*($H616-$C616)))*$C$85*$C$91*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+($D616+(0.5*($I616-$D616)))*$C$93*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+(($E616+(0.5*($J616-$E616)))*$C$94+($E616+(0.5*($J616-$E616)))*$C$91*$C$95)*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A690=\"N/A\",0,\nIF(A690>=$C$304,$D$304*$C$68/$C$69*(($C$93*D616)+($C$91*$C$85*C616)+($C$91*$C$95*E616+E616*$C$94))+IFERROR($D$304*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),\nIF(A690>=$C$300,($D$300*$C$68/$C$69*(($C$93*D616))+($E$300*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$299,($D$299*$C$68/$C$69*(($C$93*D616))+($E$299*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$298,($D$298*$C$68/$C$69*(($C$93*D616))+($E$298*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$329*$B$330*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$337*$B$338*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$313*$B$314*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$321*$B$322*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I616:J616)-SUM(D616:E616))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H616-C616))))\n\n))*Q690)","v":{"v":3449737.637063984,"d":"$3,449,738"}},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I616:J616)-SUM(D616:E616))+(Defaults!$B$59*0.5*$C$72*(H616-C616)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D616+$E$300*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D616+$E$299*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D616+$E$298*$C$68*(Defaults!$B$60)*E616,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0),0)))*Q690","v":{"v":2888438.165637944,"d":"$2,888,438"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A690=\"N/A\",0,(\n(($B$355+($D$355*($B690-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B690-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B690-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B690-1)))*(($B$386-$C$386)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B690-1)))*(($B$387-$C$387)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C616*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C616*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D616*$C$93)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E616*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F616*$C$92/Defaults!$B$258+$G616*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L655*$E616)\n\n))*Q690\n\n+(IF(A690=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J655*$E616))\n\n))*R690,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A690=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K616-F616)*Defaults!$C$254*Defaults!$C$250)\n+((L616-G616)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F616*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K616-F616)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F616*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K616-F616)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F616*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K616-F616)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F616*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K616-F616)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F616*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K616-F616)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F616*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K616-F616)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G616*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G616*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G616*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G616*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G616*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L616-G616)*$C$526*365*0.5,0))),0)*Q690","v":0},{"v":714466.0231228577,"d":"$714,466"},{"v":37263.713092360565,"d":"$37,264"},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I616:J616)-SUM(D616:E616)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H616-C616)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A690=\"N/A\",A690<D$484,A690>E$484),0,\nB$484*(1+C$484)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$485,A690>E$485),0,B$485*(1+C$485)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$486,A690>E$486),0,B$486*(1+C$486)^(B690-1))),0)\n\n))*Q690","v":{"v":2231.571716911399,"d":"$2,232"}},0,0,0,{"v":7093351.383257829,"d":"$7,093,351"},0,{"v":7093351.383257829,"d":"$7,093,351"},{"$f":"IF(A690=\"N/A\",0,VLOOKUP(A690,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3651438964836319,"d":"0.37"}},{"$f":"IF(A690=\"N/A\", 0,VLOOKUP(A690,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5202287289390128,"d":"0.52"}}]
[2056,27,{"v":1189.0376248175705,"d":"$1,189"},{"$f":"(IF($A691=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A691>=$C$466, $A691<=$C$467)),\n($C617+(0.5*($H617-$C617)))*$C$85*$C$91*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+($D617+(0.5*($I617-$D617)))*$C$93*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+(($E617+(0.5*($J617-$E617)))*$C$94+($E617+(0.5*($J617-$E617)))*$C$91*$C$95)*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A691=\"N/A\",0,\nIF(A691>=$C$304,$D$304*$C$68/$C$69*(($C$93*D617)+($C$91*$C$85*C617)+($C$91*$C$95*E617+E617*$C$94))+IFERROR($D$304*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),\nIF(A691>=$C$300,($D$300*$C$68/$C$69*(($C$93*D617))+($E$300*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$299,($D$299*$C$68/$C$69*(($C$93*D617))+($E$299*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$298,($D$298*$C$68/$C$69*(($C$93*D617))+($E$298*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$329*$B$330*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$337*$B$338*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$313*$B$314*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$321*$B$322*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I617:J617)-SUM(D617:E617))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H617-C617))))\n\n))*Q691)","v":{"v":3378045.2643686435,"d":"$3,378,045"}},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I617:J617)-SUM(D617:E617))+(Defaults!$B$59*0.5*$C$72*(H617-C617)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D617+$E$300*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D617+$E$299*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D617+$E$298*$C$68*(Defaults!$B$60)*E617,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0),0)))*Q691","v":{"v":2828411.109972627,"d":"$2,828,411"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A691=\"N/A\",0,(\n(($B$355+($D$355*($B691-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B691-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B691-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B691-1)))*(($B$386-$C$386)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B691-1)))*(($B$387-$C$387)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C617*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C617*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D617*$C$93)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E617*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F617*$C$92/Defaults!$B$258+$G617*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L656*$E617)\n\n))*Q691\n\n+(IF(A691=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J656*$E617))\n\n))*R691,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A691=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K617-F617)*Defaults!$C$254*Defaults!$C$250)\n+((L617-G617)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F617*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K617-F617)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F617*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K617-F617)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F617*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K617-F617)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F617*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K617-F617)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F617*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K617-F617)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F617*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K617-F617)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G617*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G617*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G617*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G617*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G617*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L617-G617)*$C$526*365*0.5,0))),0)*Q691","v":0},{"v":707163.1010546875,"d":"$707,163"},{"v":36489.32490188744,"d":"$36,489"},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I617:J617)-SUM(D617:E617)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H617-C617)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A691=\"N/A\",A691<D$484,A691>E$484),0,\nB$484*(1+C$484)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$485,A691>E$485),0,B$485*(1+C$485)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$486,A691>E$486),0,B$486*(1+C$486)^(B691-1))),0)\n\n))*Q691","v":{"v":2185.197107449037,"d":"$2,185"}},0,0,0,{"v":6953483.035030111,"d":"$6,953,483"},0,{"v":6953483.035030111,"d":"$6,953,483"},{"$f":"IF(A691=\"N/A\",0,VLOOKUP(A691,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3541647880539591,"d":"0.35"}},{"$f":"IF(A691=\"N/A\", 0,VLOOKUP(A691,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5100281656264832,"d":"0.51"}}]
[2057,28,{"v":1164.222354913673,"d":"$1,164"},{"$f":"(IF($A692=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A692>=$C$466, $A692<=$C$467)),\n($C618+(0.5*($H618-$C618)))*$C$85*$C$91*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+($D618+(0.5*($I618-$D618)))*$C$93*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+(($E618+(0.5*($J618-$E618)))*$C$94+($E618+(0.5*($J618-$E618)))*$C$91*$C$95)*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A692=\"N/A\",0,\nIF(A692>=$C$304,$D$304*$C$68/$C$69*(($C$93*D618)+($C$91*$C$85*C618)+($C$91*$C$95*E618+E618*$C$94))+IFERROR($D$304*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),\nIF(A692>=$C$300,($D$300*$C$68/$C$69*(($C$93*D618))+($E$300*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$299,($D$299*$C$68/$C$69*(($C$93*D618))+($E$299*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$298,($D$298*$C$68/$C$69*(($C$93*D618))+($E$298*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$329*$B$330*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$337*$B$338*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$313*$B$314*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$321*$B$322*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I618:J618)-SUM(D618:E618))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H618-C618))))\n\n))*Q692)","v":{"v":3307545.336154534,"d":"$3,307,545"}},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I618:J618)-SUM(D618:E618))+(Defaults!$B$59*0.5*$C$72*(H618-C618)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D618+$E$300*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D618+$E$299*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D618+$E$298*$C$68*(Defaults!$B$60)*E618,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0),0)))*Q692","v":{"v":2769382.454413297,"d":"$2,769,382"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A692=\"N/A\",0,(\n(($B$355+($D$355*($B692-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B692-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B692-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B692-1)))*(($B$386-$C$386)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B692-1)))*(($B$387-$C$387)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C618*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C618*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D618*$C$93)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E618*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F618*$C$92/Defaults!$B$258+$G618*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L657*$E618)\n\n))*Q692\n\n+(IF(A692=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J657*$E618))\n\n))*R692,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A692=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K618-F618)*Defaults!$C$254*Defaults!$C$250)\n+((L618-G618)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F618*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K618-F618)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F618*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K618-F618)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F618*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K618-F618)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F618*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K618-F618)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F618*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K618-F618)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F618*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K618-F618)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G618*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G618*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G618*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G618*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G618*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L618-G618)*$C$526*365*0.5,0))),0)*Q692","v":0},{"v":699871.8791125575,"d":"$699,872"},{"v":35727.81584209708,"d":"$35,728"},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I618:J618)-SUM(D618:E618)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H618-C618)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A692=\"N/A\",A692<D$484,A692>E$484),0,\nB$484*(1+C$484)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$485,A692>E$485),0,B$485*(1+C$485)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$486,A692>E$486),0,B$486*(1+C$486)^(B692-1))),0)\n\n))*Q692","v":{"v":2139.593756166516,"d":"$2,140"}},0,0,0,{"v":6815831.301633566,"d":"$6,815,831"},0,{"v":6815831.301633566,"d":"$6,815,831"},{"$f":"IF(A692=\"N/A\",0,VLOOKUP(A692,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.34351579830645895,"d":"0.34"}},{"$f":"IF(A692=\"N/A\", 0,VLOOKUP(A692,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5000276133592974,"d":"0.50"}}]
[2058,29,{"v":1139.8243877380473,"d":"$1,140"},{"$f":"(IF($A693=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A693>=$C$466, $A693<=$C$467)),\n($C619+(0.5*($H619-$C619)))*$C$85*$C$91*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+($D619+(0.5*($I619-$D619)))*$C$93*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+(($E619+(0.5*($J619-$E619)))*$C$94+($E619+(0.5*($J619-$E619)))*$C$91*$C$95)*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A693=\"N/A\",0,\nIF(A693>=$C$304,$D$304*$C$68/$C$69*(($C$93*D619)+($C$91*$C$85*C619)+($C$91*$C$95*E619+E619*$C$94))+IFERROR($D$304*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),\nIF(A693>=$C$300,($D$300*$C$68/$C$69*(($C$93*D619))+($E$300*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$299,($D$299*$C$68/$C$69*(($C$93*D619))+($E$299*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$298,($D$298*$C$68/$C$69*(($C$93*D619))+($E$298*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$329*$B$330*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$337*$B$338*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$313*$B$314*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$321*$B$322*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I619:J619)-SUM(D619:E619))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H619-C619))))\n\n))*Q693)","v":{"v":3238230.959350349,"d":"$3,238,231"}},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I619:J619)-SUM(D619:E619))+(Defaults!$B$59*0.5*$C$72*(H619-C619)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D619+$E$300*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D619+$E$299*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D619+$E$298*$C$68*(Defaults!$B$60)*E619,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0),0)))*Q693","v":{"v":2711346.4285402675,"d":"$2,711,346"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A693=\"N/A\",0,(\n(($B$355+($D$355*($B693-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B693-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B693-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B693-1)))*(($B$386-$C$386)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B693-1)))*(($B$387-$C$387)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C619*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C619*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D619*$C$93)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E619*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F619*$C$92/Defaults!$B$258+$G619*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L658*$E619)\n\n))*Q693\n\n+(IF(A693=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J658*$E619))\n\n))*R693,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A693=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K619-F619)*Defaults!$C$254*Defaults!$C$250)\n+((L619-G619)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F619*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K619-F619)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F619*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K619-F619)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F619*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K619-F619)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F619*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K619-F619)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F619*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K619-F619)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F619*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K619-F619)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G619*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G619*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G619*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G619*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G619*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L619-G619)*$C$526*365*0.5,0))),0)*Q693","v":0},{"v":692594.7062042771,"d":"$692,595"},{"v":34979.1115238628,"d":"$34,979"},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I619:J619)-SUM(D619:E619)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H619-C619)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A693=\"N/A\",A693<D$484,A693>E$484),0,\nB$484*(1+C$484)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$485,A693>E$485),0,B$485*(1+C$485)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$486,A693>E$486),0,B$486*(1+C$486)^(B693-1))),0)\n\n))*Q693","v":{"v":2094.757209122741,"d":"$2,095"}},0,0,0,{"v":6680385.787215618,"d":"$6,680,386"},0,{"v":6680385.787215618,"d":"$6,680,386"},{"$f":"IF(A693=\"N/A\",0,VLOOKUP(A693,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3331870012671765,"d":"0.33"}},{"$f":"IF(A693=\"N/A\", 0,VLOOKUP(A693,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.49022315035225233,"d":"0.49"}}]
[2059,30,{"v":1115.8410634088934,"d":"$1,116"},{"$f":"(IF($A694=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A694>=$C$466, $A694<=$C$467)),\n($C620+(0.5*($H620-$C620)))*$C$85*$C$91*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+($D620+(0.5*($I620-$D620)))*$C$93*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+(($E620+(0.5*($J620-$E620)))*$C$94+($E620+(0.5*($J620-$E620)))*$C$91*$C$95)*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A694=\"N/A\",0,\nIF(A694>=$C$304,$D$304*$C$68/$C$69*(($C$93*D620)+($C$91*$C$85*C620)+($C$91*$C$95*E620+E620*$C$94))+IFERROR($D$304*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),\nIF(A694>=$C$300,($D$300*$C$68/$C$69*(($C$93*D620))+($E$300*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$299,($D$299*$C$68/$C$69*(($C$93*D620))+($E$299*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$298,($D$298*$C$68/$C$69*(($C$93*D620))+($E$298*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$329*$B$330*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$337*$B$338*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$313*$B$314*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$321*$B$322*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I620:J620)-SUM(D620:E620))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H620-C620))))\n\n))*Q694)","v":{"v":3170094.5773418625,"d":"$3,170,095"}},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I620:J620)-SUM(D620:E620))+(Defaults!$B$59*0.5*$C$72*(H620-C620)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D620+$E$300*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D620+$E$299*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D620+$E$298*$C$68*(Defaults!$B$60)*E620,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0),0)))*Q694","v":{"v":2654296.7063107057,"d":"$2,654,297"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A694=\"N/A\",0,(\n(($B$355+($D$355*($B694-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B694-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B694-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B694-1)))*(($B$386-$C$386)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B694-1)))*(($B$387-$C$387)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C620*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C620*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D620*$C$93)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E620*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F620*$C$92/Defaults!$B$258+$G620*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L659*$E620)\n\n))*Q694\n\n+(IF(A694=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J659*$E620))\n\n))*R694,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A694=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K620-F620)*Defaults!$C$254*Defaults!$C$250)\n+((L620-G620)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F620*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K620-F620)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F620*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K620-F620)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F620*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K620-F620)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F620*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K620-F620)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F620*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K620-F620)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F620*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K620-F620)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G620*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G620*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G620*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G620*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G620*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L620-G620)*$C$526*365*0.5,0))),0)*Q694","v":0},{"v":685333.8346253053,"d":"$685,334"},{"v":34243.130387763995,"d":"$34,243"},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I620:J620)-SUM(D620:E620)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H620-C620)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A694=\"N/A\",A694<D$484,A694>E$484),0,\nB$484*(1+C$484)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$485,A694>E$485),0,B$485*(1+C$485)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$486,A694>E$486),0,B$486*(1+C$486)^(B694-1))),0)\n\n))*Q694","v":{"v":2050.6825829400855,"d":"$2,051"}},0,{"v":2152769.785019348,"d":"$2,152,770"},0,{"v":8699904.557331337,"d":"$8,699,905"},0,{"v":8699904.557331337,"d":"$8,699,905"},{"$f":"IF(A694=\"N/A\",0,VLOOKUP(A694,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3231687694153021,"d":"0.32"}},{"$f":"IF(A694=\"N/A\", 0,VLOOKUP(A694,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.4806109317178944,"d":"0.48"}}]
["Total Benefits","N/A",{"$f":"SUM(C664:C694)","v":{"v":44174.69972513348,"d":"$44,175"}},{"v":94959048.72324245,"d":"$94,959,049"},{"v":104180314.73622386,"d":"$104,180,315"},0,0,{"v":21708186.37537526,"d":"$21,708,186"},{"v":1938147.0942459852,"d":"$1,938,147"},{"v":81255.22218196362,"d":"$81,255"},0,{"v":2152769.785019348,"d":"$2,152,770"},0,{"v":225063896.636014,"d":"$225,063,897"},{"v":9614819.12398933,"d":"$9,614,819"},{"v":215449077.51202467,"d":"$215,449,078"},"N/A","N/A"]

{"sheet":"111.7","index":5,"n_rows":695,"n_cols":18,"rows_kept":695}
["Bridge and Project Overview"]
["ID of bridge, description of improvement, project timeline, traffic volume"]
["Add New Bridge (press Ctrl + Shift + B)"]
["Add Sensitivity Analysis for Current Bridge (press Ctrl + Shift + S)"]
["Delete this Bridge (press Ctrl + Shift + D)"]
["Note: Only delete bridges using this command/button. Deleting bridge tabs through right click will result in (fixable) errors on the Results tab."]
["Change Bridge Name (press Ctrl + Shift + N)"]
["-"]
["Table 1. Bridge Variables "]
["Bridge Variables","Bridge Values"]
["State","Mississippi"]
["County","Newton"]
["Structure Number","210008005111170"]
["Inventory Route",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ROUTE_NUMBER_005D]),FALSE)","v":"00080"}]
["Feature Intersected",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FEATURES_DESC_006A]),FALSE)","v":"'TURKEY CREEK'"}]
["Facility Carried",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FACILITY_CARRIED_007]),FALSE)","v":"'US 80'"}]
["Latitude",{"$f":"LEFT(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 3, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 5, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 7, 2) & CHAR(34)","v":"32° 20' 23.34\""}]
["Longitude",{"$f":"\"-\" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 2, 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 4, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 6, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 8, 2) & CHAR(34)","v":"-89° 06' 02.80\""}]
["Bridge Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[STRUCTURE_LEN_MT_049]),FALSE)/1609","v":0.04319453076444997}]
["Bypass, Detour Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371","v":{"v":9.941936,"d":"9.94"}}]
["Owner",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OWNER_022]),FALSE)","v":"01"}]
["Functional Class, Rural/Urban",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUNCTIONAL_CLASS_026]),FALSE)","v":"07"}]
["Bridge Road Type",{"$f":"VLOOKUP(B22,Defaults!A359:$D$371, 2, FALSE)","v":"Rural - Major Collector"}]
["Year Built",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_BUILT_027]),FALSE)","v":1930}]
["Year Reconstructed",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_RECONSTRUCTED_106]),FALSE)","v":0}]
["Lanes on the Structure",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[TRAFFIC_LANES_ON_028A]),FALSE)","v":2}]
["Note: Some bridges have the same structure number. Use the state and county drop downs to identify your bridge."]
["-"]
["Project Description:"]
["Table 2. Project Timeline"]
["Timeline Variables","Timeline Values"]
["Current Year",2022]
["First Year of Construction Costs",2025]
["Last Year of Construction Costs",2029]
["Project Opens (Start of Benefits)",2030]
["Years of Benefits for Analysis",30]
["First Year of Period of Analysis",{"$f":"IF(B35=\"Required\",\"-\", B35)","v":2030}]
["Last Year of Period of Analysis",{"$f":"IFERROR(B35+B36-1, \"-\")","v":2059}]
["Discount Year",{"$f":"Defaults!A290","v":2022}]
["Base Year of NBI",2023]
["Note: The tool cannot handle partial years, or pro-rata benefits or costs. Round up or down to the nearest year for construction start, construction end, and the start of benefits."]
["Note: Enter a value between 20 to 30 for the Years of Benefits for Analysis, appropriate to the project as defined by US DOT BCA Guidance."]
["-"]
["Table 3. Average Annual Daily Traffic (AADT)"]
["Scenario and Vehicle Type","NBI Year of AADT","NBI Year of Future AADT","Forecast using NBI Growth Rate","Forecast using NBI Growth Rate2","Project Opens","Last Year","Explanation and Source"]
["Year",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_ADT_030]),FALSE)","v":2022},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_OF_FUTURE_ADT_115]),FALSE)","v":2059},{"$f":"IF(B35=\"Required\",\"-\",B35)","v":2030},{"$f":"B38","v":2059},{"$f":"IF(B35=\"Required\", \"-\",B35)","v":2030},{"$f":"B38","v":2059},"N/A"]
["No Build - Passenger AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":1581},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":2285.0099999999998,"d":"2285"}},{"$f":"ROUND(B47*((1+B59)^(D$46-$B$46)),0)","v":1712},{"$f":"ROUND(C47*((1+B59)^(E$46-$C$46)),0)","v":2285},1674,2285,"BCA Guidance, MDOT"]
["No Build - Truck AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)","v":{"v":119.00000000000001,"d":"119"}},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)","v":{"v":171.99,"d":"172"}},{"$f":"ROUND(B48*((1+B59)^(D$46-$B$46)),0)","v":129},{"$f":"ROUND(C48*((1+B59)^(E$46-$C$46)),0)","v":172},126,172,"BCA Guidance, MDOT"]
["No Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
["Build - Passenger AADT",{"$f":"B47","v":1581},{"$f":"C47","v":{"v":2285.0099999999998,"d":"2285"}},{"$f":"ROUND(B50*((1+B59)^(D$46-$B$46)),0)","v":1712},{"$f":"ROUND(C50*((1+B59)^(E$46-$C$46)),0)","v":2285},1674,2285,"BCA Guidance, MDOT"]
["Build - Truck AADT",{"$f":"B48","v":{"v":119.00000000000001,"d":"119"}},{"$f":"C48","v":{"v":171.99,"d":"172"}},{"$f":"ROUND(B51*((1+B59)^(D$46-$B$46)),0)","v":129},{"$f":"ROUND(C51*((1+B59)^(E$46-$C$46)),0)","v":172},126,172,"BCA Guidance, MDOT"]
["Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
[{"$f":"HYPERLINK(\"#A542\",\"Note: AADT can be entered manually in Table 52 and Table 53 below.\")","v":"Note: AADT can be entered manually in Table 52 and Table 53 below."}]
["Note: Here and elsewhere in the tool it is critical that you enter at least some value in the required cells, e.g., 0, rather than \"-\", \"N/A\" or leaving it blank."]
["Note: NBI AADT values are added for reference in Table 3. Users must enter AADT values in Columns G, H and I in Table 3."]
["-"]
["Note: Table 4 is not a user input. Do not adjust Table 4. "]
["Table 4. NBI's Calculated Average Annual Daily Traffic (AADT) Growth Rate"]
[{"$f":"CONCATENATE(\"The NBI Calculated Annual Growth Rate\", \" \", B46, \"-\",C46, \" (NBI)\")","v":"The NBI Calculated Annual Growth Rate 2022-2059 (NBI)"},{"$f":"(C47/B47)^(1/(C$46-B$46))-1","v":{"v":0.010004111006170602,"d":"$0"}}]
["-"]
["Table 5. Detour Road Type"]
["Detour Road Type","Rural - Principal Arterial - Interstate"]
["Detour Road Type - Simple",{"$f":"IF(B62=\"Required\", \"-\",IF(ISNUMBER(SEARCH(\"Urban\",B62)), \"Urban\", \"Rural\"))","v":"Rural"}]
["-"]
["Note: Detour length should represent the Net detour: Detour length minus the original route length."]
["Table 6. Detour and Bridge Length Information"]
["Detour Details","Reference","User Value","Explanation and Source"]
["Net Detour Length, For Vehicles (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371,1)","v":9.9},15.9,"Google"]
["Detour Average Speed, for Vehicles (mph) (FHWA VHT)",{"$f":"ROUND(VLOOKUP(B62,Defaults!B359:F371,2, FALSE),1)","v":{"v":66,"d":"66.0"}},{"v":50,"d":"50.0"},"Google"]
["Net Detour Length, For Cycling/ Pedestrian (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371, 1)","v":9.9},15.9,"Google"]
["Detour Average Travel Time (min)",{"$f":"B68/B69*60","v":{"v":9,"d":"9.0"}},{"$f":"C68/C69*60","v":{"v":19.080000000000002,"d":"19.1"}},"N/A"]
["Bridge Length (mi)",{"$f":"ROUND(B19,2)","v":0.04},{"$f":"370/5280","v":{"v":0.07007575757575757,"d":"0.07"}},"Google"]
["Note: Google or HPMS data are preferred for identifying average speed on the detour route. You can also use the HERS/VHT speed values using the Detour Road Type dropdown below."]
["Note: Bridge length in the NBI does not include the approach length. Include approach length if relevant for your project. "]
[{"$f":"HYPERLINK(\"https://www.google.com/maps\", \"Use Google Maps to calculate detour route length and average speed, as appropriate.\")","v":"Use Google Maps to calculate detour route length and average speed, as appropriate."}]
[{"$f":"HYPERLINK(\"https://www.fhwa.dot.gov/policyinformation/hpms.cfm\", \"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate.\")","v":"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate."}]
["-"]
["Note: These reference cells are marked to avoid accidental deletion."]
["Table 7. Reference Table"]
["Reference Cells",{"$f":"CONCATENATE(B11,B12)","v":"MississippiNewton"},{"$f":"CONCATENATE(VLOOKUP($B$11,NBI_Dropdown!$B$1:$D$56,3,FALSE),$B$13)","v":"284210008005111170"}]
["-"]
["Table 8. Travel Assumptions"]
["Parameters","Reference","User Value","Explanation and Source"]
["Bridge Average Speed (FHWA)",{"$f":"_xlfn.IFNA(VLOOKUP(B23,Defaults!B359:C371,2, FALSE), \"N/A\")","v":47},47,"-"]
["Average Car Occupancy",{"$f":"Defaults!B51","v":1.67},1.67,"-"]
["Share of Long-Distance Personal Travel",{"v":0,"d":"0.0%"},{"v":0,"d":"0%"},"-"]
["Value of Time - Long-Distance Personal Travel",{"$f":"Defaults!B35","v":{"v":25.1,"d":"$25.10"}},{"v":25.1,"d":"$25.10"},"-"]
["Share of Business Travel",{"v":0.118,"d":"11.8%"},{"v":0.118,"d":"11.8%"},"-"]
["Value of Travel Time - Business",{"$f":"Defaults!B33","v":{"v":32.3,"d":"$32.30"}},{"v":32.3,"d":"$32.30"},"-"]
["Value of Travel Time - Personal",{"$f":"Defaults!B32","v":{"v":17.9,"d":"$17.90"}},{"v":17.9,"d":"$17.90"},"-"]
["Value of Travel Time - All Purposes",{"$f":"ROUND(B86*B87+B88*B89+(1-B86-B88)*B90,1)","v":{"v":19.6,"d":"$19.60"}},{"$f":"IFERROR(ROUND(C86*C87+C88*C89+(1-C86-C88)*C90,1),\"-\")","v":{"v":19.6,"d":"$19.60"}},"-"]
["Walking, Cycling, Waiting, Standing, and Transfer Time",{"$f":"Defaults!B36","v":{"v":35.8,"d":"$35.80"}},{"v":35.8,"d":"$35.80"},"-"]
["Truck Driver ",{"$f":"Defaults!B39","v":{"v":33.5,"d":"$33.50"}},{"v":33.5,"d":"$33.50"},"-"]
["Bus Driver",{"$f":"Defaults!B40","v":{"v":36.5,"d":"$36.50"}},{"v":36.5,"d":"$36.50"},"-"]
["Average Bus Occupancy",0,0,"-"]
["-"]
["Capital Cost and Residual Value"]
["Table 9. Expenditure Dollars Option"]
["Are costs entered in year of expenditure dollars (not adjusted for inflation)?","NO"]
["Enter future inflation rate for capital costs.",{"v":0,"d":"0%"}]
["Note: Capital costs can be entered in year of expenditure dollars or in real dollars. The tool applies inflation and discounting factors automatically if entered as year of expenditure dollars."]
["-"]
["Table 10. Already Incurred Costs"]
["Year","Costs","Real Costs","Discounted Costs"]
[2014,{"$f":"243891.85/4","v":{"v":60972.9625,"d":"$60,973"}},{"$f":"IF($B$99=\"NO\",B105,IFERROR(B105*(IF(A105>$B$39, 1/((1+$B$100)^(A105-$B$39)),VLOOKUP(A105,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":60972.9625,"d":"$60,973"}},{"$f":"IFERROR(IF(A105=\"\",\"\",IF(A105<=2020, C105, C105*VLOOKUP(A105,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":60972.9625,"d":"$60,973"}}]
[2015,{"$f":"111325.48/4","v":{"v":27831.37,"d":"$27,831"}},{"$f":"IF($B$99=\"NO\",B106,IFERROR(B106*(IF(A106>$B$39, 1/((1+$B$100)^(A106-$B$39)),VLOOKUP(A106,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":27831.37,"d":"$27,831"}},{"$f":"IFERROR(IF(A106=\"\",\"\",IF(A106<=2020, C106, C106*VLOOKUP(A106,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":27831.37,"d":"$27,831"}}]
[2016,{"$f":"373682.12/4","v":{"v":93420.53,"d":"$93,421"}},{"$f":"IF($B$99=\"NO\",B107,IFERROR(B107*(IF(A107>$B$39, 1/((1+$B$100)^(A107-$B$39)),VLOOKUP(A107,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":93420.53,"d":"$93,421"}},{"$f":"IFERROR(IF(A107=\"\",\"\",IF(A107<=2020, C107, C107*VLOOKUP(A107,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":93420.53,"d":"$93,421"}}]
[2017,{"$f":"279489.12/4","v":{"v":69872.28,"d":"$69,872"}},{"$f":"IF($B$99=\"NO\",B108,IFERROR(B108*(IF(A108>$B$39, 1/((1+$B$100)^(A108-$B$39)),VLOOKUP(A108,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":69872.28,"d":"$69,872"}},{"$f":"IFERROR(IF(A108=\"\",\"\",IF(A108<=2020, C108, C108*VLOOKUP(A108,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":69872.28,"d":"$69,872"}}]
[2018,{"$f":"121489.12/4","v":{"v":30372.28,"d":"$30,372"}},{"$f":"IF($B$99=\"NO\",B109,IFERROR(B109*(IF(A109>$B$39, 1/((1+$B$100)^(A109-$B$39)),VLOOKUP(A109,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":30372.28,"d":"$30,372"}},{"$f":"IFERROR(IF(A109=\"\",\"\",IF(A109<=2020, C109, C109*VLOOKUP(A109,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":30372.28,"d":"$30,372"}}]
[2019,{"$f":"159105.4/4","v":{"v":39776.35,"d":"$39,776"}},{"$f":"IF($B$99=\"NO\",B110,IFERROR(B110*(IF(A110>$B$39, 1/((1+$B$100)^(A110-$B$39)),VLOOKUP(A110,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":39776.35,"d":"$39,776"}},{"$f":"IFERROR(IF(A110=\"\",\"\",IF(A110<=2020, C110, C110*VLOOKUP(A110,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":39776.35,"d":"$39,776"}}]
[2020,{"$f":"70717.12/4","v":{"v":17679.28,"d":"$17,679"}},{"$f":"IF($B$99=\"NO\",B111,IFERROR(B111*(IF(A111>$B$39, 1/((1+$B$100)^(A111-$B$39)),VLOOKUP(A111,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":17679.28,"d":"$17,679"}},{"$f":"IFERROR(IF(A111=\"\",\"\",IF(A111<=2020, C111, C111*VLOOKUP(A111,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":17679.28,"d":"$17,679"}}]
[2021,{"$f":"(107325.62+2487.38)/4","v":{"v":27453.25,"d":"$27,453"}},{"$f":"IF($B$99=\"NO\",B112,IFERROR(B112*(IF(A112>$B$39, 1/((1+$B$100)^(A112-$B$39)),VLOOKUP(A112,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":27453.25,"d":"$27,453"}},{"$f":"IFERROR(IF(A112=\"\",\"\",IF(A112<=2020, C112, C112*VLOOKUP(A112,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
[2022,{"$f":"(137694.43+96355.12+991.82+450279.19+309.97)/4","v":{"v":171407.6325,"d":"$171,408"}},{"$f":"IF($B$99=\"NO\",B113,IFERROR(B113*(IF(A113>$B$39, 1/((1+$B$100)^(A113-$B$39)),VLOOKUP(A113,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":171407.6325,"d":"$171,408"}},{"$f":"IFERROR(IF(A113=\"\",\"\",IF(A113<=2020, C113, C113*VLOOKUP(A113,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":171407.6325,"d":"$171,408"}}]
[2023,{"$f":"(211095.4+941.78+42034.49+198320.55+93543.2)/4","v":{"v":136483.85499999998,"d":"$136,484"}},{"$f":"IF($B$99=\"NO\",B114,IFERROR(B114*(IF(A114>$B$39, 1/((1+$B$100)^(A114-$B$39)),VLOOKUP(A114,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":136483.85499999998,"d":"$136,484"}},{"$f":"IFERROR(IF(A114=\"\",\"\",IF(A114<=2020, C114, C114*VLOOKUP(A114,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":132380.07274490787,"d":"$132,380"}}]
[2024,{"$f":"(577006.52/4)+1","v":{"v":144252.63,"d":"$144,253"}},{"$f":"IF($B$99=\"NO\",B115,IFERROR(B115*(IF(A115>$B$39, 1/((1+$B$100)^(A115-$B$39)),VLOOKUP(A115,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":144252.63,"d":"$144,253"}},{"$f":"IFERROR(IF(A115=\"\",\"\",IF(A115<=2020, C115, C115*VLOOKUP(A115,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":135708.29974006576,"d":"$135,708"}}]
["-"]
["Table 11. Capital Costs"]
["Year"," Costs","Real Costs","Discounted Costs"]
[{"$f":"IFERROR(IF($B$33=\"-\", \"N/A\", $B$33),\"N/A\")","v":2025},{"v":1275982.437017143,"d":"$1,275,982"},{"$f":"IF($B$99=\"NO\",B119,IFERROR(B119*(IF(A119>$B$39, 1/(1+$B$100)^(A119-$B$39),VLOOKUP(A119,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1275982.437017143,"d":"$1,275,982"}},{"$f":"IFERROR(IF(A119=\"N/A\",\"-\",C119*VLOOKUP(A119,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1164310.1964827266,"d":"$1,164,310"}}]
[{"$f":"IFERROR(IF(A119=\"N/A\",\"N/A\",IF(A119>=$B$34,\"N/A\",A119+1)),\"\")","v":2026},{"v":1275982.437017143,"d":"$1,275,982"},{"$f":"IF($B$99=\"NO\",B120,IFERROR(B120*(IF(A120>$B$39, 1/(1+$B$100)^(A120-$B$39),VLOOKUP(A120,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1275982.437017143,"d":"$1,275,982"}},{"$f":"IFERROR(IF(A120=\"N/A\",\"-\",C120*VLOOKUP(A120,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1129301.8394594826,"d":"$1,129,302"}}]
[{"$f":"IF(A120=\"N/A\",\"N/A\",IF(A120>=$B$34,\"N/A\",A120+1))","v":2027},{"v":1275982.437017143,"d":"$1,275,982"},{"$f":"IF($B$99=\"NO\",B121,IFERROR(B121*(IF(A121>$B$39, 1/(1+$B$100)^(A121-$B$39),VLOOKUP(A121,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1275982.437017143,"d":"$1,275,982"}},{"$f":"IFERROR(IF(A121=\"N/A\",\"-\",C121*VLOOKUP(A121,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1095346.1100479949,"d":"$1,095,346"}}]
[2028,{"v":1275982.437017143,"d":"$1,275,982"},{"$f":"IF($B$99=\"NO\",B122,IFERROR(B122*(IF(A122>$B$39, 1/(1+$B$100)^(A122-$B$39),VLOOKUP(A122,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1275982.437017143,"d":"$1,275,982"}},{"$f":"IFERROR(IF(A122=\"N/A\",\"-\",C122*VLOOKUP(A122,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1062411.3579514984,"d":"$1,062,411"}}]
[2029,{"v":1275982.437017143,"d":"$1,275,982"},{"$f":"IF($B$99=\"NO\",B123,IFERROR(B123*(IF(A123>$B$39, 1/(1+$B$100)^(A123-$B$39),VLOOKUP(A123,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1275982.437017143,"d":"$1,275,982"}},{"$f":"IFERROR(IF(A123=\"N/A\",\"-\",C123*VLOOKUP(A123,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1030466.8845310365,"d":"$1,030,467"}}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B124,IFERROR(B124*(IF(A124>$B$39, 1/(1+$B$100)^(A124-$B$39),VLOOKUP(A124,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A124=\"N/A\",\"-\",C124*VLOOKUP(A124,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B125,IFERROR(B125*(IF(A125>$B$39, 1/(1+$B$100)^(A125-$B$39),VLOOKUP(A125,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A125=\"N/A\",\"-\",C125*VLOOKUP(A125,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B126,IFERROR(B126*(IF(A126>$B$39, 1/(1+$B$100)^(A126-$B$39),VLOOKUP(A126,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A126=\"N/A\",\"-\",C126*VLOOKUP(A126,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B127,IFERROR(B127*(IF(A127>$B$39, 1/(1+$B$100)^(A127-$B$39),VLOOKUP(A127,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A127=\"N/A\",\"-\",C127*VLOOKUP(A127,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B128,IFERROR(B128*(IF(A128>$B$39, 1/(1+$B$100)^(A128-$B$39),VLOOKUP(A128,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A128=\"N/A\",\"-\",C128*VLOOKUP(A128,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B129,IFERROR(B129*(IF(A129>$B$39, 1/(1+$B$100)^(A129-$B$39),VLOOKUP(A129,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A129=\"N/A\",\"-\",C129*VLOOKUP(A129,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["-"]
["Table 12. Capital Cost Summary "]
["Total Capital Costs:",{"$f":"SUM(B105:B115)+SUM(B119:B129)","v":{"v":7199434.605085715,"d":"$7,199,435"}}]
["Total Real Capital Costs:",{"$f":"SUM(C105:C115)+SUM(C119:C129)","v":{"v":7199434.605085715,"d":"$7,199,435"}}]
["Total Discounted Capital Costs: ",{"$f":"SUM(D105:D115)+SUM(D119:D129)","v":{"v":6261257.445957713,"d":"$6,261,257"}}]
["-"]
["Table 13. Residual Value"]
["Share of Capital Costs","Asset Life (Years)","Explanation and Source"]
[{"v":1,"d":"100%"},75,"AASHTO"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"$f":"SUM(A138:A141)","v":{"v":1,"d":"100%"}},"Summation","N/A"]
["Note: If there are multiple components of the project for this specific bridge that different asset lives, enter the share of the project costs associated with the different project components and their asset life."]
["Note: The Summation cell should be 100%."]
["-"]
["Operating and Maintenance Costs (O&M)"]
["Table 14. Operating and Maintenance Costs Assumptions"]
["Which method would you like to use to enter O&M costs? ","Manual Entry"]
["Year of O&M costs Dollars",2024]
["Note: If you have O&M costs in the construction period you will need to use the manual entry option to enter the O&M costs in the construction period."]
["Note: The operating and  maintenance costs in the baseline should be entered to be consistent with your estimate of closure. If the bridge is closed in a future year (Table 25), there should not be maintenance costs for that year and thereafter."]
["Note: For frequency calculation option, all costs should be entered as year of expenditure. The tool applies inflation and discounting factors automatically."]
["-"]
["Table 15. Annual O&M Calculation Input"]
["Category ","Value"]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the No Build Scenario",{"v":0,"d":"0%"}]
["Annual O&M Costs in the Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario",{"v":0,"d":"0%"}]
["Note: The maintenance real growth rate represents the real cost increases year over year (e.g., from increased deterioration of the asset). It should not include inflation adjustments. "]
["-"]
["Table 16a. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16b. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16c. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16d. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["Note: The \"Occurs every _____ \" field in Tables 16a through 16d must be greater than or equal to 1, even if you are not adding an additional recurring maintenance cost. "]
["-"]
["Note: Manual O&M cost values should be entered in the year of dollar entered in Table 14. "]
["Table 17. Manual O&M Cost Entry "]
["Calendar Year","Analysis Year","No Build Annual Cost","Build Annual Cost","O&M Cost Difference Discounted"]
[{"$f":"IFERROR(IF(B32=\"Required\",\"N/A\",B32),\"N/A\")","v":2022},{"$f":"IFERROR(IF(A198=$B$35,1,IF(A198>$B$35,A198-$B$35+1,IF(A198<$B$35,A198-$B$35+1,\"N/A\"))),\"N/A\")","v":-7},0,0,{"$f":"IFERROR((C198-D198)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A198,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[{"$f":"IF(A198=\"N/A\",\"N/A\",IF(A198>=$B$35+$B$36-1,\"N/A\",A198+1))","v":2023},-6,0,0,{"$f":"IFERROR((C199-D199)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A199,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2024,-5,0,0,{"$f":"IFERROR((C200-D200)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A200,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2025,-4,0,0,{"$f":"IFERROR((C201-D201)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A201,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2026,-3,0,0,{"$f":"IFERROR((C202-D202)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A202,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2027,-2,0,0,{"$f":"IFERROR((C203-D203)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A203,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2028,-1,0,0,{"$f":"IFERROR((C204-D204)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A204,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2029,0,0,0,{"$f":"IFERROR((C205-D205)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A205,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2030,1,0,0,{"$f":"IFERROR((C206-D206)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A206,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2031,2,0,0,{"$f":"IFERROR((C207-D207)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A207,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2032,3,0,0,{"$f":"IFERROR((C208-D208)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A208,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2033,4,0,0,{"$f":"IFERROR((C209-D209)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A209,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2034,5,0,0,{"$f":"IFERROR((C210-D210)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A210,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2035,6,0,0,{"$f":"IFERROR((C211-D211)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A211,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2036,7,0,0,{"$f":"IFERROR((C212-D212)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A212,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2037,8,0,0,{"$f":"IFERROR((C213-D213)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A213,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2038,9,0,0,{"$f":"IFERROR((C214-D214)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A214,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2039,10,0,0,{"$f":"IFERROR((C215-D215)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A215,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2040,11,0,0,{"$f":"IFERROR((C216-D216)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A216,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2041,12,0,0,{"$f":"IFERROR((C217-D217)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A217,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2042,13,0,0,{"$f":"IFERROR((C218-D218)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A218,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2043,14,0,0,{"$f":"IFERROR((C219-D219)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A219,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2044,15,0,0,{"$f":"IFERROR((C220-D220)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A220,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2045,16,0,0,{"$f":"IFERROR((C221-D221)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A221,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2046,17,0,0,{"$f":"IFERROR((C222-D222)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A222,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2047,18,0,0,{"$f":"IFERROR((C223-D223)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A223,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2048,19,0,0,{"$f":"IFERROR((C224-D224)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A224,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2049,20,0,0,{"$f":"IFERROR((C225-D225)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A225,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2050,21,0,0,{"$f":"IFERROR((C226-D226)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A226,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2051,22,0,0,{"$f":"IFERROR((C227-D227)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A227,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2052,23,0,0,{"$f":"IFERROR((C228-D228)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A228,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2053,24,0,0,{"$f":"IFERROR((C229-D229)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A229,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2054,25,0,0,{"$f":"IFERROR((C230-D230)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A230,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2055,26,0,0,{"$f":"IFERROR((C231-D231)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A231,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2056,27,0,0,{"$f":"IFERROR((C232-D232)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A232,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2057,28,0,0,{"$f":"IFERROR((C233-D233)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A233,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2058,29,0,0,{"$f":"IFERROR((C234-D234)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A234,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2059,30,0,0,{"$f":"IFERROR((C235-D235)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A235,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C236-D236)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A236,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C237-D237)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A237,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["-"]
["Construction Disbenefits"]
["Table 18. Disbenefits Option"]
["Will project construction cause delays or increase crashes in the work zone, or cause other construction disbenefits?","YES"]
["Explanation/Methodology for disbenefits. If no construction disbenefits are calculated, explain why.","Required"]
[{"$f":"IF(B241=\"YES\",HYPERLINK(\"#A235\",\"If YES, then enter the requested information below and in Table 36.\"), HYPERLINK(\"#A262\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, then enter the requested information below and in Table 36."}]
["-"]
["For travel time disbenefits, enter the AADT by mode, minutes of delay by mode, and days of impact annually by year to calculate the total discounted travel time costs (Table 15). Enter the percent increase in crashes to calculate the total discounted crash costs (Table 15). These crash costs are estimated as a percent increase in the baseline crashes for the roadway on the theory that work zones may increase the inherent crash risk on the roadway. If no crash increases are expected due to the construction enter “0” percent for each year. "]
["Table 19. Travel Time and Safety Construction Disbenefits"]
["Year","Passenger AADT","Truck AADT","Bus AADT","Pedestrian AADT","Cyclist AADT","Vehicle \nDelay (minutes)","Pedestrian Delay (minutes)","Cyclist \nDelay (minutes)","Days of Impact Annually","Total Discounted Travel Time Disbenefits","Percent Increase in Crashes due to Work Zone","Total Discounted Safety Disbenefits"]
[{"$f":"$B$33","v":2025},1629,123,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C248*$C$93*G248/60,0)+IFERROR($C$91*$C$85*B248*G248/60,0)+IFERROR($C$91*$C$95*D248*G248/60,0)+IFERROR($C$94*G248/60*D248,0))*J248+IFERROR(E248*$C$92*H248/60*J248,0)+IFERROR(F248*$C$92*I248/60*J248,0))*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-6090044.038184788,"d":"$(6,090,044)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L248>0,-$E$417*(L248)*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[{"$f":"IFERROR(IF(A248=\"N/A\",\"N/A\",IF(A248>=$B$34,\"N/A\",A248+1)),\"\")","v":2026},1645,124,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C249*$C$93*G249/60,0)+IFERROR($C$91*$C$85*B249*G249/60,0)+IFERROR($C$91*$C$95*D249*G249/60,0)+IFERROR($C$94*G249/60*D249,0))*J249+IFERROR(E249*$C$92*H249/60*J249,0)+IFERROR(F249*$C$92*I249/60*J249,0))*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-5964230.044598562,"d":"$(5,964,230)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L249>0,-$E$417*(L249)*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2027,1662,125,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C250*$C$93*G250/60,0)+IFERROR($C$91*$C$85*B250*G250/60,0)+IFERROR($C$91*$C$95*D250*G250/60,0)+IFERROR($C$94*G250/60*D250,0))*J250+IFERROR(E250*$C$92*H250/60*J250,0)+IFERROR(F250*$C$92*I250/60*J250,0))*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-5843740.880236809,"d":"$(5,843,741)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L250>0,-$E$417*(L250)*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2028,1678,126,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C251*$C$93*G251/60,0)+IFERROR($C$91*$C$85*B251*G251/60,0)+IFERROR($C$91*$C$95*D251*G251/60,0)+IFERROR($C$94*G251/60*D251,0))*J251+IFERROR(E251*$C$92*H251/60*J251,0)+IFERROR(F251*$C$92*I251/60*J251,0))*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-5721938.678963489,"d":"$(5,721,939)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L251>0,-$E$417*(L251)*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2029,1695,128,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C252*$C$93*G252/60,0)+IFERROR($C$91*$C$85*B252*G252/60,0)+IFERROR($C$91*$C$95*D252*G252/60,0)+IFERROR($C$94*G252/60*D252,0))*J252+IFERROR(E252*$C$92*H252/60*J252,0)+IFERROR(F252*$C$92*I252/60*J252,0))*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-5608392.821961649,"d":"$(5,608,393)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L252>0,-$E$417*(L252)*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C253*$C$93*G253/60,0)+IFERROR($C$91*$C$85*B253*G253/60,0)+IFERROR($C$91*$C$95*D253*G253/60,0)+IFERROR($C$94*G253/60*D253,0))*J253+IFERROR(E253*$C$92*H253/60*J253,0)+IFERROR(F253*$C$92*I253/60*J253,0))*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L253>0,-$E$417*(L253)*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C254*$C$93*G254/60,0)+IFERROR($C$91*$C$85*B254*G254/60,0)+IFERROR($C$91*$C$95*D254*G254/60,0)+IFERROR($C$94*G254/60*D254,0))*J254+IFERROR(E254*$C$92*H254/60*J254,0)+IFERROR(F254*$C$92*I254/60*J254,0))*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L254>0,-$E$417*(L254)*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C255*$C$93*G255/60,0)+IFERROR($C$91*$C$85*B255*G255/60,0)+IFERROR($C$91*$C$95*D255*G255/60,0)+IFERROR($C$94*G255/60*D255,0))*J255+IFERROR(E255*$C$92*H255/60*J255,0)+IFERROR(F255*$C$92*I255/60*J255,0))*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L255>0,-$E$417*(L255)*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C256*$C$93*G256/60,0)+IFERROR($C$91*$C$85*B256*G256/60,0)+IFERROR($C$91*$C$95*D256*G256/60,0)+IFERROR($C$94*G256/60*D256,0))*J256+IFERROR(E256*$C$92*H256/60*J256,0)+IFERROR(F256*$C$92*I256/60*J256,0))*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L256>0,-$E$417*(L256)*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C257*$C$93*G257/60,0)+IFERROR($C$91*$C$85*B257*G257/60,0)+IFERROR($C$91*$C$95*D257*G257/60,0)+IFERROR($C$94*G257/60*D257,0))*J257+IFERROR(E257*$C$92*H257/60*J257,0)+IFERROR(F257*$C$92*I257/60*J257,0))*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L257>0,-$E$417*(L257)*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C258*$C$93*G258/60,0)+IFERROR($C$91*$C$85*B258*G258/60,0)+IFERROR($C$91*$C$95*D258*G258/60,0)+IFERROR($C$94*G258/60*D258,0))*J258+IFERROR(E258*$C$92*H258/60*J258,0)+IFERROR(F258*$C$92*I258/60*J258,0))*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L258>0,-$E$417*(L258)*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["Total Discounted Disbenefits","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUM(K248:K258)","v":{"v":-29228346.463945296,"d":"$(29,228,346)"}},"N/A",{"$f":"SUM(M248:M258)","v":0}]
["-"]
["If other travel impacts are caculated by applicant or the applicant has alternative approach to calcuating construction disbeneifts, enter those total discounted values below. "]
["Table 20. Other Construction Disbenefits "]
["Disbenefit Category","Total Discounted Disbenefits (-)","Explanation of Disbenefits"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["Note: Be sure to include your methodology and calculations in the overall application materials, if not included in this workbook. "]
["-"]
["Bridge Condition and Closures"]
["Note: This section is for benefits related to bridge load posting and closures from poor bridge condition. \nFor closures specifically due to weather, seismic or other extreme events, please use the Resilience to Weather, Seismic, or other Extreme Events section below."]
["Note: This section computes the travel time and vehicle operating cost savings from avoiding the detour of a bridge closure or posting. If the new bridge improves vehicle operations, then use Tables 41 through 43."]
["Table 21. Condition Impact Option"]
["Will the project improve or preserve the bridge's condition in a way that reduces the risk of closure and/or load posting?","YES"]
[{"$f":"IF(B277=\"YES\",HYPERLINK(\"#A269\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A329\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below."}]
["-"]
["Table 22. Bridge Details "]
["Variable","Value"]
["Bridge Currently Closed or Load Posted? (NBI)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPEN_CLOSED_POSTED_041]),FALSE)","v":"P"}]
["NBI Coding Translation",{"$f":"VLOOKUP(B282,Defaults!$A$344:$B$352,2,FALSE)","v":"Posted for load (may include other restrictions such a temporary bridges which are load posted)"}]
["Current Superstructure Condition Rating",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[SUPERSTRUCTURE_COND_059]),FALSE)","v":5}]
["Current Operating Rating (metric tons)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPERATING_RATING_064]),FALSE)","v":35.6}]
["-"]
["Table 23. Forecasted Condition Rating"]
["Bridge Component and Rating","Condition Rating Reference Value","NBIAS Forecast Year"]
["Overall Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)+$B$40)))","v":2038}]
["Overall Condition Rating 2",2,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=-1,\"Not forecasted to reach Condition Rating 2 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=99,\"Not forecasted to reach Condition Rating 2 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)+$B$40)))","v":2053}]
["Superstructure Condition Rating 4",4,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=-1,\"Not forecasted to reach Condition Rating 4 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=99,\"Not forecasted to reach Condition Rating 4 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)+$B$40)))","v":2033}]
["Superstructure Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)+$B$40)))","v":2048}]
["Note: Using FHWA's NBIAS software program, FHWA has estimated the expected year in which the bridge will enter a minimum condition rating of 3 and 2. See guidance Appendix B: NBIAS for how forecast of closure and load posting is calculated."]
["-"]
["If the bridge is not currently load posted or closed, enter up to three values of expected future load posting.  After entering the appropriate year, the user should enter the expected percentage reduction in truck traffic and in bus traffic for the load postings. "]
["Table 24. Anticipated Load Postings"]
["Load Posting Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in Truck Traffic","% Reduction in Bus Traffic","Explanation for year if not reference; for % reduction"]
["Load Posted, \nlevel 1",{"$f":"IF(C291=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C291=\"Not forecasted to reach Condition Rating 4 by 2070\", \"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285>40,OR(B282=\"A\",B282=\"G\")), \"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\",\n\nIF(AND( B284>4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND(B284=4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C292, \"; 50% for Truck and Bus\"), \"No Load Posting Forecasted\"))))))))))))","v":"2033; 50% for Truck and Bus"},2025,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 2",{"$f":"IF(C292=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C292=\"Not forecasted to reach Condition Rating 3 by 2070\",\"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND(B284>4,B285<=40,OR(B282=\"A\",B282=\"G\")),CONCATENATE(C292,\"; 100% for Truck and Bus\"),\"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\"))))))))))","v":"2048; 100% for Truck and Bus"},2049,{"v":1,"d":"100%"},{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 3","N/A",2070,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["-"]
["Table 25. Anticipated Closure"]
["Closure Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in All Traffic","Explanation for year if not reference; for % reduction"]
["Closure",{"$f":"IF(C290=\"No NBIAS forecast\",\"No NBIAS forecast\",IF(C290=\"Not forecasted to reach Condition Rating 2 by 2070\",\"Not forecasted to close by 2070\",CONCATENATE(C290+4,\"; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years\")))","v":"2057; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years"},2049,{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Note: If the bridge will be closed to pedestrians and bicyclists, be sure to enter their AADT in Tables 46 and 47 below."]
["-"]
["If the bridge closure will be partial in duration rather than indefinite, use the short-term closure fields below to enter the initial year of closure, the last year of closure, the recurrence (enter 30 if it only occurs once), the number of days of closure, and the percent reduction in all traffic on the bridge due to the closure."]
["Table 26a. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26b. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26c. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26d. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure",0]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Resilience to Weather, Seismic, or other Extreme Events"]
["Table 27. Resiliency Option"]
["Will the project improve the bridge's resiliency to weather, seismic, or other extreme events, reducing damage and/or closures, or other service interruptions?","YES"]
[{"$f":"IF(B342=\"YES\",HYPERLINK(\"#A334\",\"If YES, enter the requested information below using the probability-consequence method or other calculation method.\"), HYPERLINK(\"#A395\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below using the probability-consequence method or other calculation method."}]
["-"]
["Table 28. Probability Resilience Option"]
["Are you providing a probability-consequence analysis of the resilience impacts?","NO"]
[{"$f":"IF(B346=\"YES\",HYPERLINK(\"#A337\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A389\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If NO, the cells below will not be able to be edited, please skip down to the next subsection."}]
["Note: The consequence-probability approach requires defining a potential weather, seismic or extreme event, the annual probability of that event, and consequences of that event. This resiliency section is for maximum three independent events. Events with multiple level of consequences or dependent events require more complex modeling. Three suggested levels of consequences for each event are included to better reflect the range of consequence events that an asset may face. For guidance on accessing resilience see Resilience - Sustainability - Environment - FHWA (dot.gov). "]
["-"]
["Annual Probability of Event Occurrence: This table includes three independent events with three different consequence levels: (1) probability of an event occurrence that causes capacity reduction only (Table 30), i.e. not capacity reduction associated with structural damage; (2) the probability of an event occurrence with lesser structural damage consequence (Tables 31); and the probability of an event occurrence with larger structural damage consequence (Tables 32). The probability may change during the benefit period due to climate change or degradation of the remediation or other reasons which can be captured under probabilities for project open and final year."]
["Table 29. Annual Probability of Event Occurrence"]
["Consequence Level","Project Open Year","Final Year","Growth Rate","Explanation and source"]
["Volume Capacity Reduction Only",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C353-B353)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Lesser Structural Damage (Level one) Impacts",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C354-B354)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Larger Structural Damage (Level two)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C355-B355)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["-"]
["Volume Capacity Reduction: This consequence level refers to closure or service interruption of the asset reducing some amount of capacity for at least one day a year, but not cause any structural damage to the asset requiring repair. Traffic restriction may occur when a lane or speed reduction is imposed on the bridge or results from an onsite temporary detour.  A load restriction will occur when a load posting is imposed (ex. no trucks allowed). An example event that could cause this consequence would be a recurring flooding event that overtops the bridge or inundates roadways on approach to the bridge. \t"]
["Table 30. Volume Capacity Reduction Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Lesser Structural Damage (Level one): This consequence level can be any level of damage as long as it is correctly correlated with the event and its probability. The user could select a more-frequent less-damaging event or a less-frequent more-damaging event. "]
["Table 31. Lesser Structural Damage (Level one) Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Larger Structural Damage (Level two): This consequence level refers to the bridge no longer being structurally sound or capable of carrying traffic of any kind while it is being repaired. Per USDOT BCA guidance, the no build scenario cannot include rebuilding the bridge so any maintenance, repair, or operational costs under the failure consequence cannot amount to bridge reconstruction. "]
["Table 32. Larger Structural Damage (Level two)"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["Number of Fatalities in Year 1","-","-"]
["Number of Injuries in Year 1","-","-"]
["-"]
["Note: Other calculation method may include calculations that yield a benefit value but do not precisely follow the tool approach or is an engineering evaluation to determine if the bridge response satisfies for a design level extreme event.   Use the green box to enter a thorough explanation of the calculation method and results.  If a benefit value is calculated it may be included in the tool section Other Benefits Not Captured Elsewhere.  If a benefit value is not calculated the results of the calculation method or the results of a qualitative assessment may be explained in the Results sheet section designated for unquantified benefits.  "]
["Table 33. Other Resilience Method Option"]
["Are you providing an explanation of the other calculation method used?","NO"]
[{"$f":"IF(B391=\"YES\",HYPERLINK(\"#A389\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A395\",\"If NO, please skip down to the next subsection.\"))","v":"If NO, please skip down to the next subsection."}]
["-"]
["Please provide a qualitative explanation, link, or citation to the calculation method and results."]
["If this analysis results in a monetized benefits, please provide the data and explanation/methodology/source in Table 51 below."]
["Table 34. Other Resilience Method Explanation"]
["Explanation","-"]
["-"]
["-"]
["Safety Baseline, Detour Safety Benefits, and Safety Countermeasures"]
["Table 35. Crash Cost Estimate Option"]
["Are you using KABCO or General crash cost estimates? ","KABCO"]
["-"]
[{"$f":"HYPERLINK(\"https://www.nhtsa.gov/research-data/fatality-analysis-reporting-system-fars\", \"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)\")","v":"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)"}]
["If you selected that your project will cause workzone crashes or the project involves safety improvements on the bridge, enter historical crash data for the bridge (Table 36). Please provide the average annual crash rate for the detour route (3 years is preferred). "]
["Table 36. Historical Crash Data on the Current Bridge"]
["Crash Type","Years of Data","Number of Crashes","Average Annual Crashes","Average Annual Crash Cost Historical","Source for Crash; Calendar Years of Data"]
["Property Damage Only",5,0,{"$f":"IFERROR(IF(AND(B408>0,C408>0),C408/B408,0),\"N/A\")","v":0},{"$f":"IFERROR(D408*Defaults!B25, \"N/A\")","v":0},"Data are from 2019 to 2023; provided by MDOT"]
["No Injury",5,0,0,{"$f":"IFERROR(D409*Defaults!B6, \"N/A\")","v":0},"Same as above"]
["Possible Injury",5,0,0,{"$f":"IFERROR(D410*Defaults!B7, \"N/A\")","v":0},"Same as above"]
["Non-incapacitating",5,1,{"v":0.2,"d":"0.20"},{"$f":"IFERROR(D411*Defaults!B8, \"N/A\")","v":{"v":46760,"d":"$46,760"}},"Same as above"]
["Incapacitating",5,0,0,{"$f":"IFERROR(D412*Defaults!B9, \"N/A\")","v":0},"Same as above"]
["Killed",5,0,0,{"$f":"IFERROR(D413*Defaults!B10, \"N/A\")","v":0},"Same as above"]
["Injured (severity unknown)",5,0,0,{"$f":"IFERROR(D414*Defaults!B11, \"N/A\")","v":0},"Same as above"]
["Injury","-","-","N/A",{"$f":"IFERROR(D415*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-","-","N/A",{"$f":"IFERROR(D416*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total Annual Crash Cost","N/A","N/A","N/A",{"$f":"SUM(E408:E416)","v":{"v":46760,"d":"$46,760"}},"N/A"]
["-"]
["Table 37. CMF Option"]
["Does the project improve safety on the bridge via a Crash Modification Factor (CMF)?","YES"]
[{"$f":"IF(B420=\"YES\",HYPERLINK(\"#A418\",\"If YES, then enter historical crash data and the relevant CMFs in the tables below.\"), HYPERLINK(\"#A453\",\"If NO, please skip down to the next subsection\"))","v":"If YES, then enter historical crash data and the relevant CMFs in the tables below."}]
["-"]
["Table 38. CMF Timeframe"]
["Category ","Benefit Period","Year"]
["Initial Year of CMF-related Safety Benefits",{"$f":"B35","v":2030},2030]
["Last Year of CMF-related Safety Benefits",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},2059]
["Note: Enter years of safety countermeasure impact which may differ from benefits period depending on project details. "]
["-"]
["Table 39. Safety Countermeasure - Crash Costs Avoided"]
["Crash Type","CMF","Average Annual Crashes Reduced","Average Annual Crash Costs Avoided","CMF Reference Number, if CMF Clearinghouse value is used (https://www.cmfclearinghouse.org/)","Explanation and Source for CMF"]
["Property Damage Only",0.66,{"$f":"IFERROR(IF(OR(B431<>\"\",B431<>0), D408*(1-B431),0),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C431*Defaults!B25, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["No Injury",0.66,{"v":0,"d":"0.00"},{"$f":"IFERROR(C432*Defaults!B6, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["Possible Injury",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C433*Defaults!B7, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Non-incapacitating",0.56,{"v":0.088,"d":"0.09"},{"$f":"IFERROR(C434*Defaults!B8, \"N/A\")","v":{"v":20574.399999999998,"d":"$20,574"}},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C435*Defaults!B9, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Killed",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C436*Defaults!B10, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injured (severity unknown)",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C437*Defaults!B14, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injury","-",{"$f":"IFERROR(IF(AND(B438<>\"\",B438<>0), D415*(1-B438),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C438*Defaults!B14, \"N/A\")","v":0},"-","-"]
["Fatal","-",{"$f":"IFERROR(IF(AND(B439<>\"\",B439<>0), D416*(1-B439),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C439*Defaults!B15, \"N/A\")","v":0},"-","-"]
["Total Annual Crash Cost","N/A","N/A",{"$f":"SUM(D431:D439)","v":{"v":20574.399999999998,"d":"$20,574"}},"N/A","N/A"]
[{"$f":"HYPERLINK(\"https://www.transportation.gov/mission/office-secretary/office-policy/transportation-policy/benefit-cost-analysis-guidance/\", \"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed.\")","v":"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed."}]
[{"$f":"HYPERLINK(\"http://cmfclearinghouse.org/using_cmfs.cfm\", \"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse.\")","v":"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse."}]
["-"]
["Table 40. Safety Benefits due to Avoided Detouring"]
["Crash Type","Crash Rate per 100 Million VMT on Detour","Crash Cost Per Mile","Explanation and Source"]
["Property Damage Only",0,{"$f":"IFERROR(B446/100000000*Defaults!B25,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["No Injury",0,{"$f":"IFERROR(B447/100000000*Defaults!B6, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Possible Injury",0,{"$f":"IFERROR(B448/100000000*Defaults!B7, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Non-incapacitating",2.01,{"$f":"IFERROR(B449/100000000*Defaults!B8, \"N/A\")","v":{"v":4.6993799999999995E-3,"d":"$0.0047"}},"Data are from 2019 to2023; provided by MDOT"]
["Incapacitating",0,{"$f":"IFERROR(B450/100000000*Defaults!B9,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Killed",0,{"$f":"IFERROR(B451/100000000*Defaults!B10,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injured (severity unknown)",0,{"$f":"IFERROR(B452/100000000*Defaults!B11,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injury","-",{"$f":"IFERROR(B453/100000000*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-",{"$f":"IFERROR(B454/100000000*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total","N/A",{"$f":"SUM(C446:C454)","v":{"v":4.6993799999999995E-3,"d":"$0.00"}},"N/A"]
[{"$f":"HYPERLINK(\"https://www.bts.gov/content/motor-vehicle-safety-data\", \"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data.\")","v":"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data."}]
["-"]
["Travel Time and Mobility-Related Benefits"]
["Table 41. Travel Time Option"]
["Does the project improve travel time/mobility, separate from reducing bridge closures or load posting?","NO"]
[{"$f":"IF(B460=\"YES\",HYPERLINK(\"#A459\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A472\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Enter minutes saved and years of impact (which may be different than benefits period)"]
["Table 42. Travel Time Savings"]
["Initial or Last Year","Benefits Period","Year","Minutes Saved Per Vehicle"]
["Initial Year",{"$f":"B35","v":2030},"-","-"]
["Last Year",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},"-","-"]
["-"]
["Note: Table 43 is not referenced in the benefits calculation formulas. To enter travel time savings, you much enter minutes saved values in Table 43."]
["Table 43. Optional Travel Time Savings Calculator"]
["Year","Speed (mph) - No Build","Speed (mph) - Build","Distance Traveled on the Bridge (miles)","Minutes Saved Per Vehicle"]
["Initial Year","-","-","-",{"$f":"IFERROR((D472/B472-D472/C472)*60,\"-\")","v":"-"}]
["Final Year","-","-","-",{"$f":"IFERROR((D473/B473-D473/C473)*60,\"-\")","v":"-"}]
["To estimate minutes saved using speed, the following formula is used: [ (Bridge Length / Speed Without Project) — (Bridge Length / Speed With Project) ] x 60"]
["-"]
["Mobility-Related Emissions and Other Environmental Benefits"]
["Note: Emissions input parameters for emissions rate (grams) per mile for the detour route is computed automatically using MOVES and US DOT BCA Guidance, data as well as input parameters entered above including detour length, functional class and average speed. "]
["Table 44. Other Environmental Benefits Option"]
["Does the project have benefits related to improved wildlife connectivity, reduced noise, or improved water runoff?","NO"]
[{"$f":"IF(B479=\"YES\",HYPERLINK(\"#A478\",\"If YES, please enter the applicable values for the benefit(s) below.\"), HYPERLINK(\"#A484\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 45. Other Environmental Benefits "]
["Environmental Benefit Category","Annual Benefit ($) in Initial Year","Annual Growth Rate (%)","Initial Year","Last Year","Explanation and Source"]
["Wildlife Connectivity","-","-","-","-","-"]
["Noise","-","-","-","-","-"]
["Water Runoff","-","-","-","-","-"]
["-"]
["Pedestrian and Cyclist Benefits"]
["Table 46. Improved Pedestiran/Cycling Option"]
["Does the project improve pedestrian/cycling facilities or detour pedestrians or cyclists? ","NO"]
[{"$f":"IF(B490=\"YES\",HYPERLINK(\"#A489\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A525\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 47. Pedestrian and Cyclist AADT "]
["Scenario","First Year of Benefit Period","Last Year of Project Benefits","Explanation and Source"]
["No Build - Pedestrian AADT","-","-","-"]
["No Build -Cyclist AADT","-","-","-"]
["Build - Pedestrian AADT","-","-","-"]
["Build - Cyclist AADT","-","-","-"]
["-"]
["USDOT Guidance has benefit values for several non-vehicular improvements. Select all that apply:"]
["Table 48. Pedestrian and Cyclist Improvement Information"]
["Improvement","Input "]
["Extend Pedestrian Sidewalk Width?","NO"]
["If the sidewalk is widened, by how many additional feet?","-"]
["Reduce upslope by 1%? ","NO"]
["How many upslope percents reduced?","-"]
["Reduces traffic speed by 1 mph (for speeds ≤45 mph)?","NO"]
["How many mph reduced? ","-"]
["Reducing Traffic Volume by 1 Vehicle per Hour (for ADT ≤55,000)?","NO"]
["How many vehicles reduced?","-"]
["Install a Marked Crosswalk?","NO"]
["Average number of crossings on new marked crosswalks per trip?",0]
["Install a Signal for a Pedestrian Crossing?","NO"]
["Average number of crossings on new signaled crosswalks per trip?",0]
["Add a Cycling Path with At-Grade Crossings?","NO"]
["Add a Cycling Path with no At-Grade Crossings?","NO"]
["Add a Dedicated Cycling Lane?","NO"]
["Create a Cycling Boulevard/\"Sharrow\"?","NO"]
["Add a Separated Cycle Track?","NO"]
[{"$f":"HYPERLINK(\"#B493\",\"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6.\")","v":"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6."}]
[{"$f":"HYPERLINK(\"#B501\",\"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches.\")","v":"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches."}]
["-"]
["Table 49. Pedestrian and Cyclist Inputs"]
["Parameter","Reference","User Value"]
["Trips Induced from non-active modes (%)",{"$f":"0.89","v":{"v":0.89,"d":"89%"}},"-"]
["Length of the new or improved pedestrian/cycling facility (mi)","N/A","-"]
[{"$f":"HYPERLINK(Defaults!A1, \"Note: For more information on trips induced from non-active modes see Defaults tab.\")","v":"Note: For more information on trips induced from non-active modes see Defaults tab."}]
["-"]
["Other Quantified Benefits Not Captured Elsewhere"]
["Table 50. Additional Quantified Benefits Option"]
["Does the project have other quantified benefits not captured above?","NO"]
[{"$f":"IF(B531=\"YES\",HYPERLINK(\"#A530\",\"If YES, please enter the requested information for these additional benefits in the table below.\"), HYPERLINK(\"#A542\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 51. Additional Quantified Benefits "]
["Additional Benefit Category","Annual Benefit ($) in First Year","Annual Growth Rate (%)","First Year of Benefit","Last Year of Benefit","Explanation and Source"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-"]
["Manual Entry for AADT by Mode and Year"]
["Table 52. Manual Entry of AADT Option"]
["Will you manually enter AADT data for this project?","NO"]
["Explain the source of the manually entered AADT data.","-"]
[{"$f":"IF($B$548=\"YES\",HYPERLINK(\"#A548\",\"If YES, please enter the AADT values manually.\"), HYPERLINK(\"#A582\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 53. Manual Entry of AADT"]
["Calendar Year","Analysis Year","Passenger - \nNo Build","Trucks - \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A554<>\"N/A\",1,\"N/A\")","v":1},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IFERROR(IF(A554=\"N/A\",\"N/A\",IF(A554>=$B$35+$B$36-1,\"N/A\",A554+1)),\"N/A\")","v":2031},{"$f":"IF(A555<>\"N/A\",B554+1,\"N/A\")","v":2},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF(A555=\"N/A\",\"N/A\",IF(A555>=$B$35+$B$36-1,\"N/A\",A555+1))","v":2032},{"$f":"IF(A556<>\"N/A\",B555+1,\"N/A\")","v":3},"-","-","-","-","-","-","-","-","-","-"]
[2033,4,"-","-","-","-","-","-","-","-","-","-"]
[2034,5,"-","-","-","-","-","-","-","-","-","-"]
[2035,6,"-","-","-","-","-","-","-","-","-","-"]
[2036,7,"-","-","-","-","-","-","-","-","-","-"]
[2037,8,"-","-","-","-","-","-","-","-","-","-"]
[2038,9,"-","-","-","-","-","-","-","-","-","-"]
[2039,10,"-","-","-","-","-","-","-","-","-","-"]
[2040,11,"-","-","-","-","-","-","-","-","-","-"]
[2041,12,"-","-","-","-","-","-","-","-","-","-"]
[2042,13,"-","-","-","-","-","-","-","-","-","-"]
[2043,14,"-","-","-","-","-","-","-","-","-","-"]
[2044,15,"-","-","-","-","-","-","-","-","-","-"]
[2045,16,"-","-","-","-","-","-","-","-","-","-"]
[2046,17,"-","-","-","-","-","-","-","-","-","-"]
[2047,18,"-","-","-","-","-","-","-","-","-","-"]
[2048,19,"-","-","-","-","-","-","-","-","-","-"]
[2049,20,"-","-","-","-","-","-","-","-","-","-"]
[2050,21,"-","-","-","-","-","-","-","-","-","-"]
[2051,22,"-","-","-","-","-","-","-","-","-","-"]
[2052,23,"-","-","-","-","-","-","-","-","-","-"]
[2053,24,"-","-","-","-","-","-","-","-","-","-"]
[2054,25,"-","-","-","-","-","-","-","-","-","-"]
[2055,26,"-","-","-","-","-","-","-","-","-","-"]
[2056,27,"-","-","-","-","-","-","-","-","-","-"]
[2057,28,"-","-","-","-","-","-","-","-","-","-"]
[2058,29,"-","-","-","-","-","-","-","-","-","-"]
[2059,30,"-","-","-","-","-","-","-","-","-","-"]
["-"]
["End of Input. The rest of this form is data maintained by the tool, but is available for review."]
[{"$f":"HYPERLINK(Results!A1, \"Go To Results Tab\")","v":"Go To Results Tab"}]
["-"]
["AADT by Mode and Year"]
["Table 54. Calculated AADT"]
["Calendar Year","Analysis Year","Passenger - No Build","Trucks -  \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A591<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(C554=\"-\", $B$548=\"YES\"),0,IF(AND(C554>=0, $B$548=\"YES\"),C554,IF($B591=1,($F$47),IF($B591=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B591-1)+($F$47)))))),\"0\")","v":1674},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(D554=\"-\", $B$548=\"YES\"), 0,IF(AND(D554>=0, $B$548=\"YES\"), D554,IF($B591=1,($F$48),IF($B591=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B591-1)+($F$48)))))),\"0\")","v":126},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(E554=\"-\", $B$548=\"YES\"), 0,IF(AND(E554>=0, $B$548=\"YES\"),E554,IF($B591=1,($F$49),IF($B591=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B591-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F554=\"-\", $B$548=\"YES\"), 0,IF($B591=\"N/A\",\"\",IF(AND(F554>=0,$B$548=\"YES\"),F554,IF($B591=1,$B$495,IF($B591=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B591-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(G554=\"-\", $B$548=\"YES\"),0,IF(AND(G554>=0, $B$548=\"YES\"),G554,IF($B591=1,$B$496,IF($B591=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B591-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(H554=\"-\", $B$548=\"YES\"),0,IF(AND(H554>=0, $B$548=\"YES\"),H554,IF($B591=1,($F$50),IF($B591=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B591-1)+($F$50)))))),\"0\")","v":1674},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(I554=\"-\", $B$548=\"YES\"),0,IF(AND(I554>=0, $B$548=\"YES\"),I554,IF($B591=1,($F$51),IF($B591=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B591-1)+($F$51)))))),\"0\")","v":126},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(J554=\"-\", $B$548=\"YES\"),0,IF(AND(J554>=0, $B$548=\"YES\"),J554,IF($B591=1,($F$52),IF($B591=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B591-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(K554=\"-\", $B$548=\"YES\"),0,IF(AND(K554>=0, $B$548=\"YES\"),K554,IF($B591=1,$B$497,IF($B591=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B591-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(L554=\"-\", $B$548=\"YES\"),0,IF(AND(L554>=0, $B$548=\"YES\"),L554,IF($B591=1,$B$498,IF($B591=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B591-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IFERROR(IF(A591=\"N/A\",\"N/A\",IF(A591>=$B$35+$B$36-1,\"N/A\",A591+1)), \"N/A\")","v":2031},{"$f":"IF(A592<>\"N/A\",B591+1,\"N/A\")","v":2},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(C555=\"-\", $B$548=\"YES\"),0,IF(AND(C555>=0, $B$548=\"YES\"),C555,IF($B592=1,($F$47),IF($B592=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B592-1)+($F$47)))))),\"0\")","v":{"v":1695.0689655172414,"d":"1695"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(D555=\"-\", $B$548=\"YES\"), 0,IF(AND(D555>=0, $B$548=\"YES\"), D555,IF($B592=1,($F$48),IF($B592=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B592-1)+($F$48)))))),\"0\")","v":{"v":127.58620689655173,"d":"128"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(E555=\"-\", $B$548=\"YES\"), 0,IF(AND(E555>=0, $B$548=\"YES\"),E555,IF($B592=1,($F$49),IF($B592=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B592-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F555=\"-\", $B$548=\"YES\"), 0,IF($B592=\"N/A\",\"\",IF(AND(F555>=0,$B$548=\"YES\"),F555,IF($B592=1,$B$495,IF($B592=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B592-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(G555=\"-\", $B$548=\"YES\"),0,IF(AND(G555>=0, $B$548=\"YES\"),G555,IF($B592=1,$B$496,IF($B592=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B592-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(H555=\"-\", $B$548=\"YES\"),0,IF(AND(H555>=0, $B$548=\"YES\"),H555,IF($B592=1,($F$50),IF($B592=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B592-1)+($F$50)))))),\"0\")","v":{"v":1695.0689655172414,"d":"1695"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(I555=\"-\", $B$548=\"YES\"),0,IF(AND(I555>=0, $B$548=\"YES\"),I555,IF($B592=1,($F$51),IF($B592=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B592-1)+($F$51)))))),\"0\")","v":{"v":127.58620689655173,"d":"128"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(J555=\"-\", $B$548=\"YES\"),0,IF(AND(J555>=0, $B$548=\"YES\"),J555,IF($B592=1,($F$52),IF($B592=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B592-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(K555=\"-\", $B$548=\"YES\"),0,IF(AND(K555>=0, $B$548=\"YES\"),K555,IF($B592=1,$B$497,IF($B592=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B592-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(L555=\"-\", $B$548=\"YES\"),0,IF(AND(L555>=0, $B$548=\"YES\"),L555,IF($B592=1,$B$498,IF($B592=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B592-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IF(A592=\"N/A\",\"N/A\",IF(A592>=$B$35+$B$36-1,\"N/A\",A592+1))","v":2032},3,{"v":1716.1379310344828,"d":"1716"},{"v":129.17241379310346,"d":"129"},0,"0","0",{"v":1716.1379310344828,"d":"1716"},{"v":129.17241379310346,"d":"129"},0,"0","0"]
[2033,4,{"v":1737.2068965517242,"d":"1737"},{"v":130.75862068965517,"d":"131"},0,"0","0",{"v":1737.2068965517242,"d":"1737"},{"v":130.75862068965517,"d":"131"},0,"0","0"]
[2034,5,{"v":1758.2758620689656,"d":"1758"},{"v":132.3448275862069,"d":"132"},0,"0","0",{"v":1758.2758620689656,"d":"1758"},{"v":132.3448275862069,"d":"132"},0,"0","0"]
[2035,6,{"v":1779.344827586207,"d":"1779"},{"v":133.93103448275863,"d":"134"},0,"0","0",{"v":1779.344827586207,"d":"1779"},{"v":133.93103448275863,"d":"134"},0,"0","0"]
[2036,7,{"v":1800.4137931034484,"d":"1800"},{"v":135.51724137931035,"d":"136"},0,"0","0",{"v":1800.4137931034484,"d":"1800"},{"v":135.51724137931035,"d":"136"},0,"0","0"]
[2037,8,{"v":1821.4827586206898,"d":"1821"},{"v":137.10344827586206,"d":"137"},0,"0","0",{"v":1821.4827586206898,"d":"1821"},{"v":137.10344827586206,"d":"137"},0,"0","0"]
[2038,9,{"v":1842.5517241379312,"d":"1843"},{"v":138.68965517241378,"d":"139"},0,"0","0",{"v":1842.5517241379312,"d":"1843"},{"v":138.68965517241378,"d":"139"},0,"0","0"]
[2039,10,{"v":1863.6206896551726,"d":"1864"},{"v":140.27586206896552,"d":"140"},0,"0","0",{"v":1863.6206896551726,"d":"1864"},{"v":140.27586206896552,"d":"140"},0,"0","0"]
[2040,11,{"v":1884.6896551724137,"d":"1885"},{"v":141.86206896551724,"d":"142"},0,"0","0",{"v":1884.6896551724137,"d":"1885"},{"v":141.86206896551724,"d":"142"},0,"0","0"]
[2041,12,{"v":1905.7586206896551,"d":"1906"},{"v":143.44827586206895,"d":"143"},0,"0","0",{"v":1905.7586206896551,"d":"1906"},{"v":143.44827586206895,"d":"143"},0,"0","0"]
[2042,13,{"v":1926.8275862068965,"d":"1927"},{"v":145.0344827586207,"d":"145"},0,"0","0",{"v":1926.8275862068965,"d":"1927"},{"v":145.0344827586207,"d":"145"},0,"0","0"]
[2043,14,{"v":1947.896551724138,"d":"1948"},{"v":146.6206896551724,"d":"147"},0,"0","0",{"v":1947.896551724138,"d":"1948"},{"v":146.6206896551724,"d":"147"},0,"0","0"]
[2044,15,{"v":1968.9655172413793,"d":"1969"},{"v":148.20689655172413,"d":"148"},0,"0","0",{"v":1968.9655172413793,"d":"1969"},{"v":148.20689655172413,"d":"148"},0,"0","0"]
[2045,16,{"v":1990.0344827586207,"d":"1990"},{"v":149.79310344827587,"d":"150"},0,"0","0",{"v":1990.0344827586207,"d":"1990"},{"v":149.79310344827587,"d":"150"},0,"0","0"]
[2046,17,{"v":2011.103448275862,"d":"2011"},{"v":151.3793103448276,"d":"151"},0,"0","0",{"v":2011.103448275862,"d":"2011"},{"v":151.3793103448276,"d":"151"},0,"0","0"]
[2047,18,{"v":2032.1724137931035,"d":"2032"},{"v":152.9655172413793,"d":"153"},0,"0","0",{"v":2032.1724137931035,"d":"2032"},{"v":152.9655172413793,"d":"153"},0,"0","0"]
[2048,19,{"v":2053.241379310345,"d":"2053"},{"v":154.55172413793105,"d":"155"},0,"0","0",{"v":2053.241379310345,"d":"2053"},{"v":154.55172413793105,"d":"155"},0,"0","0"]
[2049,20,{"v":2074.310344827586,"d":"2074"},{"v":156.13793103448276,"d":"156"},0,"0","0",{"v":2074.310344827586,"d":"2074"},{"v":156.13793103448276,"d":"156"},0,"0","0"]
[2050,21,{"v":2095.3793103448274,"d":"2095"},{"v":157.72413793103448,"d":"158"},0,"0","0",{"v":2095.3793103448274,"d":"2095"},{"v":157.72413793103448,"d":"158"},0,"0","0"]
[2051,{"$f":"IF(A612<>\"N/A\",B611+1,\"N/A\")","v":22},{"v":2116.448275862069,"d":"2116"},{"v":159.31034482758622,"d":"159"},0,"0","0",{"v":2116.448275862069,"d":"2116"},{"v":159.31034482758622,"d":"159"},0,"0","0"]
[2052,{"$f":"IF(A613<>\"N/A\",B612+1,\"N/A\")","v":23},{"v":2137.5172413793102,"d":"2138"},{"v":160.89655172413794,"d":"161"},0,"0","0",{"v":2137.5172413793102,"d":"2138"},{"v":160.89655172413794,"d":"161"},0,"0","0"]
[2053,24,{"v":2158.5862068965516,"d":"2159"},{"v":162.48275862068965,"d":"162"},0,"0","0",{"v":2158.5862068965516,"d":"2159"},{"v":162.48275862068965,"d":"162"},0,"0","0"]
[2054,25,{"v":2179.655172413793,"d":"2180"},{"v":164.0689655172414,"d":"164"},0,"0","0",{"v":2179.655172413793,"d":"2180"},{"v":164.0689655172414,"d":"164"},0,"0","0"]
[2055,26,{"v":2200.7241379310344,"d":"2201"},{"v":165.6551724137931,"d":"166"},0,"0","0",{"v":2200.7241379310344,"d":"2201"},{"v":165.6551724137931,"d":"166"},0,"0","0"]
[2056,27,{"v":2221.793103448276,"d":"2222"},{"v":167.24137931034483,"d":"167"},0,"0","0",{"v":2221.793103448276,"d":"2222"},{"v":167.24137931034483,"d":"167"},0,"0","0"]
[2057,28,{"v":2242.862068965517,"d":"2243"},{"v":168.82758620689657,"d":"169"},0,"0","0",{"v":2242.862068965517,"d":"2243"},{"v":168.82758620689657,"d":"169"},0,"0","0"]
[2058,29,{"v":2263.9310344827586,"d":"2264"},{"v":170.41379310344828,"d":"170"},0,"0","0",{"v":2263.9310344827586,"d":"2264"},{"v":170.41379310344828,"d":"170"},0,"0","0"]
[2059,30,2285,172,0,"0","0",2285,172,0,"0","0"]
["-"]
["Detour Emissions $ per mile"]
["Table 55. Calculated Emission Inputs"]
["Variable","Value"]
["Detour MOVES Functional Class",{"$f":"VLOOKUP(B$62,Defaults!$B$359:$D$371, 3,TRUE)","v":"Rural Unrestricted"}]
["Detour Average Speed, Rounded",{"$f":"IF(C69>70, 70, IF(C69<5, 10, MROUND(C69,10)))","v":50}]
["-"]
["Table 56. Calculated Emission Outputs"]
["Calendar Year","Analysis Year","NOX - Passenger","SOX - Passenger","PM2.5 - Passenger","CO2 - Passenger","NOX - \nTrucks","SOX - Trucks","PM2.5 - Trucks","CO2 - \nTrucks","Passenger - Non-CO2 Emissions Total","Trucks - Non-CO2 Emissions Total"]
[{"$f":"IF(OR(B35=\"Required\",B35=\"-\"), \"N/A\", B35)","v":2030},{"$f":"IF(A630<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.06965186662968313,"d":"$0.0697"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.28753161385778697,"d":"$0.2875"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"$f":"SUM(G630:I630)","v":{"v":0.12571826081008075,"d":"$0.13"}}]
[{"$f":"IF(A630=\"N/A\",\"N/A\",IF(A630>=$B$35+$B$36-1,\"N/A\",A630+1))","v":2031},{"$f":"IF(A631<>\"N/A\",B630+1,\"N/A\")","v":2},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07100696131119447,"d":"$0.0710"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2931256141273937,"d":"$0.2931"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"$f":"SUM(G631:I631)","v":{"v":0.12571826081008075,"d":"$0.13"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},{"$f":"IF(A632<>\"N/A\",B631+1,\"N/A\")","v":3},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07182001812010128,"d":"$0.0718"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29648201428915777,"d":"$0.2965"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2033,4,{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07317511280161262,"d":"$0.0732"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30207601455876454,"d":"$0.3021"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2034,5,{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0742591885468217,"d":"$0.0743"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3065512147744499,"d":"$0.3066"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2035,6,{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07534326429203078,"d":"$0.0753"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31102641499013534,"d":"$0.3110"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2036,7,{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07642734003723985,"d":"$0.0764"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3155016152058207,"d":"$0.3155"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2037,8,{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0777824347187512,"d":"$0.0778"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3210956154754275,"d":"$0.3211"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2038,9,{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.078595491527658,"d":"$0.0786"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3244520156371915,"d":"$0.3245"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2039,10,{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07967956727286707,"d":"$0.0797"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32892721585287693,"d":"$0.3289"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2040,11,{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07151240714984376,"d":"$0.0715"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30259572144273983,"d":"$0.3026"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2041,12,{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07246909487091192,"d":"$0.0725"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30664382473963264,"d":"$0.3066"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2042,13,{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07366495452224708,"d":"$0.0737"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3117039538607487,"d":"$0.3117"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2043,14,{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07462164224331523,"d":"$0.0746"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31575205715764154,"d":"$0.3158"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2044,15,{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07581750189465042,"d":"$0.0758"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3208121862787576,"d":"$0.3208"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2045,16,{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07677418961571855,"d":"$0.0768"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32486028957565044,"d":"$0.3249"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2046,17,{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07797004926705374,"d":"$0.0780"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32992041869676647,"d":"$0.3299"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2047,18,{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07916590891838893,"d":"$0.0792"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.33498054781788256,"d":"$0.3350"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2048,19,{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0803617685697241,"d":"$0.0804"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34004067693899853,"d":"$0.3400"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2049,20,{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08131845629079223,"d":"$0.0813"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3440887802358914,"d":"$0.3441"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2050,21,{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07902440666773428,"d":"$0.0790"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3306844437642157,"d":"$0.3307"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2051,22,{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07994063167257758,"d":"$0.0799"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.33451846630061244,"d":"$0.3345"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2052,23,{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08085685667742087,"d":"$0.0809"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3383524888370091,"d":"$0.3384"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2053,24,{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2054,25,{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2055,26,{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2056,27,{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2057,28,{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2058,29,{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2059,30,{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321132[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
["-"]
["BCA Annual Calculations"]
["Table 57. BCA Annual Calculations"]
["Calendar Year","Analysis Year","Discounted Safety","Discounted Travel Time","Discounted VOC","Discounted Resilience","Discounted Health and Amenity","Discounted CO2 Emissions","Discounted Non-CO2 Emissions","Discounted Other Environmental","Discounted Maintenance Cost Savings","Discounted Residual Value","Discounted Other Benefits","Total Discounted Benefits","Total Discounted Costs","Net Present Value","7 Percent Discount Rate","3 Percent Discount Rate"]
[{"$f":"IFERROR(\"Pre-Benefits Period\", \"N/A\")","v":"Pre-Benefits Period"},{"$f":"IF(A664>0, 0,0)","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",M259,0)))","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",K259,0)))","v":{"v":-29228346.463945296,"d":"$(29,228,346)"}},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUMIFS(E198:E237, B198:B237, \"<=\"&0)","v":0},"N/A",{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",-(IFERROR(ABS(B264),0)+IFERROR(ABS(B265),0)+IFERROR(ABS(B266),0)+IFERROR(ABS(B267),0)+IFERROR(ABS(B268),0)+IFERROR(ABS(B269),0)+IFERROR(ABS(B270),0)),0)))","v":0},{"$f":"SUM(_xlfn.IFNA(BCACalc321201322133[[#This Row],[Discounted Safety]:[Discounted Other Benefits]],0))","v":{"v":-29228346.463945296,"d":"$(29,228,346)"}},{"$f":"B134","v":{"v":6261257.445957713,"d":"$6,261,257"}},{"$f":"N664-O664","v":{"v":-35489603.909903005,"d":"$(35,489,604)"}},{"$f":"IF(A664=\"N/A\",0,VLOOKUP(A664,Defaults!$A$290:$B$340,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(A664=\"N/A\", 0,VLOOKUP(A664,Defaults!$A$290:$C$340,3,FALSE))","v":{"$error":"#N/A"}}]
[{"$f":"IF(OR(B35=0,B35=\"Required\"), \"N/A\", B35)","v":2030},{"$f":"IF(A665<>\"N/A\",B664+1,\"N/A\")","v":1},{"$f":"(IF(A665=\"N/A\",0,(\n\n+N(\"Avoided crashes due to CMF\")\n+IF($B$420=\"YES\",IF(OR(A665<$C$425,A665>$C$426),0,(((SUM($H591:$J591)-SUM($C591:$E591))/SUM($C591:$E591))*0.5*$D$440) + ((SUM($C591:$E591)/SUM($C$591:$E$591))*$D$440)))\n\n+N(\"Avoided detour benefits\")\n+IF($B$277=\"YES\",IF(A665=\"N/A\",0, IF(A665>=$C$304, $D$304*$C$68*$C$455*SUM(C591:E591),\nIF( A665>=$C$300, $D$300*$C$68*$C$455*D591+$E$300*$C$68*$C$455*E591,\nIF(A665>=$C$299, $D$299*$C$68*$C$455*D591+$E$299*$C$68*$C$455*E591,\nIF(A665>=$C$298,$D$298*$C$68*$C$455*D591+$E$298*$C$68*$C$455*E591,0)))))*365,0)\n\n+N(\"Avoided detour benefits - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*$C$455*SUM(C591:E591),0),0),0)\n)))*Q665","v":{"v":17461.88806141958,"d":"$17,462"}},{"$f":"(IF($A665=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A665>=$C$466, $A665<=$C$467)),\n($C591+(0.5*($H591-$C591)))*$C$85*$C$91*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+($D591+(0.5*($I591-$D591)))*$C$93*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+(($E591+(0.5*($J591-$E591)))*$C$94+($E591+(0.5*($J591-$E591)))*$C$91*$C$95)*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,\nIF(A665>=$C$304,$D$304*$C$68/$C$69*(($C$93*D591)+($C$91*$C$85*C591)+($C$91*$C$95*E591+E591*$C$94))+IFERROR($D$304*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),\nIF(A665>=$C$300,($D$300*$C$68/$C$69*(($C$93*D591))+($E$300*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$299,($D$299*$C$68/$C$69*(($C$93*D591))+($E$299*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$298,($D$298*$C$68/$C$69*(($C$93*D591))+($E$298*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$329*$B$330*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$337*$B$338*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$313*$B$314*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$321*$B$322*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I591:J591)-SUM(D591:E591))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H591-C591))))\n\n))*Q665)","v":{"v":213362.20390564113,"d":"$213,362"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I591:J591)-SUM(D591:E591))+(Defaults!$B$59*0.5*$C$72*(H591-C591)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D591+$E$300*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D591+$E$299*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D591+$E$298*$C$68*(Defaults!$B$60)*E591,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0),0)))*Q665","v":{"v":378037.730409995,"d":"$378,038"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A665=\"N/A\",0,(\n(($B$355+($D$355*($B665-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B665-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B665-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B665-1)))*(($B$386-$C$386)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B665-1)))*(($B$387-$C$387)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C591*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C591*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D591*$C$93)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E591*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F591*$C$92/Defaults!$B$258+$G591*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L630*$E591)\n\n))*Q665\n\n+(IF(A665=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J630*$E591))\n\n))*R665,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A665=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K591-F591)*Defaults!$C$254*Defaults!$C$250)\n+((L591-G591)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F591*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K591-F591)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F591*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K591-F591)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F591*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K591-F591)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F591*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K591-F591)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F591*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K591-F591)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F591*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K591-F591)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G591*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G591*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G591*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G591*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G591*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L591-G591)*$C$526*365*0.5,0))),0)*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J630*(I591-D591))+(F630*(H591-C591))+((J591-E591)*J630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304, $D$304*$C$68*((J630*D591)+(F630*C591)+(E591*J630)),\nIF( A665>=$C$300, $D$300*$C$68*J630*D591+$E$300*$C$68*J630*E591,\nIF(A665>=$C$299, $D$299*$C$68*J630*D591+$E$299*$C$68*J630*E591,\nIF(A665>=$C$298,$D$298*$C$68*J630*D591+$E$298*$C$68*J630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0))),0))))*R665","v":{"v":89725.26839204963,"d":"$89,725"}},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L630*(I591-D591))+(K630*(H591-C591))+((J591-E591)*L630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304,$D$304*$C$68*((L630*D591)+(L630*E591)+(K630*C591)),\nIF(A665>=$C$300,$D$300*$C$68*L630*D591+$E$300*$C$68*L630*E591,\nIF(A665>=$C$299,$D$299*$C$68*L630*D591+$E$299*$C$68*L630*E591,\nIF(A665>=$C$298,$D$298*$C$68*L630*D591+$E$298*$C$68*L630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0))),0))))*Q665","v":{"v":36004.73180888996,"d":"$36,005"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I591:J591)-SUM(D591:E591)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H591-C591)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A665=\"N/A\",A665<D$484,A665>E$484),0,\nB$484*(1+C$484)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$485,A665>E$485),0,B$485*(1+C$485)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$486,A665>E$486),0,B$486*(1+C$486)^(B665-1))),0)\n\n))*Q665","v":{"v":1059.6512140280165,"d":"$1,060"}},{"$f":"(IF(A665=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B665-1)))-($B$158*((1+$B$159)^(B665-1)))),0)\n\n+(IFERROR(IF(AND(A665>=$B$164,A665<=($B$165),MOD((A665-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A665>=$B$172,A665<=($B$173),MOD((A665-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A665>=$B$180,A665<=($B$181),MOD((A665-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A665>=$B$188,A665<=($B$189),MOD((A665-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q665))\n\n+IFERROR(SUMIF($A$198:$A$237,A665,$E$198:$E$237),0)","v":0},{"$f":"IFERROR((IF(A665=($B$35+$B$36-1),IFERROR(($A$138*$B$133*($B$138-$B$36)/$B$138),0)+IFERROR(($A$139*$B$133*($B$139-$B$36)/$B$139),0)+IFERROR(($A$140*$B$133*($B$140-$B$36)/$B$140),0)+IFERROR(($A$141*$B$133*($B$141-$B$36)/$B$141),0),0))*Q665, 0)","v":0},{"$f":"IF($B$531=\"YES\",(\nIF(OR(A665=\"N/A\",A665<D$536,A665>E$536),0,B$536*(1+C$536)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$537,A665>E$537),0,B$537*(1+C$537)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$538,A665>E$538),0,B$538*(1+C$538)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$539,A665>E$539),0,B$539*(1+C$539)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$540,A665>E$540),0,B$540*(1+C$540)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$541,A665>E$541),0,B$541*(1+C$541)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$542,A665>E$542),0,B$542*(1+C$542)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$543,A665>E$543),0,B$543*(1+C$543)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$544,A665>E$544),0,B$544*(1+C$544)^(B665-1))\n)*Q665,0)","v":0},{"$f":"C665+D665+E665+F665+G665+H665+L665+M665+K665+J665+I665","v":{"v":735651.4737920233,"d":"$735,651"}},0,{"$f":"N665-O665","v":{"v":735651.4737920233,"d":"$735,651"}},{"$f":"IF(A665=\"N/A\",0,VLOOKUP(A665,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7833046013764873,"d":"0.78"}},{"$f":"IF(A665=\"N/A\", 0,VLOOKUP(A665,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8534903711901116,"d":"0.85"}}]
[{"$f":"IFERROR(IF(A665=\"N/A\",\"N/A\",IF(A665>=$B$35+$B$36-1,\"N/A\",A665+1)), \"N/A\")","v":2031},2,{"v":17150.02005880925,"d":"$17,150"},{"$f":"(IF($A666=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A666>=$C$466, $A666<=$C$467)),\n($C592+(0.5*($H592-$C592)))*$C$85*$C$91*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+($D592+(0.5*($I592-$D592)))*$C$93*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+(($E592+(0.5*($J592-$E592)))*$C$94+($E592+(0.5*($J592-$E592)))*$C$91*$C$95)*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,\nIF(A666>=$C$304,$D$304*$C$68/$C$69*(($C$93*D592)+($C$91*$C$85*C592)+($C$91*$C$95*E592+E592*$C$94))+IFERROR($D$304*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),\nIF(A666>=$C$300,($D$300*$C$68/$C$69*(($C$93*D592))+($E$300*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$299,($D$299*$C$68/$C$69*(($C$93*D592))+($E$299*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$298,($D$298*$C$68/$C$69*(($C$93*D592))+($E$298*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$329*$B$330*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$337*$B$338*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$313*$B$314*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$321*$B$322*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I592:J592)-SUM(D592:E592))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H592-C592))))\n\n))*Q666)","v":{"v":209552.093755557,"d":"$209,552"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I592:J592)-SUM(D592:E592))+(Defaults!$B$59*0.5*$C$72*(H592-C592)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D592+$E$300*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D592+$E$299*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D592+$E$298*$C$68*(Defaults!$B$60)*E592,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0),0)))*Q666","v":{"v":371286.9312178997,"d":"$371,287"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A666=\"N/A\",0,(\n(($B$355+($D$355*($B666-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B666-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B666-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B666-1)))*(($B$386-$C$386)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B666-1)))*(($B$387-$C$387)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C592*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C592*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D592*$C$93)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E592*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F592*$C$92/Defaults!$B$258+$G592*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L631*$E592)\n\n))*Q666\n\n+(IF(A666=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J631*$E592))\n\n))*R666,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A666=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K592-F592)*Defaults!$C$254*Defaults!$C$250)\n+((L592-G592)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F592*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K592-F592)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F592*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K592-F592)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F592*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K592-F592)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F592*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K592-F592)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F592*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K592-F592)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F592*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K592-F592)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G592*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G592*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G592*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G592*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G592*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L592-G592)*$C$526*365*0.5,0))),0)*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J631*(I592-D592))+(F631*(H592-C592))+((J592-E592)*J631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304, $D$304*$C$68*((J631*D592)+(F631*C592)+(E592*J631)),\nIF( A666>=$C$300, $D$300*$C$68*J631*D592+$E$300*$C$68*J631*E592,\nIF(A666>=$C$299, $D$299*$C$68*J631*D592+$E$299*$C$68*J631*E592,\nIF(A666>=$C$298,$D$298*$C$68*J631*D592+$E$298*$C$68*J631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0))),0))))*R666","v":{"v":90806.29229117147,"d":"$90,806"}},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L631*(I592-D592))+(K631*(H592-C592))+((J592-E592)*L631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304,$D$304*$C$68*((L631*D592)+(L631*E592)+(K631*C592)),\nIF(A666>=$C$300,$D$300*$C$68*L631*D592+$E$300*$C$68*L631*E592,\nIF(A666>=$C$299,$D$299*$C$68*L631*D592+$E$299*$C$68*L631*E592,\nIF(A666>=$C$298,$D$298*$C$68*L631*D592+$E$298*$C$68*L631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0))),0))))*Q666","v":{"v":35361.77822289881,"d":"$35,362"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I592:J592)-SUM(D592:E592)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H592-C592)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A666=\"N/A\",A666<D$484,A666>E$484),0,\nB$484*(1+C$484)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$485,A666>E$485),0,B$485*(1+C$485)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$486,A666>E$486),0,B$486*(1+C$486)^(B666-1))),0)\n\n))*Q666","v":{"v":1040.7285193229006,"d":"$1,041"}},{"$f":"(IF(A666=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B666-1)))-($B$158*((1+$B$159)^(B666-1)))),0)\n\n+(IFERROR(IF(AND(A666>=$B$164,A666<=($B$165),MOD((A666-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A666>=$B$172,A666<=($B$173),MOD((A666-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A666>=$B$180,A666<=($B$181),MOD((A666-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A666>=$B$188,A666<=($B$189),MOD((A666-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q666))\n\n+IFERROR(SUMIF($A$198:$A$237,A666,$E$198:$E$237),0)","v":0},0,{"$f":"IF($B$531=\"YES\",(\nIF(OR(A666=\"N/A\",A666<D$536,A666>E$536),0,B$536*(1+C$536)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$537,A666>E$537),0,B$537*(1+C$537)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$538,A666>E$538),0,B$538*(1+C$538)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$539,A666>E$539),0,B$539*(1+C$539)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$540,A666>E$540),0,B$540*(1+C$540)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$541,A666>E$541),0,B$541*(1+C$541)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$542,A666>E$542),0,B$542*(1+C$542)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$543,A666>E$543),0,B$543*(1+C$543)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$544,A666>E$544),0,B$544*(1+C$544)^(B666-1))\n)*Q666,0)","v":0},{"$f":"C666+D666+E666+F666+G666+H666+L666+M666+K666+J666+I666","v":{"v":725197.8440656592,"d":"$725,198"}},0,{"$f":"N666-O666","v":{"v":725197.8440656592,"d":"$725,198"}},{"$f":"IF(A666=\"N/A\",0,VLOOKUP(A666,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7597522806755455,"d":"0.76"}},{"$f":"IF(A666=\"N/A\", 0,VLOOKUP(A666,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8367552658726585,"d":"0.84"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},3,{"v":16841.119570562878,"d":"$16,841"},{"$f":"(IF($A667=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A667>=$C$466, $A667<=$C$467)),\n($C593+(0.5*($H593-$C593)))*$C$85*$C$91*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+($D593+(0.5*($I593-$D593)))*$C$93*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+(($E593+(0.5*($J593-$E593)))*$C$94+($E593+(0.5*($J593-$E593)))*$C$91*$C$95)*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A667=\"N/A\",0,\nIF(A667>=$C$304,$D$304*$C$68/$C$69*(($C$93*D593)+($C$91*$C$85*C593)+($C$91*$C$95*E593+E593*$C$94))+IFERROR($D$304*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),\nIF(A667>=$C$300,($D$300*$C$68/$C$69*(($C$93*D593))+($E$300*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$299,($D$299*$C$68/$C$69*(($C$93*D593))+($E$299*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$298,($D$298*$C$68/$C$69*(($C$93*D593))+($E$298*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$329*$B$330*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$337*$B$338*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$313*$B$314*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$321*$B$322*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I593:J593)-SUM(D593:E593))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H593-C593))))\n\n))*Q667)","v":{"v":205778.21144737897,"d":"$205,778"}},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I593:J593)-SUM(D593:E593))+(Defaults!$B$59*0.5*$C$72*(H593-C593)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D593+$E$300*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D593+$E$299*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D593+$E$298*$C$68*(Defaults!$B$60)*E593,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0),0)))*Q667","v":{"v":364600.32095374534,"d":"$364,600"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A667=\"N/A\",0,(\n(($B$355+($D$355*($B667-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B667-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B667-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B667-1)))*(($B$386-$C$386)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B667-1)))*(($B$387-$C$387)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C593*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C593*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D593*$C$93)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E593*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F593*$C$92/Defaults!$B$258+$G593*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L632*$E593)\n\n))*Q667\n\n+(IF(A667=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J632*$E593))\n\n))*R667,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A667=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K593-F593)*Defaults!$C$254*Defaults!$C$250)\n+((L593-G593)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F593*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K593-F593)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F593*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K593-F593)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F593*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K593-F593)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F593*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K593-F593)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F593*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K593-F593)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F593*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K593-F593)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G593*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G593*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G593*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G593*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G593*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L593-G593)*$C$526*365*0.5,0))),0)*Q667","v":0},{"v":91164.6361955475,"d":"$91,165"},{"v":34724.938061441,"d":"$34,725"},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I593:J593)-SUM(D593:E593)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H593-C593)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A667=\"N/A\",A667<D$484,A667>E$484),0,\nB$484*(1+C$484)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$485,A667>E$485),0,B$485*(1+C$485)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$486,A667>E$486),0,B$486*(1+C$486)^(B667-1))),0)\n\n))*Q667","v":{"v":1021.9857481279226,"d":"$1,022"}},0,0,0,{"v":714131.2119768036,"d":"$714,131"},0,{"v":714131.2119768036,"d":"$714,131"},{"$f":"IF(A667=\"N/A\",0,VLOOKUP(A667,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7369081286862711,"d":"0.74"}},{"$f":"IF(A667=\"N/A\", 0,VLOOKUP(A667,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8203482998751553,"d":"0.82"}}]
[2033,4,{"v":16535.29009595969,"d":"$16,535"},{"$f":"(IF($A668=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A668>=$C$466, $A668<=$C$467)),\n($C594+(0.5*($H594-$C594)))*$C$85*$C$91*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+($D594+(0.5*($I594-$D594)))*$C$93*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+(($E594+(0.5*($J594-$E594)))*$C$94+($E594+(0.5*($J594-$E594)))*$C$91*$C$95)*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A668=\"N/A\",0,\nIF(A668>=$C$304,$D$304*$C$68/$C$69*(($C$93*D594)+($C$91*$C$85*C594)+($C$91*$C$95*E594+E594*$C$94))+IFERROR($D$304*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),\nIF(A668>=$C$300,($D$300*$C$68/$C$69*(($C$93*D594))+($E$300*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$299,($D$299*$C$68/$C$69*(($C$93*D594))+($E$299*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$298,($D$298*$C$68/$C$69*(($C$93*D594))+($E$298*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$329*$B$330*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$337*$B$338*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$313*$B$314*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$321*$B$322*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I594:J594)-SUM(D594:E594))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H594-C594))))\n\n))*Q668)","v":{"v":202041.82302919717,"d":"$202,042"}},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I594:J594)-SUM(D594:E594))+(Defaults!$B$59*0.5*$C$72*(H594-C594)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D594+$E$300*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D594+$E$299*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D594+$E$298*$C$68*(Defaults!$B$60)*E594,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0),0)))*Q668","v":{"v":357980.14281683264,"d":"$357,980"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A668=\"N/A\",0,(\n(($B$355+($D$355*($B668-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B668-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B668-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B668-1)))*(($B$386-$C$386)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B668-1)))*(($B$387-$C$387)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C594*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C594*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D594*$C$93)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E594*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F594*$C$92/Defaults!$B$258+$G594*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L633*$E594)\n\n))*Q668\n\n+(IF(A668=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J633*$E594))\n\n))*R668,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A668=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K594-F594)*Defaults!$C$254*Defaults!$C$250)\n+((L594-G594)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F594*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K594-F594)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F594*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K594-F594)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F594*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K594-F594)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F594*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K594-F594)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F594*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K594-F594)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F594*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K594-F594)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G594*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G594*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G594*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G594*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G594*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L594-G594)*$C$526*365*0.5,0))),0)*Q668","v":0},{"v":92181.69240920678,"d":"$92,182"},{"v":34094.42496930039,"d":"$34,094"},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I594:J594)-SUM(D594:E594)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H594-C594)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A668=\"N/A\",A668<D$484,A668>E$484),0,\nB$484*(1+C$484)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$485,A668>E$485),0,B$485*(1+C$485)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$486,A668>E$486),0,B$486*(1+C$486)^(B668-1))),0)\n\n))*Q668","v":{"v":1003.4291881986975,"d":"$1,003"}},0,0,0,{"v":703836.8025086953,"d":"$703,837"},0,{"v":703836.8025086953,"d":"$703,837"},{"$f":"IF(A668=\"N/A\",0,VLOOKUP(A668,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7147508522660244,"d":"0.71"}},{"$f":"IF(A668=\"N/A\", 0,VLOOKUP(A668,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8042630390932897,"d":"0.80"}}]
[2034,5,{"v":16232.626227402512,"d":"$16,233"},{"$f":"(IF($A669=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A669>=$C$466, $A669<=$C$467)),\n($C595+(0.5*($H595-$C595)))*$C$85*$C$91*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+($D595+(0.5*($I595-$D595)))*$C$93*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+(($E595+(0.5*($J595-$E595)))*$C$94+($E595+(0.5*($J595-$E595)))*$C$91*$C$95)*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A669=\"N/A\",0,\nIF(A669>=$C$304,$D$304*$C$68/$C$69*(($C$93*D595)+($C$91*$C$85*C595)+($C$91*$C$95*E595+E595*$C$94))+IFERROR($D$304*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),\nIF(A669>=$C$300,($D$300*$C$68/$C$69*(($C$93*D595))+($E$300*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$299,($D$299*$C$68/$C$69*(($C$93*D595))+($E$299*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$298,($D$298*$C$68/$C$69*(($C$93*D595))+($E$298*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$329*$B$330*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$337*$B$338*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$313*$B$314*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$321*$B$322*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I595:J595)-SUM(D595:E595))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H595-C595))))\n\n))*Q669)","v":{"v":198344.08566149237,"d":"$198,344"}},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I595:J595)-SUM(D595:E595))+(Defaults!$B$59*0.5*$C$72*(H595-C595)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D595+$E$300*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D595+$E$299*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D595+$E$298*$C$68*(Defaults!$B$60)*E595,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0),0)))*Q669","v":{"v":351428.4470780804,"d":"$351,428"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A669=\"N/A\",0,(\n(($B$355+($D$355*($B669-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B669-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B669-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B669-1)))*(($B$386-$C$386)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B669-1)))*(($B$387-$C$387)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C595*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C595*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D595*$C$93)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E595*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F595*$C$92/Defaults!$B$258+$G595*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L634*$E595)\n\n))*Q669\n\n+(IF(A669=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J634*$E595))\n\n))*R669,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A669=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K595-F595)*Defaults!$C$254*Defaults!$C$250)\n+((L595-G595)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F595*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K595-F595)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F595*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K595-F595)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F595*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K595-F595)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F595*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K595-F595)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F595*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K595-F595)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F595*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K595-F595)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G595*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G595*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G595*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G595*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G595*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L595-G595)*$C$526*365*0.5,0))),0)*Q669","v":0},{"v":92825.63865469818,"d":"$92,826"},{"v":33470.43421654831,"d":"$33,470"},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I595:J595)-SUM(D595:E595)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H595-C595)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A669=\"N/A\",A669<D$484,A669>E$484),0,\nB$484*(1+C$484)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$485,A669>E$485),0,B$485*(1+C$485)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$486,A669>E$486),0,B$486*(1+C$486)^(B669-1))),0)\n\n))*Q669","v":{"v":985.0645865067405,"d":"$985"}},0,0,0,{"v":693286.2964247285,"d":"$693,286"},0,{"v":693286.2964247285,"d":"$693,286"},{"$f":"IF(A669=\"N/A\",0,VLOOKUP(A669,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6932597985121478,"d":"0.69"}},{"$f":"IF(A669=\"N/A\", 0,VLOOKUP(A669,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7884931755816564,"d":"0.79"}}]
[2035,6,{"v":15933.21409246839,"d":"$15,933"},{"$f":"(IF($A670=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A670>=$C$466, $A670<=$C$467)),\n($C596+(0.5*($H596-$C596)))*$C$85*$C$91*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+($D596+(0.5*($I596-$D596)))*$C$93*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+(($E596+(0.5*($J596-$E596)))*$C$94+($E596+(0.5*($J596-$E596)))*$C$91*$C$95)*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A670=\"N/A\",0,\nIF(A670>=$C$304,$D$304*$C$68/$C$69*(($C$93*D596)+($C$91*$C$85*C596)+($C$91*$C$95*E596+E596*$C$94))+IFERROR($D$304*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),\nIF(A670>=$C$300,($D$300*$C$68/$C$69*(($C$93*D596))+($E$300*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$299,($D$299*$C$68/$C$69*(($C$93*D596))+($E$299*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$298,($D$298*$C$68/$C$69*(($C$93*D596))+($E$298*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$329*$B$330*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$337*$B$338*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$313*$B$314*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$321*$B$322*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I596:J596)-SUM(D596:E596))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H596-C596))))\n\n))*Q670)","v":{"v":194686.05302057185,"d":"$194,686"}},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I596:J596)-SUM(D596:E596))+(Defaults!$B$59*0.5*$C$72*(H596-C596)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D596+$E$300*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D596+$E$299*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D596+$E$298*$C$68*(Defaults!$B$60)*E596,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0),0)))*Q670","v":{"v":344947.1006538992,"d":"$344,947"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A670=\"N/A\",0,(\n(($B$355+($D$355*($B670-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B670-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B670-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B670-1)))*(($B$386-$C$386)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B670-1)))*(($B$387-$C$387)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C596*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C596*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D596*$C$93)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E596*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F596*$C$92/Defaults!$B$258+$G596*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L635*$E596)\n\n))*Q670\n\n+(IF(A670=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J635*$E596))\n\n))*R670,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A670=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K596-F596)*Defaults!$C$254*Defaults!$C$250)\n+((L596-G596)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F596*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K596-F596)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F596*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K596-F596)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F596*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K596-F596)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F596*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K596-F596)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F596*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K596-F596)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F596*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K596-F596)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G596*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G596*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G596*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G596*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G596*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L596-G596)*$C$526*365*0.5,0))),0)*Q670","v":0},{"v":93440.73761929464,"d":"$93,441"},{"v":32853.14361036975,"d":"$32,853"},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I596:J596)-SUM(D596:E596)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H596-C596)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A670=\"N/A\",A670<D$484,A670>E$484),0,\nB$484*(1+C$484)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$485,A670>E$485),0,B$485*(1+C$485)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$486,A670>E$486),0,B$486*(1+C$486)^(B670-1))),0)\n\n))*Q670","v":{"v":966.8971760753234,"d":"$967"}},0,0,0,{"v":682827.1461726793,"d":"$682,827"},0,{"v":682827.1461726793,"d":"$682,827"},{"$f":"IF(A670=\"N/A\",0,VLOOKUP(A670,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6724149355112976,"d":"0.67"}},{"$f":"IF(A670=\"N/A\", 0,VLOOKUP(A670,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7730325250800554,"d":"0.77"}}]
[2036,7,{"v":15637.131777428622,"d":"$15,637"},{"$f":"(IF($A671=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A671>=$C$466, $A671<=$C$467)),\n($C597+(0.5*($H597-$C597)))*$C$85*$C$91*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+($D597+(0.5*($I597-$D597)))*$C$93*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+(($E597+(0.5*($J597-$E597)))*$C$94+($E597+(0.5*($J597-$E597)))*$C$91*$C$95)*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A671=\"N/A\",0,\nIF(A671>=$C$304,$D$304*$C$68/$C$69*(($C$93*D597)+($C$91*$C$85*C597)+($C$91*$C$95*E597+E597*$C$94))+IFERROR($D$304*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),\nIF(A671>=$C$300,($D$300*$C$68/$C$69*(($C$93*D597))+($E$300*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$299,($D$299*$C$68/$C$69*(($C$93*D597))+($E$299*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$298,($D$298*$C$68/$C$69*(($C$93*D597))+($E$298*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$329*$B$330*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$337*$B$338*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$313*$B$314*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$321*$B$322*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I597:J597)-SUM(D597:E597))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H597-C597))))\n\n))*Q671)","v":{"v":191068.68047550833,"d":"$191,069"}},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I597:J597)-SUM(D597:E597))+(Defaults!$B$59*0.5*$C$72*(H597-C597)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D597+$E$300*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D597+$E$299*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D597+$E$298*$C$68*(Defaults!$B$60)*E597,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0),0)))*Q671","v":{"v":338537.7962787531,"d":"$338,538"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A671=\"N/A\",0,(\n(($B$355+($D$355*($B671-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B671-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B671-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B671-1)))*(($B$386-$C$386)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B671-1)))*(($B$387-$C$387)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C597*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C597*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D597*$C$93)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E597*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F597*$C$92/Defaults!$B$258+$G597*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L636*$E597)\n\n))*Q671\n\n+(IF(A671=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J636*$E597))\n\n))*R671,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A671=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K597-F597)*Defaults!$C$254*Defaults!$C$250)\n+((L597-G597)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F597*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K597-F597)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F597*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K597-F597)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F597*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K597-F597)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F597*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K597-F597)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F597*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K597-F597)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F597*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K597-F597)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G597*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G597*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G597*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G597*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G597*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L597-G597)*$C$526*365*0.5,0))),0)*Q671","v":0},{"v":94027.24855369788,"d":"$94,027"},{"v":32242.71436866838,"d":"$32,243"},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I597:J597)-SUM(D597:E597)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H597-C597)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A671=\"N/A\",A671<D$484,A671>E$484),0,\nB$484*(1+C$484)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$485,A671>E$485),0,B$485*(1+C$485)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$486,A671>E$486),0,B$486*(1+C$486)^(B671-1))),0)\n\n))*Q671","v":{"v":948.9317016904441,"d":"$949"}},0,0,0,{"v":672462.5031557466,"d":"$672,463"},0,{"v":672462.5031557466,"d":"$672,463"},{"$f":"IF(A671=\"N/A\",0,VLOOKUP(A671,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6521968336676021,"d":"0.65"}},{"$f":"IF(A671=\"N/A\", 0,VLOOKUP(A671,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7578750245882895,"d":"0.76"}}]
[2037,8,{"v":15344.449732952979,"d":"$15,344"},{"$f":"(IF($A672=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A672>=$C$466, $A672<=$C$467)),\n($C598+(0.5*($H598-$C598)))*$C$85*$C$91*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+($D598+(0.5*($I598-$D598)))*$C$93*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+(($E598+(0.5*($J598-$E598)))*$C$94+($E598+(0.5*($J598-$E598)))*$C$91*$C$95)*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A672=\"N/A\",0,\nIF(A672>=$C$304,$D$304*$C$68/$C$69*(($C$93*D598)+($C$91*$C$85*C598)+($C$91*$C$95*E598+E598*$C$94))+IFERROR($D$304*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),\nIF(A672>=$C$300,($D$300*$C$68/$C$69*(($C$93*D598))+($E$300*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$299,($D$299*$C$68/$C$69*(($C$93*D598))+($E$299*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$298,($D$298*$C$68/$C$69*(($C$93*D598))+($E$298*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$329*$B$330*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$337*$B$338*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$313*$B$314*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$321*$B$322*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I598:J598)-SUM(D598:E598))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H598-C598))))\n\n))*Q672)","v":{"v":187492.83004731717,"d":"$187,493"}},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I598:J598)-SUM(D598:E598))+(Defaults!$B$59*0.5*$C$72*(H598-C598)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D598+$E$300*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D598+$E$299*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D598+$E$298*$C$68*(Defaults!$B$60)*E598,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0),0)))*Q672","v":{"v":332202.0612918908,"d":"$332,202"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A672=\"N/A\",0,(\n(($B$355+($D$355*($B672-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B672-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B672-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B672-1)))*(($B$386-$C$386)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B672-1)))*(($B$387-$C$387)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C598*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C598*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D598*$C$93)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E598*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F598*$C$92/Defaults!$B$258+$G598*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L637*$E598)\n\n))*Q672\n\n+(IF(A672=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J637*$E598))\n\n))*R672,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A672=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K598-F598)*Defaults!$C$254*Defaults!$C$250)\n+((L598-G598)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F598*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K598-F598)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F598*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K598-F598)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F598*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K598-F598)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F598*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K598-F598)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F598*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K598-F598)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F598*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K598-F598)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G598*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G598*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G598*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G598*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G598*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L598-G598)*$C$526*365*0.5,0))),0)*Q672","v":0},{"v":94916.16221188921,"d":"$94,916"},{"v":31639.29195692452,"d":"$31,639"},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I598:J598)-SUM(D598:E598)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H598-C598)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A672=\"N/A\",A672<D$484,A672>E$484),0,\nB$484*(1+C$484)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$485,A672>E$485),0,B$485*(1+C$485)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$486,A672>E$486),0,B$486*(1+C$486)^(B672-1))),0)\n\n))*Q672","v":{"v":931.1724445303003,"d":"$931"}},0,0,0,{"v":662525.9676855049,"d":"$662,526"},0,{"v":662525.9676855049,"d":"$662,526"},{"$f":"IF(A672=\"N/A\",0,VLOOKUP(A672,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6325866475922426,"d":"0.63"}},{"$f":"IF(A672=\"N/A\", 0,VLOOKUP(A672,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7430147299885193,"d":"0.74"}}]
[2038,9,{"v":15055.231162686507,"d":"$15,055"},{"$f":"(IF($A673=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A673>=$C$466, $A673<=$C$467)),\n($C599+(0.5*($H599-$C599)))*$C$85*$C$91*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+($D599+(0.5*($I599-$D599)))*$C$93*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+(($E599+(0.5*($J599-$E599)))*$C$94+($E599+(0.5*($J599-$E599)))*$C$91*$C$95)*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A673=\"N/A\",0,\nIF(A673>=$C$304,$D$304*$C$68/$C$69*(($C$93*D599)+($C$91*$C$85*C599)+($C$91*$C$95*E599+E599*$C$94))+IFERROR($D$304*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),\nIF(A673>=$C$300,($D$300*$C$68/$C$69*(($C$93*D599))+($E$300*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$299,($D$299*$C$68/$C$69*(($C$93*D599))+($E$299*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$298,($D$298*$C$68/$C$69*(($C$93*D599))+($E$298*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$329*$B$330*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$337*$B$338*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$313*$B$314*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$321*$B$322*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I599:J599)-SUM(D599:E599))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H599-C599))))\n\n))*Q673)","v":{"v":183959.2751587872,"d":"$183,959"}},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I599:J599)-SUM(D599:E599))+(Defaults!$B$59*0.5*$C$72*(H599-C599)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D599+$E$300*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D599+$E$299*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D599+$E$298*$C$68*(Defaults!$B$60)*E599,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0),0)))*Q673","v":{"v":325941.26605315326,"d":"$325,941"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A673=\"N/A\",0,(\n(($B$355+($D$355*($B673-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B673-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B673-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B673-1)))*(($B$386-$C$386)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B673-1)))*(($B$387-$C$387)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C599*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C599*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D599*$C$93)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E599*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F599*$C$92/Defaults!$B$258+$G599*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L638*$E599)\n\n))*Q673\n\n+(IF(A673=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J638*$E599))\n\n))*R673,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A673=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K599-F599)*Defaults!$C$254*Defaults!$C$250)\n+((L599-G599)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F599*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K599-F599)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F599*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K599-F599)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F599*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K599-F599)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F599*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K599-F599)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F599*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K599-F599)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F599*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K599-F599)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G599*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G599*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G599*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G599*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G599*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L599-G599)*$C$526*365*0.5,0))),0)*Q673","v":0},{"v":95115.60831881991,"d":"$95,116"},{"v":31043.006889725933,"d":"$31,043"},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I599:J599)-SUM(D599:E599)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H599-C599)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A673=\"N/A\",A673<D$484,A673>E$484),0,\nB$484*(1+C$484)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$485,A673>E$485),0,B$485*(1+C$485)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$486,A673>E$486),0,B$486*(1+C$486)^(B673-1))),0)\n\n))*Q673","v":{"v":913.6232457550507,"d":"$914"}},0,0,0,{"v":652028.0108289279,"d":"$652,028"},0,{"v":652028.0108289279,"d":"$652,028"},{"$f":"IF(A673=\"N/A\",0,VLOOKUP(A673,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6135660985375776,"d":"0.61"}},{"$f":"IF(A673=\"N/A\", 0,VLOOKUP(A673,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7284458137142344,"d":"0.73"}}]
[2039,10,{"v":14769.532395362203,"d":"$14,770"},{"$f":"(IF($A674=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A674>=$C$466, $A674<=$C$467)),\n($C600+(0.5*($H600-$C600)))*$C$85*$C$91*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+($D600+(0.5*($I600-$D600)))*$C$93*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+(($E600+(0.5*($J600-$E600)))*$C$94+($E600+(0.5*($J600-$E600)))*$C$91*$C$95)*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A674=\"N/A\",0,\nIF(A674>=$C$304,$D$304*$C$68/$C$69*(($C$93*D600)+($C$91*$C$85*C600)+($C$91*$C$95*E600+E600*$C$94))+IFERROR($D$304*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),\nIF(A674>=$C$300,($D$300*$C$68/$C$69*(($C$93*D600))+($E$300*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$299,($D$299*$C$68/$C$69*(($C$93*D600))+($E$299*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$298,($D$298*$C$68/$C$69*(($C$93*D600))+($E$298*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$329*$B$330*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$337*$B$338*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$313*$B$314*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$321*$B$322*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I600:J600)-SUM(D600:E600))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H600-C600))))\n\n))*Q674)","v":{"v":180468.70518307082,"d":"$180,469"}},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I600:J600)-SUM(D600:E600))+(Defaults!$B$59*0.5*$C$72*(H600-C600)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D600+$E$300*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D600+$E$299*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D600+$E$298*$C$68*(Defaults!$B$60)*E600,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0),0)))*Q674","v":{"v":319756.6320022195,"d":"$319,757"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A674=\"N/A\",0,(\n(($B$355+($D$355*($B674-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B674-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B674-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B674-1)))*(($B$386-$C$386)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B674-1)))*(($B$387-$C$387)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C600*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C600*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D600*$C$93)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E600*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F600*$C$92/Defaults!$B$258+$G600*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L639*$E600)\n\n))*Q674\n\n+(IF(A674=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J639*$E600))\n\n))*R674,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A674=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K600-F600)*Defaults!$C$254*Defaults!$C$250)\n+((L600-G600)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F600*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K600-F600)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F600*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K600-F600)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F600*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K600-F600)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F600*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K600-F600)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F600*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K600-F600)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F600*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K600-F600)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G600*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G600*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G600*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G600*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G600*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L600-G600)*$C$526*365*0.5,0))),0)*Q674","v":0},{"v":95618.0380998172,"d":"$95,618"},{"v":30453.975498339427,"d":"$30,454"},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I600:J600)-SUM(D600:E600)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H600-C600)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A674=\"N/A\",A674<D$484,A674>E$484),0,\nB$484*(1+C$484)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$485,A674>E$485),0,B$485*(1+C$485)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$486,A674>E$486),0,B$486*(1+C$486)^(B674-1))),0)\n\n))*Q674","v":{"v":896.2875290971305,"d":"$896"}},0,0,0,{"v":641963.1707079064,"d":"$641,963"},0,{"v":641963.1707079064,"d":"$641,963"},{"$f":"IF(A674=\"N/A\",0,VLOOKUP(A674,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5951174573594351,"d":"0.60"}},{"$f":"IF(A674=\"N/A\", 0,VLOOKUP(A674,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7141625624649357,"d":"0.71"}}]
[2040,11,{"v":14487.403241088203,"d":"$14,487"},{"$f":"(IF($A675=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A675>=$C$466, $A675<=$C$467)),\n($C601+(0.5*($H601-$C601)))*$C$85*$C$91*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+($D601+(0.5*($I601-$D601)))*$C$93*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+(($E601+(0.5*($J601-$E601)))*$C$94+($E601+(0.5*($J601-$E601)))*$C$91*$C$95)*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A675=\"N/A\",0,\nIF(A675>=$C$304,$D$304*$C$68/$C$69*(($C$93*D601)+($C$91*$C$85*C601)+($C$91*$C$95*E601+E601*$C$94))+IFERROR($D$304*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),\nIF(A675>=$C$300,($D$300*$C$68/$C$69*(($C$93*D601))+($E$300*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$299,($D$299*$C$68/$C$69*(($C$93*D601))+($E$299*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$298,($D$298*$C$68/$C$69*(($C$93*D601))+($E$298*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$329*$B$330*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$337*$B$338*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$313*$B$314*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$321*$B$322*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I601:J601)-SUM(D601:E601))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H601-C601))))\n\n))*Q675)","v":{"v":177021.7297988401,"d":"$177,022"}},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I601:J601)-SUM(D601:E601))+(Defaults!$B$59*0.5*$C$72*(H601-C601)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D601+$E$300*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D601+$E$299*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D601+$E$298*$C$68*(Defaults!$B$60)*E601,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0),0)))*Q675","v":{"v":313649.2393751261,"d":"$313,649"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A675=\"N/A\",0,(\n(($B$355+($D$355*($B675-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B675-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B675-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B675-1)))*(($B$386-$C$386)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B675-1)))*(($B$387-$C$387)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C601*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C601*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D601*$C$93)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E601*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F601*$C$92/Defaults!$B$258+$G601*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L640*$E601)\n\n))*Q675\n\n+(IF(A675=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J640*$E601))\n\n))*R675,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A675=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K601-F601)*Defaults!$C$254*Defaults!$C$250)\n+((L601-G601)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F601*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K601-F601)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F601*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K601-F601)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F601*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K601-F601)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F601*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K601-F601)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F601*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K601-F601)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F601*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K601-F601)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G601*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G601*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G601*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G601*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G601*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L601-G601)*$C$526*365*0.5,0))),0)*Q675","v":0},{"v":87213.95348271207,"d":"$87,214"},{"v":13404.15311958327,"d":"$13,404"},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I601:J601)-SUM(D601:E601)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H601-C601)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A675=\"N/A\",A675<D$484,A675>E$484),0,\nB$484*(1+C$484)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$485,A675>E$485),0,B$485*(1+C$485)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$486,A675>E$486),0,B$486*(1+C$486)^(B675-1))),0)\n\n))*Q675","v":{"v":879.1683224908836,"d":"$879"}},0,0,0,{"v":606655.6473398405,"d":"$606,656"},0,{"v":606655.6473398405,"d":"$606,656"},{"$f":"IF(A675=\"N/A\",0,VLOOKUP(A675,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5772235279916927,"d":"0.58"}},{"$f":"IF(A675=\"N/A\", 0,VLOOKUP(A675,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7001593749656233,"d":"0.70"}}]
[2041,12,{"v":14208.88733242487,"d":"$14,209"},{"$f":"(IF($A676=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A676>=$C$466, $A676<=$C$467)),\n($C602+(0.5*($H602-$C602)))*$C$85*$C$91*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+($D602+(0.5*($I602-$D602)))*$C$93*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+(($E602+(0.5*($J602-$E602)))*$C$94+($E602+(0.5*($J602-$E602)))*$C$91*$C$95)*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A676=\"N/A\",0,\nIF(A676>=$C$304,$D$304*$C$68/$C$69*(($C$93*D602)+($C$91*$C$85*C602)+($C$91*$C$95*E602+E602*$C$94))+IFERROR($D$304*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),\nIF(A676>=$C$300,($D$300*$C$68/$C$69*(($C$93*D602))+($E$300*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$299,($D$299*$C$68/$C$69*(($C$93*D602))+($E$299*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$298,($D$298*$C$68/$C$69*(($C$93*D602))+($E$298*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$329*$B$330*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$337*$B$338*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$313*$B$314*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$321*$B$322*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I602:J602)-SUM(D602:E602))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H602-C602))))\n\n))*Q676)","v":{"v":173618.88315953017,"d":"$173,619"}},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I602:J602)-SUM(D602:E602))+(Defaults!$B$59*0.5*$C$72*(H602-C602)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D602+$E$300*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D602+$E$299*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D602+$E$298*$C$68*(Defaults!$B$60)*E602,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0),0)))*Q676","v":{"v":307620.03459138237,"d":"$307,620"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A676=\"N/A\",0,(\n(($B$355+($D$355*($B676-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B676-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B676-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B676-1)))*(($B$386-$C$386)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B676-1)))*(($B$387-$C$387)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C602*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C602*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D602*$C$93)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E602*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F602*$C$92/Defaults!$B$258+$G602*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L641*$E602)\n\n))*Q676\n\n+(IF(A676=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J641*$E602))\n\n))*R676,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A676=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K602-F602)*Defaults!$C$254*Defaults!$C$250)\n+((L602-G602)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F602*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K602-F602)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F602*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K602-F602)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F602*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K602-F602)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F602*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K602-F602)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F602*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K602-F602)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F602*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K602-F602)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G602*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G602*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G602*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G602*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G602*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L602-G602)*$C$526*365*0.5,0))),0)*Q676","v":0},{"v":87616.57768188638,"d":"$87,617"},{"v":13146.488269919893,"d":"$13,146"},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I602:J602)-SUM(D602:E602)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H602-C602)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A676=\"N/A\",A676<D$484,A676>E$484),0,\nB$484*(1+C$484)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$485,A676>E$485),0,B$485*(1+C$485)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$486,A676>E$486),0,B$486*(1+C$486)^(B676-1))),0)\n\n))*Q676","v":{"v":862.2682787788748,"d":"$862"}},0,0,0,{"v":597073.1393139225,"d":"$597,073"},0,{"v":597073.1393139225,"d":"$597,073"},{"$f":"IF(A676=\"N/A\",0,VLOOKUP(A676,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5598676314177428,"d":"0.56"}},{"$f":"IF(A676=\"N/A\", 0,VLOOKUP(A676,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.686430759770219,"d":"0.69"}}]
[2042,13,{"v":13934.022450844272,"d":"$13,934"},{"$f":"(IF($A677=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A677>=$C$466, $A677<=$C$467)),\n($C603+(0.5*($H603-$C603)))*$C$85*$C$91*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+($D603+(0.5*($I603-$D603)))*$C$93*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+(($E603+(0.5*($J603-$E603)))*$C$94+($E603+(0.5*($J603-$E603)))*$C$91*$C$95)*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A677=\"N/A\",0,\nIF(A677>=$C$304,$D$304*$C$68/$C$69*(($C$93*D603)+($C$91*$C$85*C603)+($C$91*$C$95*E603+E603*$C$94))+IFERROR($D$304*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),\nIF(A677>=$C$300,($D$300*$C$68/$C$69*(($C$93*D603))+($E$300*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$299,($D$299*$C$68/$C$69*(($C$93*D603))+($E$299*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$298,($D$298*$C$68/$C$69*(($C$93*D603))+($E$298*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$329*$B$330*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$337*$B$338*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$313*$B$314*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$321*$B$322*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I603:J603)-SUM(D603:E603))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H603-C603))))\n\n))*Q677)","v":{"v":170260.62788391218,"d":"$170,261"}},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I603:J603)-SUM(D603:E603))+(Defaults!$B$59*0.5*$C$72*(H603-C603)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D603+$E$300*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D603+$E$299*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D603+$E$298*$C$68*(Defaults!$B$60)*E603,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0),0)))*Q677","v":{"v":301669.8373245157,"d":"$301,670"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A677=\"N/A\",0,(\n(($B$355+($D$355*($B677-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B677-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B677-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B677-1)))*(($B$386-$C$386)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B677-1)))*(($B$387-$C$387)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C603*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C603*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D603*$C$93)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E603*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F603*$C$92/Defaults!$B$258+$G603*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L642*$E603)\n\n))*Q677\n\n+(IF(A677=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J642*$E603))\n\n))*R677,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A677=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K603-F603)*Defaults!$C$254*Defaults!$C$250)\n+((L603-G603)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F603*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K603-F603)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F603*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K603-F603)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F603*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K603-F603)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F603*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K603-F603)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F603*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K603-F603)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F603*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K603-F603)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G603*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G603*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G603*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G603*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G603*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L603-G603)*$C$526*365*0.5,0))),0)*Q677","v":0},{"v":88281.58859249104,"d":"$88,282"},{"v":12892.199895378619,"d":"$12,892"},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I603:J603)-SUM(D603:E603)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H603-C603)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A677=\"N/A\",A677<D$484,A677>E$484),0,\nB$484*(1+C$484)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$485,A677>E$485),0,B$485*(1+C$485)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$486,A677>E$486),0,B$486*(1+C$486)^(B677-1))),0)\n\n))*Q677","v":{"v":845.5896955308393,"d":"$846"}},0,0,0,{"v":587883.8658426726,"d":"$587,884"},0,{"v":587883.8658426726,"d":"$587,884"},{"$f":"IF(A677=\"N/A\",0,VLOOKUP(A677,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5430335901239018,"d":"0.54"}},{"$f":"IF(A677=\"N/A\", 0,VLOOKUP(A677,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6729713331080578,"d":"0.67"}}]
[2043,14,{"v":13662.84083914275,"d":"$13,663"},{"$f":"(IF($A678=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A678>=$C$466, $A678<=$C$467)),\n($C604+(0.5*($H604-$C604)))*$C$85*$C$91*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+($D604+(0.5*($I604-$D604)))*$C$93*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+(($E604+(0.5*($J604-$E604)))*$C$94+($E604+(0.5*($J604-$E604)))*$C$91*$C$95)*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A678=\"N/A\",0,\nIF(A678>=$C$304,$D$304*$C$68/$C$69*(($C$93*D604)+($C$91*$C$85*C604)+($C$91*$C$95*E604+E604*$C$94))+IFERROR($D$304*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),\nIF(A678>=$C$300,($D$300*$C$68/$C$69*(($C$93*D604))+($E$300*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$299,($D$299*$C$68/$C$69*(($C$93*D604))+($E$299*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$298,($D$298*$C$68/$C$69*(($C$93*D604))+($E$298*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$329*$B$330*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$337*$B$338*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$313*$B$314*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$321*$B$322*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I604:J604)-SUM(D604:E604))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H604-C604))))\n\n))*Q678)","v":{"v":166947.3588749698,"d":"$166,947"}},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I604:J604)-SUM(D604:E604))+(Defaults!$B$59*0.5*$C$72*(H604-C604)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D604+$E$300*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D604+$E$299*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D604+$E$298*$C$68*(Defaults!$B$60)*E604,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0),0)))*Q678","v":{"v":295799.34726840287,"d":"$295,799"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A678=\"N/A\",0,(\n(($B$355+($D$355*($B678-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B678-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B678-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B678-1)))*(($B$386-$C$386)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B678-1)))*(($B$387-$C$387)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C604*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C604*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D604*$C$93)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E604*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F604*$C$92/Defaults!$B$258+$G604*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L643*$E604)\n\n))*Q678\n\n+(IF(A678=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J643*$E604))\n\n))*R678,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A678=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K604-F604)*Defaults!$C$254*Defaults!$C$250)\n+((L604-G604)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F604*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K604-F604)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F604*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K604-F604)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F604*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K604-F604)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F604*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K604-F604)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F604*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K604-F604)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F604*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K604-F604)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G604*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G604*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G604*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G604*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G604*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L604-G604)*$C$526*365*0.5,0))),0)*Q678","v":0},{"v":88633.4864311948,"d":"$88,633"},{"v":12641.317898164481,"d":"$12,641"},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I604:J604)-SUM(D604:E604)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H604-C604)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A678=\"N/A\",A678<D$484,A678>E$484),0,\nB$484*(1+C$484)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$485,A678>E$485),0,B$485*(1+C$485)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$486,A678>E$486),0,B$486*(1+C$486)^(B678-1))),0)\n\n))*Q678","v":{"v":829.134534009917,"d":"$829"}},0,0,0,{"v":578513.4858458847,"d":"$578,513"},0,{"v":578513.4858458847,"d":"$578,513"},{"$f":"IF(A678=\"N/A\",0,VLOOKUP(A678,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5267057130202734,"d":"0.53"}},{"$f":"IF(A678=\"N/A\", 0,VLOOKUP(A678,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6597758167726057,"d":"0.66"}}]
[2044,15,{"v":13395.369500356157,"d":"$13,395"},{"$f":"(IF($A679=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A679>=$C$466, $A679<=$C$467)),\n($C605+(0.5*($H605-$C605)))*$C$85*$C$91*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+($D605+(0.5*($I605-$D605)))*$C$93*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+(($E605+(0.5*($J605-$E605)))*$C$94+($E605+(0.5*($J605-$E605)))*$C$91*$C$95)*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A679=\"N/A\",0,\nIF(A679>=$C$304,$D$304*$C$68/$C$69*(($C$93*D605)+($C$91*$C$85*C605)+($C$91*$C$95*E605+E605*$C$94))+IFERROR($D$304*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),\nIF(A679>=$C$300,($D$300*$C$68/$C$69*(($C$93*D605))+($E$300*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$299,($D$299*$C$68/$C$69*(($C$93*D605))+($E$299*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$298,($D$298*$C$68/$C$69*(($C$93*D605))+($E$298*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$329*$B$330*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$337*$B$338*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$313*$B$314*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$321*$B$322*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I605:J605)-SUM(D605:E605))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H605-C605))))\n\n))*Q679)","v":{"v":163679.40697379815,"d":"$163,679"}},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I605:J605)-SUM(D605:E605))+(Defaults!$B$59*0.5*$C$72*(H605-C605)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D605+$E$300*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D605+$E$299*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D605+$E$298*$C$68*(Defaults!$B$60)*E605,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0),0)))*Q679","v":{"v":290009.15061129344,"d":"$290,009"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A679=\"N/A\",0,(\n(($B$355+($D$355*($B679-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B679-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B679-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B679-1)))*(($B$386-$C$386)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B679-1)))*(($B$387-$C$387)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C605*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C605*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D605*$C$93)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E605*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F605*$C$92/Defaults!$B$258+$G605*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L644*$E605)\n\n))*Q679\n\n+(IF(A679=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J644*$E605))\n\n))*R679,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A679=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K605-F605)*Defaults!$C$254*Defaults!$C$250)\n+((L605-G605)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F605*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K605-F605)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F605*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K605-F605)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F605*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K605-F605)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F605*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K605-F605)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F605*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K605-F605)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F605*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K605-F605)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G605*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G605*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G605*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G605*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G605*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L605-G605)*$C$526*365*0.5,0))),0)*Q679","v":0},{"v":89243.27194144188,"d":"$89,243"},{"v":12393.867329691819,"d":"$12,394"},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I605:J605)-SUM(D605:E605)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H605-C605)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A679=\"N/A\",A679<D$484,A679>E$484),0,\nB$484*(1+C$484)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$485,A679>E$485),0,B$485*(1+C$485)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$486,A679>E$486),0,B$486*(1+C$486)^(B679-1))),0)\n\n))*Q679","v":{"v":812.9044373195347,"d":"$813"}},0,0,0,{"v":569533.9707939009,"d":"$569,534"},0,{"v":569533.9707939009,"d":"$569,534"},{"$f":"IF(A679=\"N/A\",0,VLOOKUP(A679,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5108687808150082,"d":"0.51"}},{"$f":"IF(A679=\"N/A\", 0,VLOOKUP(A679,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6468390360515741,"d":"0.65"}}]
[2045,16,{"v":13131.630483706971,"d":"$13,132"},{"$f":"(IF($A680=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A680>=$C$466, $A680<=$C$467)),\n($C606+(0.5*($H606-$C606)))*$C$85*$C$91*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+($D606+(0.5*($I606-$D606)))*$C$93*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+(($E606+(0.5*($J606-$E606)))*$C$94+($E606+(0.5*($J606-$E606)))*$C$91*$C$95)*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A680=\"N/A\",0,\nIF(A680>=$C$304,$D$304*$C$68/$C$69*(($C$93*D606)+($C$91*$C$85*C606)+($C$91*$C$95*E606+E606*$C$94))+IFERROR($D$304*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),\nIF(A680>=$C$300,($D$300*$C$68/$C$69*(($C$93*D606))+($E$300*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$299,($D$299*$C$68/$C$69*(($C$93*D606))+($E$299*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$298,($D$298*$C$68/$C$69*(($C$93*D606))+($E$298*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$329*$B$330*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$337*$B$338*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$313*$B$314*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$321*$B$322*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I606:J606)-SUM(D606:E606))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H606-C606))))\n\n))*Q680)","v":{"v":160457.0424549932,"d":"$160,457"}},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I606:J606)-SUM(D606:E606))+(Defaults!$B$59*0.5*$C$72*(H606-C606)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D606+$E$300*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D606+$E$299*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D606+$E$298*$C$68*(Defaults!$B$60)*E606,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0),0)))*Q680","v":{"v":284299.72622898134,"d":"$284,300"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A680=\"N/A\",0,(\n(($B$355+($D$355*($B680-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B680-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B680-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B680-1)))*(($B$386-$C$386)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B680-1)))*(($B$387-$C$387)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C606*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C606*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D606*$C$93)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E606*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F606*$C$92/Defaults!$B$258+$G606*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L645*$E606)\n\n))*Q680\n\n+(IF(A680=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J645*$E606))\n\n))*R680,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A680=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K606-F606)*Defaults!$C$254*Defaults!$C$250)\n+((L606-G606)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F606*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K606-F606)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F606*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K606-F606)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F606*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K606-F606)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F606*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K606-F606)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F606*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K606-F606)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F606*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K606-F606)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G606*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G606*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G606*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G606*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G606*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L606-G606)*$C$526*365*0.5,0))),0)*Q680","v":0},{"v":89545.64898491095,"d":"$89,546"},{"v":12149.868655256445,"d":"$12,150"},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I606:J606)-SUM(D606:E606)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H606-C606)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A680=\"N/A\",A680<D$484,A680>E$484),0,\nB$484*(1+C$484)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$485,A680>E$485),0,B$485*(1+C$485)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$486,A680>E$486),0,B$486*(1+C$486)^(B680-1))),0)\n\n))*Q680","v":{"v":796.9007477630537,"d":"$797"}},0,0,0,{"v":560380.8175556121,"d":"$560,381"},0,{"v":560380.8175556121,"d":"$560,381"},{"$f":"IF(A680=\"N/A\",0,VLOOKUP(A680,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4955080318283299,"d":"0.50"}},{"$f":"IF(A680=\"N/A\", 0,VLOOKUP(A680,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6341559176976218,"d":"0.63"}}]
[2046,17,{"v":12871.641158092929,"d":"$12,872"},{"$f":"(IF($A681=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A681>=$C$466, $A681<=$C$467)),\n($C607+(0.5*($H607-$C607)))*$C$85*$C$91*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+($D607+(0.5*($I607-$D607)))*$C$93*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+(($E607+(0.5*($J607-$E607)))*$C$94+($E607+(0.5*($J607-$E607)))*$C$91*$C$95)*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A681=\"N/A\",0,\nIF(A681>=$C$304,$D$304*$C$68/$C$69*(($C$93*D607)+($C$91*$C$85*C607)+($C$91*$C$95*E607+E607*$C$94))+IFERROR($D$304*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),\nIF(A681>=$C$300,($D$300*$C$68/$C$69*(($C$93*D607))+($E$300*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$299,($D$299*$C$68/$C$69*(($C$93*D607))+($E$299*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$298,($D$298*$C$68/$C$69*(($C$93*D607))+($E$298*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$329*$B$330*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$337*$B$338*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$313*$B$314*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$321*$B$322*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I607:J607)-SUM(D607:E607))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H607-C607))))\n\n))*Q681)","v":{"v":157280.47836975942,"d":"$157,280"}},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I607:J607)-SUM(D607:E607))+(Defaults!$B$59*0.5*$C$72*(H607-C607)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D607+$E$300*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D607+$E$299*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D607+$E$298*$C$68*(Defaults!$B$60)*E607,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0),0)))*Q681","v":{"v":278671.45160816447,"d":"$278,671"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A681=\"N/A\",0,(\n(($B$355+($D$355*($B681-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B681-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B681-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B681-1)))*(($B$386-$C$386)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B681-1)))*(($B$387-$C$387)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C607*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C607*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D607*$C$93)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E607*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F607*$C$92/Defaults!$B$258+$G607*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L646*$E607)\n\n))*Q681\n\n+(IF(A681=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J646*$E607))\n\n))*R681,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A681=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K607-F607)*Defaults!$C$254*Defaults!$C$250)\n+((L607-G607)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F607*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K607-F607)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F607*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K607-F607)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F607*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K607-F607)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F607*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K607-F607)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F607*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K607-F607)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F607*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K607-F607)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G607*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G607*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G607*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G607*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G607*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L607-G607)*$C$526*365*0.5,0))),0)*Q681","v":0},{"v":90101.41012632148,"d":"$90,101"},{"v":11909.338007177095,"d":"$11,909"},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I607:J607)-SUM(D607:E607)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H607-C607)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A681=\"N/A\",A681<D$484,A681>E$484),0,\nB$484*(1+C$484)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$485,A681>E$485),0,B$485*(1+C$485)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$486,A681>E$486),0,B$486*(1+C$486)^(B681-1))),0)\n\n))*Q681","v":{"v":781.1245234471276,"d":"$781"}},0,0,0,{"v":551615.4437929626,"d":"$551,615"},0,{"v":551615.4437929626,"d":"$551,615"},{"$f":"IF(A681=\"N/A\",0,VLOOKUP(A681,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4806091482331038,"d":"0.48"}},{"$f":"IF(A681=\"N/A\", 0,VLOOKUP(A681,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6217214879388449,"d":"0.62"}}]
[2047,18,{"v":12615.414473607823,"d":"$12,615"},{"$f":"(IF($A682=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A682>=$C$466, $A682<=$C$467)),\n($C608+(0.5*($H608-$C608)))*$C$85*$C$91*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+($D608+(0.5*($I608-$D608)))*$C$93*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+(($E608+(0.5*($J608-$E608)))*$C$94+($E608+(0.5*($J608-$E608)))*$C$91*$C$95)*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A682=\"N/A\",0,\nIF(A682>=$C$304,$D$304*$C$68/$C$69*(($C$93*D608)+($C$91*$C$85*C608)+($C$91*$C$95*E608+E608*$C$94))+IFERROR($D$304*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),\nIF(A682>=$C$300,($D$300*$C$68/$C$69*(($C$93*D608))+($E$300*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$299,($D$299*$C$68/$C$69*(($C$93*D608))+($E$299*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$298,($D$298*$C$68/$C$69*(($C$93*D608))+($E$298*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$329*$B$330*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$337*$B$338*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$313*$B$314*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$321*$B$322*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I608:J608)-SUM(D608:E608))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H608-C608))))\n\n))*Q682)","v":{"v":154149.87374273443,"d":"$154,150"}},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I608:J608)-SUM(D608:E608))+(Defaults!$B$59*0.5*$C$72*(H608-C608)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D608+$E$300*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D608+$E$299*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D608+$E$298*$C$68*(Defaults!$B$60)*E608,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0),0)))*Q682","v":{"v":273124.60851061676,"d":"$273,125"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A682=\"N/A\",0,(\n(($B$355+($D$355*($B682-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B682-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B682-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B682-1)))*(($B$386-$C$386)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B682-1)))*(($B$387-$C$387)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C608*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C608*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D608*$C$93)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E608*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F608*$C$92/Defaults!$B$258+$G608*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L647*$E608)\n\n))*Q682\n\n+(IF(A682=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J647*$E608))\n\n))*R682,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A682=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K608-F608)*Defaults!$C$254*Defaults!$C$250)\n+((L608-G608)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F608*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K608-F608)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F608*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K608-F608)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F608*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K608-F608)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F608*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K608-F608)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F608*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K608-F608)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F608*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K608-F608)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G608*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G608*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G608*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G608*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G608*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L608-G608)*$C$526*365*0.5,0))),0)*Q682","v":0},{"v":90629.3420486122,"d":"$90,629"},{"v":11672.28742686018,"d":"$11,672"},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I608:J608)-SUM(D608:E608)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H608-C608)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A682=\"N/A\",A682<D$484,A682>E$484),0,\nB$484*(1+C$484)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$485,A682>E$485),0,B$485*(1+C$485)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$486,A682>E$486),0,B$486*(1+C$486)^(B682-1))),0)\n\n))*Q682","v":{"v":765.576554158547,"d":"$766"}},0,0,0,{"v":542957.10275659,"d":"$542,957"},0,{"v":542957.10275659,"d":"$542,957"},{"$f":"IF(A682=\"N/A\",0,VLOOKUP(A682,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.46615824270912104,"d":"0.47"}},{"$f":"IF(A682=\"N/A\", 0,VLOOKUP(A682,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6095308705282794,"d":"0.61"}}]
[2048,19,{"v":12362.959211566946,"d":"$12,363"},{"$f":"(IF($A683=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A683>=$C$466, $A683<=$C$467)),\n($C609+(0.5*($H609-$C609)))*$C$85*$C$91*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+($D609+(0.5*($I609-$D609)))*$C$93*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+(($E609+(0.5*($J609-$E609)))*$C$94+($E609+(0.5*($J609-$E609)))*$C$91*$C$95)*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A683=\"N/A\",0,\nIF(A683>=$C$304,$D$304*$C$68/$C$69*(($C$93*D609)+($C$91*$C$85*C609)+($C$91*$C$95*E609+E609*$C$94))+IFERROR($D$304*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),\nIF(A683>=$C$300,($D$300*$C$68/$C$69*(($C$93*D609))+($E$300*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$299,($D$299*$C$68/$C$69*(($C$93*D609))+($E$299*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$298,($D$298*$C$68/$C$69*(($C$93*D609))+($E$298*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$329*$B$330*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$337*$B$338*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$313*$B$314*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$321*$B$322*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I609:J609)-SUM(D609:E609))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H609-C609))))\n\n))*Q683)","v":{"v":151065.33662830436,"d":"$151,065"}},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I609:J609)-SUM(D609:E609))+(Defaults!$B$59*0.5*$C$72*(H609-C609)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D609+$E$300*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D609+$E$299*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D609+$E$298*$C$68*(Defaults!$B$60)*E609,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0),0)))*Q683","v":{"v":267659.38838840503,"d":"$267,659"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A683=\"N/A\",0,(\n(($B$355+($D$355*($B683-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B683-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B683-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B683-1)))*(($B$386-$C$386)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B683-1)))*(($B$387-$C$387)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C609*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C609*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D609*$C$93)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E609*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F609*$C$92/Defaults!$B$258+$G609*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L648*$E609)\n\n))*Q683\n\n+(IF(A683=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J648*$E609))\n\n))*R683,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A683=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K609-F609)*Defaults!$C$254*Defaults!$C$250)\n+((L609-G609)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F609*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K609-F609)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F609*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K609-F609)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F609*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K609-F609)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F609*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K609-F609)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F609*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K609-F609)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F609*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K609-F609)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G609*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G609*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G609*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G609*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G609*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L609-G609)*$C$526*365*0.5,0))),0)*Q683","v":0},{"v":91129.76570144169,"d":"$91,130"},{"v":11438.725096225167,"d":"$11,439"},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I609:J609)-SUM(D609:E609)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H609-C609)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A683=\"N/A\",A683<D$484,A683>E$484),0,\nB$484*(1+C$484)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$485,A683>E$485),0,B$485*(1+C$485)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$486,A683>E$486),0,B$486*(1+C$486)^(B683-1))),0)\n\n))*Q683","v":{"v":750.2573765432566,"d":"$750"}},0,0,0,{"v":534406.4324024864,"d":"$534,406"},0,{"v":534406.4324024864,"d":"$534,406"},{"$f":"IF(A683=\"N/A\",0,VLOOKUP(A683,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4521418454986626,"d":"0.45"}},{"$f":"IF(A683=\"N/A\", 0,VLOOKUP(A683,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5975792848316464,"d":"0.60"}}]
[2049,20,{"v":37857.65024922869,"d":"$37,858"},{"$f":"(IF($A684=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A684>=$C$466, $A684<=$C$467)),\n($C610+(0.5*($H610-$C610)))*$C$85*$C$91*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+($D610+(0.5*($I610-$D610)))*$C$93*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+(($E610+(0.5*($J610-$E610)))*$C$94+($E610+(0.5*($J610-$E610)))*$C$91*$C$95)*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A684=\"N/A\",0,\nIF(A684>=$C$304,$D$304*$C$68/$C$69*(($C$93*D610)+($C$91*$C$85*C610)+($C$91*$C$95*E610+E610*$C$94))+IFERROR($D$304*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),\nIF(A684>=$C$300,($D$300*$C$68/$C$69*(($C$93*D610))+($E$300*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$299,($D$299*$C$68/$C$69*(($C$93*D610))+($E$299*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$298,($D$298*$C$68/$C$69*(($C$93*D610))+($E$298*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$329*$B$330*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$337*$B$338*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$313*$B$314*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$321*$B$322*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I610:J610)-SUM(D610:E610))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H610-C610))))\n\n))*Q684)","v":{"v":3905222.9072747007,"d":"$3,905,223"}},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I610:J610)-SUM(D610:E610))+(Defaults!$B$59*0.5*$C$72*(H610-C610)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D610+$E$300*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D610+$E$299*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D610+$E$298*$C$68*(Defaults!$B$60)*E610,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0),0)))*Q684","v":{"v":3269809.3980537006,"d":"$3,269,809"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A684=\"N/A\",0,(\n(($B$355+($D$355*($B684-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B684-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B684-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B684-1)))*(($B$386-$C$386)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B684-1)))*(($B$387-$C$387)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C610*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C610*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D610*$C$93)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E610*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F610*$C$92/Defaults!$B$258+$G610*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L649*$E610)\n\n))*Q684\n\n+(IF(A684=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J649*$E610))\n\n))*R684,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A684=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K610-F610)*Defaults!$C$254*Defaults!$C$250)\n+((L610-G610)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F610*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K610-F610)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F610*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K610-F610)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F610*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K610-F610)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F610*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K610-F610)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F610*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K610-F610)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F610*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K610-F610)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G610*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G610*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G610*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G610*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G610*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L610-G610)*$C$526*365*0.5,0))),0)*Q684","v":0},{"v":756188.2891853586,"d":"$756,188"},{"v":45511.69718278246,"d":"$45,512"},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I610:J610)-SUM(D610:E610)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H610-C610)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A684=\"N/A\",A684<D$484,A684>E$484),0,\nB$484*(1+C$484)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$485,A684>E$485),0,B$485*(1+C$485)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$486,A684>E$486),0,B$486*(1+C$486)^(B684-1))),0)\n\n))*Q684","v":{"v":2526.2028860509536,"d":"$2,526"}},0,0,0,{"v":8017116.144831821,"d":"$8,017,116"},0,{"v":8017116.144831821,"d":"$8,017,116"},{"$f":"IF(A684=\"N/A\",0,VLOOKUP(A684,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4385468918512731,"d":"0.44"}},{"$f":"IF(A684=\"N/A\", 0,VLOOKUP(A684,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5858620439525946,"d":"0.59"}}]
[2050,21,{"v":37092.317213197646,"d":"$37,092"},{"$f":"(IF($A685=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A685>=$C$466, $A685<=$C$467)),\n($C611+(0.5*($H611-$C611)))*$C$85*$C$91*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+($D611+(0.5*($I611-$D611)))*$C$93*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+(($E611+(0.5*($J611-$E611)))*$C$94+($E611+(0.5*($J611-$E611)))*$C$91*$C$95)*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A685=\"N/A\",0,\nIF(A685>=$C$304,$D$304*$C$68/$C$69*(($C$93*D611)+($C$91*$C$85*C611)+($C$91*$C$95*E611+E611*$C$94))+IFERROR($D$304*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),\nIF(A685>=$C$300,($D$300*$C$68/$C$69*(($C$93*D611))+($E$300*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$299,($D$299*$C$68/$C$69*(($C$93*D611))+($E$299*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$298,($D$298*$C$68/$C$69*(($C$93*D611))+($E$298*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$329*$B$330*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$337*$B$338*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$313*$B$314*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$321*$B$322*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I611:J611)-SUM(D611:E611))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H611-C611))))\n\n))*Q685)","v":{"v":3826274.6765059615,"d":"$3,826,275"}},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I611:J611)-SUM(D611:E611))+(Defaults!$B$59*0.5*$C$72*(H611-C611)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D611+$E$300*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D611+$E$299*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D611+$E$298*$C$68*(Defaults!$B$60)*E611,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0),0)))*Q685","v":{"v":3203707.240838161,"d":"$3,203,707"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A685=\"N/A\",0,(\n(($B$355+($D$355*($B685-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B685-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B685-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B685-1)))*(($B$386-$C$386)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B685-1)))*(($B$387-$C$387)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C611*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C611*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D611*$C$93)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E611*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F611*$C$92/Defaults!$B$258+$G611*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L650*$E611)\n\n))*Q685\n\n+(IF(A685=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J650*$E611))\n\n))*R685,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A685=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K611-F611)*Defaults!$C$254*Defaults!$C$250)\n+((L611-G611)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F611*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K611-F611)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F611*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K611-F611)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F611*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K611-F611)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F611*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K611-F611)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F611*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K611-F611)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F611*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K611-F611)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G611*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G611*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G611*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G611*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G611*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L611-G611)*$C$526*365*0.5,0))),0)*Q685","v":0},{"v":725820.8383192611,"d":"$725,821"},{"v":41330.874629864666,"d":"$41,331"},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I611:J611)-SUM(D611:E611)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H611-C611)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A685=\"N/A\",A685<D$484,A685>E$484),0,\nB$484*(1+C$484)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$485,A685>E$485),0,B$485*(1+C$485)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$486,A685>E$486),0,B$486*(1+C$486)^(B685-1))),0)\n\n))*Q685","v":{"v":2475.1353874442348,"d":"$2,475"}},0,0,0,{"v":7836701.08289389,"d":"$7,836,701"},0,{"v":7836701.08289389,"d":"$7,836,701"},{"$f":"IF(A685=\"N/A\",0,VLOOKUP(A685,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4253607098460457,"d":"0.43"}},{"$f":"IF(A685=\"N/A\", 0,VLOOKUP(A685,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5743745528947004,"d":"0.57"}}]
[2051,22,{"v":36338.78180326922,"d":"$36,339"},{"$f":"(IF($A686=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A686>=$C$466, $A686<=$C$467)),\n($C612+(0.5*($H612-$C612)))*$C$85*$C$91*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+($D612+(0.5*($I612-$D612)))*$C$93*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+(($E612+(0.5*($J612-$E612)))*$C$94+($E612+(0.5*($J612-$E612)))*$C$91*$C$95)*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A686=\"N/A\",0,\nIF(A686>=$C$304,$D$304*$C$68/$C$69*(($C$93*D612)+($C$91*$C$85*C612)+($C$91*$C$95*E612+E612*$C$94))+IFERROR($D$304*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),\nIF(A686>=$C$300,($D$300*$C$68/$C$69*(($C$93*D612))+($E$300*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$299,($D$299*$C$68/$C$69*(($C$93*D612))+($E$299*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$298,($D$298*$C$68/$C$69*(($C$93*D612))+($E$298*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$329*$B$330*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$337*$B$338*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$313*$B$314*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$321*$B$322*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I612:J612)-SUM(D612:E612))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H612-C612))))\n\n))*Q686)","v":{"v":3748543.43261944,"d":"$3,748,543"}},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I612:J612)-SUM(D612:E612))+(Defaults!$B$59*0.5*$C$72*(H612-C612)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D612+$E$300*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D612+$E$299*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D612+$E$298*$C$68*(Defaults!$B$60)*E612,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0),0)))*Q686","v":{"v":3138624.025297813,"d":"$3,138,624"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A686=\"N/A\",0,(\n(($B$355+($D$355*($B686-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B686-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B686-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B686-1)))*(($B$386-$C$386)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B686-1)))*(($B$387-$C$387)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C612*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C612*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D612*$C$93)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E612*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F612*$C$92/Defaults!$B$258+$G612*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L651*$E612)\n\n))*Q686\n\n+(IF(A686=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J651*$E612))\n\n))*R686,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A686=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K612-F612)*Defaults!$C$254*Defaults!$C$250)\n+((L612-G612)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F612*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K612-F612)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F612*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K612-F612)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F612*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K612-F612)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F612*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K612-F612)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F612*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K612-F612)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F612*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K612-F612)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G612*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G612*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G612*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G612*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G612*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L612-G612)*$C$526*365*0.5,0))),0)*Q686","v":0},{"v":727077.6484987047,"d":"$727,078"},{"v":40491.26397529707,"d":"$40,491"},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I612:J612)-SUM(D612:E612)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H612-C612)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A686=\"N/A\",A686<D$484,A686>E$484),0,\nB$484*(1+C$484)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$485,A686>E$485),0,B$485*(1+C$485)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$486,A686>E$486),0,B$486*(1+C$486)^(B686-1))),0)\n\n))*Q686","v":{"v":2424.8549879619845,"d":"$2,425"}},0,0,0,{"v":7693500.007182486,"d":"$7,693,500"},0,{"v":7693500.007182486,"d":"$7,693,500"},{"$f":"IF(A686=\"N/A\",0,VLOOKUP(A686,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.41257100858006374,"d":"0.41"}},{"$f":"IF(A686=\"N/A\", 0,VLOOKUP(A686,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5631123067595103,"d":"0.56"}}]
[2052,23,{"v":35597.02648088077,"d":"$35,597"},{"$f":"(IF($A687=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A687>=$C$466, $A687<=$C$467)),\n($C613+(0.5*($H613-$C613)))*$C$85*$C$91*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+($D613+(0.5*($I613-$D613)))*$C$93*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+(($E613+(0.5*($J613-$E613)))*$C$94+($E613+(0.5*($J613-$E613)))*$C$91*$C$95)*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A687=\"N/A\",0,\nIF(A687>=$C$304,$D$304*$C$68/$C$69*(($C$93*D613)+($C$91*$C$85*C613)+($C$91*$C$95*E613+E613*$C$94))+IFERROR($D$304*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),\nIF(A687>=$C$300,($D$300*$C$68/$C$69*(($C$93*D613))+($E$300*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$299,($D$299*$C$68/$C$69*(($C$93*D613))+($E$299*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$298,($D$298*$C$68/$C$69*(($C$93*D613))+($E$298*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$329*$B$330*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$337*$B$338*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$313*$B$314*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$321*$B$322*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I613:J613)-SUM(D613:E613))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H613-C613))))\n\n))*Q687)","v":{"v":3672027.366531154,"d":"$3,672,027"}},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I613:J613)-SUM(D613:E613))+(Defaults!$B$59*0.5*$C$72*(H613-C613)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D613+$E$300*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D613+$E$299*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D613+$E$298*$C$68*(Defaults!$B$60)*E613,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0),0)))*Q687","v":{"v":3074558.2380970973,"d":"$3,074,558"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A687=\"N/A\",0,(\n(($B$355+($D$355*($B687-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B687-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B687-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B687-1)))*(($B$386-$C$386)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B687-1)))*(($B$387-$C$387)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C613*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C613*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D613*$C$93)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E613*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F613*$C$92/Defaults!$B$258+$G613*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L652*$E613)\n\n))*Q687\n\n+(IF(A687=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J652*$E613))\n\n))*R687,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A687=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K613-F613)*Defaults!$C$254*Defaults!$C$250)\n+((L613-G613)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F613*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K613-F613)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F613*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K613-F613)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F613*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K613-F613)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F613*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K613-F613)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F613*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K613-F613)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F613*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K613-F613)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G613*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G613*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G613*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G613*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G613*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L613-G613)*$C$526*365*0.5,0))),0)*Q687","v":0},{"v":728168.7846650645,"d":"$728,169"},{"v":39664.77762325985,"d":"$39,665"},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I613:J613)-SUM(D613:E613)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H613-C613)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A687=\"N/A\",A687<D$484,A687>E$484),0,\nB$484*(1+C$484)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$485,A687>E$485),0,B$485*(1+C$485)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$486,A687>E$486),0,B$486*(1+C$486)^(B687-1))),0)\n\n))*Q687","v":{"v":2375.3605237947368,"d":"$2,375"}},0,0,0,{"v":7552391.553921251,"d":"$7,552,392"},0,{"v":7552391.553921251,"d":"$7,552,392"},{"$f":"IF(A687=\"N/A\",0,VLOOKUP(A687,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.400165866711992,"d":"0.40"}},{"$f":"IF(A687=\"N/A\", 0,VLOOKUP(A687,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.552070888979912,"d":"0.55"}}]
[2053,24,{"v":34867.02409618689,"d":"$34,867"},{"$f":"(IF($A688=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A688>=$C$466, $A688<=$C$467)),\n($C614+(0.5*($H614-$C614)))*$C$85*$C$91*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+($D614+(0.5*($I614-$D614)))*$C$93*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+(($E614+(0.5*($J614-$E614)))*$C$94+($E614+(0.5*($J614-$E614)))*$C$91*$C$95)*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A688=\"N/A\",0,\nIF(A688>=$C$304,$D$304*$C$68/$C$69*(($C$93*D614)+($C$91*$C$85*C614)+($C$91*$C$95*E614+E614*$C$94))+IFERROR($D$304*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),\nIF(A688>=$C$300,($D$300*$C$68/$C$69*(($C$93*D614))+($E$300*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$299,($D$299*$C$68/$C$69*(($C$93*D614))+($E$299*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$298,($D$298*$C$68/$C$69*(($C$93*D614))+($E$298*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$329*$B$330*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$337*$B$338*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$313*$B$314*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$321*$B$322*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I614:J614)-SUM(D614:E614))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H614-C614))))\n\n))*Q688)","v":{"v":3596723.6776963617,"d":"$3,596,724"}},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I614:J614)-SUM(D614:E614))+(Defaults!$B$59*0.5*$C$72*(H614-C614)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D614+$E$300*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D614+$E$299*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D614+$E$298*$C$68*(Defaults!$B$60)*E614,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0),0)))*Q688","v":{"v":3011507.535703005,"d":"$3,011,508"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A688=\"N/A\",0,(\n(($B$355+($D$355*($B688-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B688-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B688-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B688-1)))*(($B$386-$C$386)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B688-1)))*(($B$387-$C$387)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C614*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C614*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D614*$C$93)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E614*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F614*$C$92/Defaults!$B$258+$G614*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L653*$E614)\n\n))*Q688\n\n+(IF(A688=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J653*$E614))\n\n))*R688,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A688=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K614-F614)*Defaults!$C$254*Defaults!$C$250)\n+((L614-G614)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F614*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K614-F614)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F614*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K614-F614)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F614*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K614-F614)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F614*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K614-F614)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F614*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K614-F614)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F614*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K614-F614)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G614*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G614*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G614*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G614*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G614*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L614-G614)*$C$526*365*0.5,0))),0)*Q688","v":0},{"v":729097.0710829782,"d":"$729,097"},{"v":38851.38540723952,"d":"$38,851"},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I614:J614)-SUM(D614:E614)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H614-C614)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A688=\"N/A\",A688<D$484,A688>E$484),0,\nB$484*(1+C$484)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$485,A688>E$485),0,B$485*(1+C$485)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$486,A688>E$486),0,B$486*(1+C$486)^(B688-1))),0)\n\n))*Q688","v":{"v":2326.6501895203714,"d":"$2,327"}},0,0,0,{"v":7413373.344175291,"d":"$7,413,373"},0,{"v":7413373.344175291,"d":"$7,413,373"},{"$f":"IF(A688=\"N/A\",0,VLOOKUP(A688,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3881337213501378,"d":"0.39"}},{"$f":"IF(A688=\"N/A\", 0,VLOOKUP(A688,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5412459695881492,"d":"0.54"}}]
[2054,25,{"v":34148.738481897824,"d":"$34,149"},{"$f":"(IF($A689=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A689>=$C$466, $A689<=$C$467)),\n($C615+(0.5*($H615-$C615)))*$C$85*$C$91*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+($D615+(0.5*($I615-$D615)))*$C$93*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+(($E615+(0.5*($J615-$E615)))*$C$94+($E615+(0.5*($J615-$E615)))*$C$91*$C$95)*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A689=\"N/A\",0,\nIF(A689>=$C$304,$D$304*$C$68/$C$69*(($C$93*D615)+($C$91*$C$85*C615)+($C$91*$C$95*E615+E615*$C$94))+IFERROR($D$304*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),\nIF(A689>=$C$300,($D$300*$C$68/$C$69*(($C$93*D615))+($E$300*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$299,($D$299*$C$68/$C$69*(($C$93*D615))+($E$299*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$298,($D$298*$C$68/$C$69*(($C$93*D615))+($E$298*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$329*$B$330*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$337*$B$338*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$313*$B$314*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$321*$B$322*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I615:J615)-SUM(D615:E615))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H615-C615))))\n\n))*Q689)","v":{"v":3522628.6353673753,"d":"$3,522,629"}},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I615:J615)-SUM(D615:E615))+(Defaults!$B$59*0.5*$C$72*(H615-C615)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D615+$E$300*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D615+$E$299*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D615+$E$298*$C$68*(Defaults!$B$60)*E615,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0),0)))*Q689","v":{"v":2949468.7956778267,"d":"$2,949,469"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A689=\"N/A\",0,(\n(($B$355+($D$355*($B689-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B689-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B689-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B689-1)))*(($B$386-$C$386)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B689-1)))*(($B$387-$C$387)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C615*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C615*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D615*$C$93)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E615*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F615*$C$92/Defaults!$B$258+$G615*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L654*$E615)\n\n))*Q689\n\n+(IF(A689=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J654*$E615))\n\n))*R689,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A689=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K615-F615)*Defaults!$C$254*Defaults!$C$250)\n+((L615-G615)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F615*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K615-F615)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F615*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K615-F615)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F615*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K615-F615)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F615*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K615-F615)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F615*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K615-F615)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F615*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K615-F615)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G615*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G615*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G615*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G615*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G615*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L615-G615)*$C$526*365*0.5,0))),0)*Q689","v":0},{"v":721778.196833333,"d":"$721,778"},{"v":38051.04710941231,"d":"$38,051"},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I615:J615)-SUM(D615:E615)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H615-C615)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A689=\"N/A\",A689<D$484,A689>E$484),0,\nB$484*(1+C$484)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$485,A689>E$485),0,B$485*(1+C$485)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$486,A689>E$486),0,B$486*(1+C$486)^(B689-1))),0)\n\n))*Q689","v":{"v":2278.721577740169,"d":"$2,279"}},0,0,0,{"v":7268354.135047586,"d":"$7,268,354"},0,{"v":7268354.135047586,"d":"$7,268,354"},{"$f":"IF(A689=\"N/A\",0,VLOOKUP(A689,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3764633572746244,"d":"0.38"}},{"$f":"IF(A689=\"N/A\", 0,VLOOKUP(A689,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5306333035177931,"d":"0.53"}}]
[2055,26,{"v":33442.12502009616,"d":"$33,442"},{"$f":"(IF($A690=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A690>=$C$466, $A690<=$C$467)),\n($C616+(0.5*($H616-$C616)))*$C$85*$C$91*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+($D616+(0.5*($I616-$D616)))*$C$93*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+(($E616+(0.5*($J616-$E616)))*$C$94+($E616+(0.5*($J616-$E616)))*$C$91*$C$95)*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A690=\"N/A\",0,\nIF(A690>=$C$304,$D$304*$C$68/$C$69*(($C$93*D616)+($C$91*$C$85*C616)+($C$91*$C$95*E616+E616*$C$94))+IFERROR($D$304*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),\nIF(A690>=$C$300,($D$300*$C$68/$C$69*(($C$93*D616))+($E$300*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$299,($D$299*$C$68/$C$69*(($C$93*D616))+($E$299*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$298,($D$298*$C$68/$C$69*(($C$93*D616))+($E$298*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$329*$B$330*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$337*$B$338*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$313*$B$314*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$321*$B$322*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I616:J616)-SUM(D616:E616))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H616-C616))))\n\n))*Q690)","v":{"v":3449737.637063984,"d":"$3,449,738"}},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I616:J616)-SUM(D616:E616))+(Defaults!$B$59*0.5*$C$72*(H616-C616)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D616+$E$300*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D616+$E$299*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D616+$E$298*$C$68*(Defaults!$B$60)*E616,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0),0)))*Q690","v":{"v":2888438.165637944,"d":"$2,888,438"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A690=\"N/A\",0,(\n(($B$355+($D$355*($B690-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B690-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B690-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B690-1)))*(($B$386-$C$386)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B690-1)))*(($B$387-$C$387)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C616*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C616*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D616*$C$93)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E616*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F616*$C$92/Defaults!$B$258+$G616*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L655*$E616)\n\n))*Q690\n\n+(IF(A690=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J655*$E616))\n\n))*R690,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A690=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K616-F616)*Defaults!$C$254*Defaults!$C$250)\n+((L616-G616)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F616*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K616-F616)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F616*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K616-F616)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F616*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K616-F616)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F616*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K616-F616)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F616*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K616-F616)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F616*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K616-F616)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G616*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G616*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G616*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G616*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G616*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L616-G616)*$C$526*365*0.5,0))),0)*Q690","v":0},{"v":714466.0231228577,"d":"$714,466"},{"v":37263.713092360565,"d":"$37,264"},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I616:J616)-SUM(D616:E616)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H616-C616)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A690=\"N/A\",A690<D$484,A690>E$484),0,\nB$484*(1+C$484)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$485,A690>E$485),0,B$485*(1+C$485)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$486,A690>E$486),0,B$486*(1+C$486)^(B690-1))),0)\n\n))*Q690","v":{"v":2231.571716911399,"d":"$2,232"}},0,0,0,{"v":7125579.235654153,"d":"$7,125,579"},0,{"v":7125579.235654153,"d":"$7,125,579"},{"$f":"IF(A690=\"N/A\",0,VLOOKUP(A690,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3651438964836319,"d":"0.37"}},{"$f":"IF(A690=\"N/A\", 0,VLOOKUP(A690,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5202287289390128,"d":"0.52"}}]
[2056,27,{"v":32747.13118312003,"d":"$32,747"},{"$f":"(IF($A691=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A691>=$C$466, $A691<=$C$467)),\n($C617+(0.5*($H617-$C617)))*$C$85*$C$91*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+($D617+(0.5*($I617-$D617)))*$C$93*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+(($E617+(0.5*($J617-$E617)))*$C$94+($E617+(0.5*($J617-$E617)))*$C$91*$C$95)*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A691=\"N/A\",0,\nIF(A691>=$C$304,$D$304*$C$68/$C$69*(($C$93*D617)+($C$91*$C$85*C617)+($C$91*$C$95*E617+E617*$C$94))+IFERROR($D$304*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),\nIF(A691>=$C$300,($D$300*$C$68/$C$69*(($C$93*D617))+($E$300*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$299,($D$299*$C$68/$C$69*(($C$93*D617))+($E$299*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$298,($D$298*$C$68/$C$69*(($C$93*D617))+($E$298*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$329*$B$330*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$337*$B$338*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$313*$B$314*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$321*$B$322*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I617:J617)-SUM(D617:E617))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H617-C617))))\n\n))*Q691)","v":{"v":3378045.2643686435,"d":"$3,378,045"}},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I617:J617)-SUM(D617:E617))+(Defaults!$B$59*0.5*$C$72*(H617-C617)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D617+$E$300*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D617+$E$299*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D617+$E$298*$C$68*(Defaults!$B$60)*E617,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0),0)))*Q691","v":{"v":2828411.109972627,"d":"$2,828,411"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A691=\"N/A\",0,(\n(($B$355+($D$355*($B691-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B691-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B691-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B691-1)))*(($B$386-$C$386)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B691-1)))*(($B$387-$C$387)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C617*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C617*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D617*$C$93)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E617*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F617*$C$92/Defaults!$B$258+$G617*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L656*$E617)\n\n))*Q691\n\n+(IF(A691=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J656*$E617))\n\n))*R691,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A691=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K617-F617)*Defaults!$C$254*Defaults!$C$250)\n+((L617-G617)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F617*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K617-F617)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F617*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K617-F617)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F617*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K617-F617)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F617*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K617-F617)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F617*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K617-F617)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F617*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K617-F617)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G617*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G617*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G617*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G617*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G617*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L617-G617)*$C$526*365*0.5,0))),0)*Q691","v":0},{"v":707163.1010546875,"d":"$707,163"},{"v":36489.32490188744,"d":"$36,489"},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I617:J617)-SUM(D617:E617)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H617-C617)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A691=\"N/A\",A691<D$484,A691>E$484),0,\nB$484*(1+C$484)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$485,A691>E$485),0,B$485*(1+C$485)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$486,A691>E$486),0,B$486*(1+C$486)^(B691-1))),0)\n\n))*Q691","v":{"v":2185.197107449037,"d":"$2,185"}},0,0,0,{"v":6985041.128588415,"d":"$6,985,041"},0,{"v":6985041.128588415,"d":"$6,985,041"},{"$f":"IF(A691=\"N/A\",0,VLOOKUP(A691,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3541647880539591,"d":"0.35"}},{"$f":"IF(A691=\"N/A\", 0,VLOOKUP(A691,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5100281656264832,"d":"0.51"}}]
[2057,28,{"v":32063.697049560007,"d":"$32,064"},{"$f":"(IF($A692=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A692>=$C$466, $A692<=$C$467)),\n($C618+(0.5*($H618-$C618)))*$C$85*$C$91*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+($D618+(0.5*($I618-$D618)))*$C$93*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+(($E618+(0.5*($J618-$E618)))*$C$94+($E618+(0.5*($J618-$E618)))*$C$91*$C$95)*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A692=\"N/A\",0,\nIF(A692>=$C$304,$D$304*$C$68/$C$69*(($C$93*D618)+($C$91*$C$85*C618)+($C$91*$C$95*E618+E618*$C$94))+IFERROR($D$304*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),\nIF(A692>=$C$300,($D$300*$C$68/$C$69*(($C$93*D618))+($E$300*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$299,($D$299*$C$68/$C$69*(($C$93*D618))+($E$299*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$298,($D$298*$C$68/$C$69*(($C$93*D618))+($E$298*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$329*$B$330*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$337*$B$338*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$313*$B$314*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$321*$B$322*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I618:J618)-SUM(D618:E618))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H618-C618))))\n\n))*Q692)","v":{"v":3307545.336154534,"d":"$3,307,545"}},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I618:J618)-SUM(D618:E618))+(Defaults!$B$59*0.5*$C$72*(H618-C618)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D618+$E$300*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D618+$E$299*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D618+$E$298*$C$68*(Defaults!$B$60)*E618,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0),0)))*Q692","v":{"v":2769382.454413297,"d":"$2,769,382"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A692=\"N/A\",0,(\n(($B$355+($D$355*($B692-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B692-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B692-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B692-1)))*(($B$386-$C$386)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B692-1)))*(($B$387-$C$387)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C618*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C618*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D618*$C$93)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E618*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F618*$C$92/Defaults!$B$258+$G618*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L657*$E618)\n\n))*Q692\n\n+(IF(A692=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J657*$E618))\n\n))*R692,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A692=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K618-F618)*Defaults!$C$254*Defaults!$C$250)\n+((L618-G618)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F618*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K618-F618)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F618*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K618-F618)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F618*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K618-F618)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F618*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K618-F618)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F618*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K618-F618)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F618*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K618-F618)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G618*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G618*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G618*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G618*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G618*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L618-G618)*$C$526*365*0.5,0))),0)*Q692","v":0},{"v":699871.8791125575,"d":"$699,872"},{"v":35727.81584209708,"d":"$35,728"},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I618:J618)-SUM(D618:E618)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H618-C618)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A692=\"N/A\",A692<D$484,A692>E$484),0,\nB$484*(1+C$484)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$485,A692>E$485),0,B$485*(1+C$485)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$486,A692>E$486),0,B$486*(1+C$486)^(B692-1))),0)\n\n))*Q692","v":{"v":2139.593756166516,"d":"$2,140"}},0,0,0,{"v":6846730.776328212,"d":"$6,846,731"},0,{"v":6846730.776328212,"d":"$6,846,731"},{"$f":"IF(A692=\"N/A\",0,VLOOKUP(A692,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.34351579830645895,"d":"0.34"}},{"$f":"IF(A692=\"N/A\", 0,VLOOKUP(A692,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5000276133592974,"d":"0.50"}}]
[2058,29,{"v":31391.755796376998,"d":"$31,392"},{"$f":"(IF($A693=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A693>=$C$466, $A693<=$C$467)),\n($C619+(0.5*($H619-$C619)))*$C$85*$C$91*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+($D619+(0.5*($I619-$D619)))*$C$93*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+(($E619+(0.5*($J619-$E619)))*$C$94+($E619+(0.5*($J619-$E619)))*$C$91*$C$95)*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A693=\"N/A\",0,\nIF(A693>=$C$304,$D$304*$C$68/$C$69*(($C$93*D619)+($C$91*$C$85*C619)+($C$91*$C$95*E619+E619*$C$94))+IFERROR($D$304*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),\nIF(A693>=$C$300,($D$300*$C$68/$C$69*(($C$93*D619))+($E$300*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$299,($D$299*$C$68/$C$69*(($C$93*D619))+($E$299*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$298,($D$298*$C$68/$C$69*(($C$93*D619))+($E$298*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$329*$B$330*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$337*$B$338*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$313*$B$314*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$321*$B$322*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I619:J619)-SUM(D619:E619))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H619-C619))))\n\n))*Q693)","v":{"v":3238230.959350349,"d":"$3,238,231"}},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I619:J619)-SUM(D619:E619))+(Defaults!$B$59*0.5*$C$72*(H619-C619)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D619+$E$300*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D619+$E$299*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D619+$E$298*$C$68*(Defaults!$B$60)*E619,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0),0)))*Q693","v":{"v":2711346.4285402675,"d":"$2,711,346"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A693=\"N/A\",0,(\n(($B$355+($D$355*($B693-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B693-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B693-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B693-1)))*(($B$386-$C$386)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B693-1)))*(($B$387-$C$387)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C619*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C619*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D619*$C$93)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E619*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F619*$C$92/Defaults!$B$258+$G619*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L658*$E619)\n\n))*Q693\n\n+(IF(A693=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J658*$E619))\n\n))*R693,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A693=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K619-F619)*Defaults!$C$254*Defaults!$C$250)\n+((L619-G619)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F619*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K619-F619)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F619*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K619-F619)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F619*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K619-F619)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F619*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K619-F619)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F619*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K619-F619)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F619*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K619-F619)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G619*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G619*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G619*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G619*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G619*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L619-G619)*$C$526*365*0.5,0))),0)*Q693","v":0},{"v":692594.7062042771,"d":"$692,595"},{"v":34979.1115238628,"d":"$34,979"},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I619:J619)-SUM(D619:E619)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H619-C619)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A693=\"N/A\",A693<D$484,A693>E$484),0,\nB$484*(1+C$484)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$485,A693>E$485),0,B$485*(1+C$485)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$486,A693>E$486),0,B$486*(1+C$486)^(B693-1))),0)\n\n))*Q693","v":{"v":2094.757209122741,"d":"$2,095"}},0,0,0,{"v":6710637.718624257,"d":"$6,710,638"},0,{"v":6710637.718624257,"d":"$6,710,638"},{"$f":"IF(A693=\"N/A\",0,VLOOKUP(A693,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3331870012671765,"d":"0.33"}},{"$f":"IF(A693=\"N/A\", 0,VLOOKUP(A693,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.49022315035225233,"d":"0.49"}}]
[2059,30,{"v":30731.234168110932,"d":"$30,731"},{"$f":"(IF($A694=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A694>=$C$466, $A694<=$C$467)),\n($C620+(0.5*($H620-$C620)))*$C$85*$C$91*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+($D620+(0.5*($I620-$D620)))*$C$93*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+(($E620+(0.5*($J620-$E620)))*$C$94+($E620+(0.5*($J620-$E620)))*$C$91*$C$95)*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A694=\"N/A\",0,\nIF(A694>=$C$304,$D$304*$C$68/$C$69*(($C$93*D620)+($C$91*$C$85*C620)+($C$91*$C$95*E620+E620*$C$94))+IFERROR($D$304*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),\nIF(A694>=$C$300,($D$300*$C$68/$C$69*(($C$93*D620))+($E$300*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$299,($D$299*$C$68/$C$69*(($C$93*D620))+($E$299*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$298,($D$298*$C$68/$C$69*(($C$93*D620))+($E$298*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$329*$B$330*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$337*$B$338*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$313*$B$314*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$321*$B$322*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I620:J620)-SUM(D620:E620))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H620-C620))))\n\n))*Q694)","v":{"v":3170094.5773418625,"d":"$3,170,095"}},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I620:J620)-SUM(D620:E620))+(Defaults!$B$59*0.5*$C$72*(H620-C620)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D620+$E$300*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D620+$E$299*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D620+$E$298*$C$68*(Defaults!$B$60)*E620,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0),0)))*Q694","v":{"v":2654296.7063107057,"d":"$2,654,297"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A694=\"N/A\",0,(\n(($B$355+($D$355*($B694-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B694-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B694-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B694-1)))*(($B$386-$C$386)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B694-1)))*(($B$387-$C$387)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C620*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C620*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D620*$C$93)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E620*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F620*$C$92/Defaults!$B$258+$G620*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L659*$E620)\n\n))*Q694\n\n+(IF(A694=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J659*$E620))\n\n))*R694,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A694=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K620-F620)*Defaults!$C$254*Defaults!$C$250)\n+((L620-G620)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F620*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K620-F620)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F620*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K620-F620)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F620*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K620-F620)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F620*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K620-F620)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F620*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K620-F620)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F620*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K620-F620)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G620*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G620*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G620*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G620*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G620*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L620-G620)*$C$526*365*0.5,0))),0)*Q694","v":0},{"v":685333.8346253053,"d":"$685,334"},{"v":34243.130387763995,"d":"$34,243"},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I620:J620)-SUM(D620:E620)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H620-C620)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A694=\"N/A\",A694<D$484,A694>E$484),0,\nB$484*(1+C$484)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$485,A694>E$485),0,B$485*(1+C$485)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$486,A694>E$486),0,B$486*(1+C$486)^(B694-1))),0)\n\n))*Q694","v":{"v":2050.6825829400855,"d":"$2,051"}},0,{"v":1395979.4530868952,"d":"$1,395,979"},0,{"v":7972729.618503584,"d":"$7,972,730"},0,{"v":7972729.618503584,"d":"$7,972,730"},{"$f":"IF(A694=\"N/A\",0,VLOOKUP(A694,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3231687694153021,"d":"0.32"}},{"$f":"IF(A694=\"N/A\", 0,VLOOKUP(A694,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.4806109317178944,"d":"0.48"}}]
["Total Benefits","N/A",{"$f":"SUM(C664:C694)","v":{"v":657908.1534078087,"d":"$657,908"}},{"v":13027962.705900429,"d":"$13,027,963"},{"v":38596771.3112058,"d":"$38,596,771"},0,0,{"v":9619776.74044159,"d":"$9,619,777"},{"v":866140.8269771911,"d":"$866,141"},{"v":42199.423748476795,"d":"$42,199"},0,{"v":1395979.4530868952,"d":"$1,395,979"},0,{"v":64206738.6147682,"d":"$64,206,739"},{"v":6261257.445957713,"d":"$6,261,257"},{"v":57945481.168810494,"d":"$57,945,481"},"N/A","N/A"]

{"sheet":"114.8","index":6,"n_rows":695,"n_cols":18,"rows_kept":695}
["Bridge and Project Overview"]
["ID of bridge, description of improvement, project timeline, traffic volume"]
["Add New Bridge (press Ctrl + Shift + B)"]
["Add Sensitivity Analysis for Current Bridge (press Ctrl + Shift + S)"]
["Delete this Bridge (press Ctrl + Shift + D)"]
["Note: Only delete bridges using this command/button. Deleting bridge tabs through right click will result in (fixable) errors on the Results tab."]
["Change Bridge Name (press Ctrl + Shift + N)"]
["-"]
["Table 1. Bridge Variables "]
["Bridge Variables","Bridge Values"]
["State","Mississippi"]
["County","Newton"]
["Structure Number",210008005111480]
["Inventory Route",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ROUTE_NUMBER_005D]),FALSE)","v":"00080"}]
["Feature Intersected",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FEATURES_DESC_006A]),FALSE)","v":"'BETHEL BRANCH'"}]
["Facility Carried",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FACILITY_CARRIED_007]),FALSE)","v":"'US 80'"}]
["Latitude",{"$f":"LEFT(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 3, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 5, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 7, 2) & CHAR(34)","v":"32° 19' 48.35\""}]
["Longitude",{"$f":"\"-\" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 2, 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 4, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 6, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 8, 2) & CHAR(34)","v":"-89° 02' 55.63\""}]
["Bridge Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[STRUCTURE_LEN_MT_049]),FALSE)/1609","v":0.01230577998756992}]
["Bypass, Detour Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371","v":{"v":9.941936,"d":"9.94"}}]
["Owner",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OWNER_022]),FALSE)","v":"01"}]
["Functional Class, Rural/Urban",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUNCTIONAL_CLASS_026]),FALSE)","v":"07"}]
["Bridge Road Type",{"$f":"VLOOKUP(B22,Defaults!A359:$D$371, 2, FALSE)","v":"Rural - Major Collector"}]
["Year Built",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_BUILT_027]),FALSE)","v":1929}]
["Year Reconstructed",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_RECONSTRUCTED_106]),FALSE)","v":0}]
["Lanes on the Structure",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[TRAFFIC_LANES_ON_028A]),FALSE)","v":2}]
["Note: Some bridges have the same structure number. Use the state and county drop downs to identify your bridge."]
["-"]
["Project Description:"]
["Table 2. Project Timeline"]
["Timeline Variables","Timeline Values"]
["Current Year",2022]
["First Year of Construction Costs",2025]
["Last Year of Construction Costs",2029]
["Project Opens (Start of Benefits)",2030]
["Years of Benefits for Analysis",30]
["First Year of Period of Analysis",{"$f":"IF(B35=\"Required\",\"-\", B35)","v":2030}]
["Last Year of Period of Analysis",{"$f":"IFERROR(B35+B36-1, \"-\")","v":2059}]
["Discount Year",{"$f":"Defaults!A290","v":2022}]
["Base Year of NBI",2023]
["Note: The tool cannot handle partial years, or pro-rata benefits or costs. Round up or down to the nearest year for construction start, construction end, and the start of benefits."]
["Note: Enter a value between 20 to 30 for the Years of Benefits for Analysis, appropriate to the project as defined by US DOT BCA Guidance."]
["-"]
["Table 3. Average Annual Daily Traffic (AADT)"]
["Scenario and Vehicle Type","NBI Year of AADT","NBI Year of Future AADT","Forecast using NBI Growth Rate","Forecast using NBI Growth Rate2","Project Opens","Last Year","Explanation and Source"]
["Year",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_ADT_030]),FALSE)","v":2022},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_OF_FUTURE_ADT_115]),FALSE)","v":2059},{"$f":"IF(B35=\"Required\",\"-\",B35)","v":2030},{"$f":"B38","v":2059},{"$f":"IF(B35=\"Required\", \"-\",B35)","v":2030},{"$f":"B38","v":2059},"N/A"]
["No Build - Passenger AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":1581},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":2285.0099999999998,"d":"2285"}},{"$f":"ROUND(B47*((1+B59)^(D$46-$B$46)),0)","v":1712},{"$f":"ROUND(C47*((1+B59)^(E$46-$C$46)),0)","v":2285},1674,2285,"BCA Guidance, MDOT"]
["No Build - Truck AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)","v":{"v":119.00000000000001,"d":"119"}},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)","v":{"v":171.99,"d":"172"}},{"$f":"ROUND(B48*((1+B59)^(D$46-$B$46)),0)","v":129},{"$f":"ROUND(C48*((1+B59)^(E$46-$C$46)),0)","v":172},126,172,"BCA Guidance, MDOT"]
["No Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
["Build - Passenger AADT",{"$f":"B47","v":1581},{"$f":"C47","v":{"v":2285.0099999999998,"d":"2285"}},{"$f":"ROUND(B50*((1+B59)^(D$46-$B$46)),0)","v":1712},{"$f":"ROUND(C50*((1+B59)^(E$46-$C$46)),0)","v":2285},1674,2285,"BCA Guidance, MDOT"]
["Build - Truck AADT",{"$f":"B48","v":{"v":119.00000000000001,"d":"119"}},{"$f":"C48","v":{"v":171.99,"d":"172"}},{"$f":"ROUND(B51*((1+B59)^(D$46-$B$46)),0)","v":129},{"$f":"ROUND(C51*((1+B59)^(E$46-$C$46)),0)","v":172},126,172,"BCA Guidance, MDOT"]
["Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
[{"$f":"HYPERLINK(\"#A542\",\"Note: AADT can be entered manually in Table 52 and Table 53 below.\")","v":"Note: AADT can be entered manually in Table 52 and Table 53 below."}]
["Note: Here and elsewhere in the tool it is critical that you enter at least some value in the required cells, e.g., 0, rather than \"-\", \"N/A\" or leaving it blank."]
["Note: NBI AADT values are added for reference in Table 3. Users must enter AADT values in Columns G, H and I in Table 3."]
["-"]
["Note: Table 4 is not a user input. Do not adjust Table 4. "]
["Table 4. NBI's Calculated Average Annual Daily Traffic (AADT) Growth Rate"]
[{"$f":"CONCATENATE(\"The NBI Calculated Annual Growth Rate\", \" \", B46, \"-\",C46, \" (NBI)\")","v":"The NBI Calculated Annual Growth Rate 2022-2059 (NBI)"},{"$f":"(C47/B47)^(1/(C$46-B$46))-1","v":{"v":0.010004111006170602,"d":"$0"}}]
["-"]
["Table 5. Detour Road Type"]
["Detour Road Type","Rural - Principal Arterial - Interstate"]
["Detour Road Type - Simple",{"$f":"IF(B62=\"Required\", \"-\",IF(ISNUMBER(SEARCH(\"Urban\",B62)), \"Urban\", \"Rural\"))","v":"Rural"}]
["-"]
["Note: Detour length should represent the Net detour: Detour length minus the original route length."]
["Table 6. Detour and Bridge Length Information"]
["Detour Details","Reference","User Value","Explanation and Source"]
["Net Detour Length, For Vehicles (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371,1)","v":9.9},15.9,"Google"]
["Detour Average Speed, for Vehicles (mph) (FHWA VHT)",{"$f":"ROUND(VLOOKUP(B62,Defaults!B359:F371,2, FALSE),1)","v":{"v":66,"d":"66.0"}},{"v":50,"d":"50.0"},"Google"]
["Net Detour Length, For Cycling/ Pedestrian (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371, 1)","v":9.9},15.9,"Google"]
["Detour Average Travel Time (min)",{"$f":"B68/B69*60","v":{"v":9,"d":"9.0"}},{"$f":"C68/C69*60","v":{"v":19.080000000000002,"d":"19.1"}},"N/A"]
["Bridge Length (mi)",{"$f":"ROUND(B19,2)","v":0.01},{"$f":"140/5280","v":{"v":0.026515151515151516,"d":"0.03"}},"Google"]
["Note: Google or HPMS data are preferred for identifying average speed on the detour route. You can also use the HERS/VHT speed values using the Detour Road Type dropdown below."]
["Note: Bridge length in the NBI does not include the approach length. Include approach length if relevant for your project. "]
[{"$f":"HYPERLINK(\"https://www.google.com/maps\", \"Use Google Maps to calculate detour route length and average speed, as appropriate.\")","v":"Use Google Maps to calculate detour route length and average speed, as appropriate."}]
[{"$f":"HYPERLINK(\"https://www.fhwa.dot.gov/policyinformation/hpms.cfm\", \"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate.\")","v":"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate."}]
["-"]
["Note: These reference cells are marked to avoid accidental deletion."]
["Table 7. Reference Table"]
["Reference Cells",{"$f":"CONCATENATE(B11,B12)","v":"MississippiNewton"},{"$f":"CONCATENATE(VLOOKUP($B$11,NBI_Dropdown!$B$1:$D$56,3,FALSE),$B$13)","v":"284210008005111480"}]
["-"]
["Table 8. Travel Assumptions"]
["Parameters","Reference","User Value","Explanation and Source"]
["Bridge Average Speed (FHWA)",{"$f":"_xlfn.IFNA(VLOOKUP(B23,Defaults!B359:C371,2, FALSE), \"N/A\")","v":47},47,"-"]
["Average Car Occupancy",{"$f":"Defaults!B51","v":1.67},1.67,"-"]
["Share of Long-Distance Personal Travel",{"v":0,"d":"0.0%"},{"v":0,"d":"0%"},"-"]
["Value of Time - Long-Distance Personal Travel",{"$f":"Defaults!B35","v":{"v":25.1,"d":"$25.10"}},{"v":25.1,"d":"$25.10"},"-"]
["Share of Business Travel",{"v":0.118,"d":"11.8%"},{"v":0.118,"d":"11.8%"},"-"]
["Value of Travel Time - Business",{"$f":"Defaults!B33","v":{"v":32.3,"d":"$32.30"}},{"v":32.3,"d":"$32.30"},"-"]
["Value of Travel Time - Personal",{"$f":"Defaults!B32","v":{"v":17.9,"d":"$17.90"}},{"v":17.9,"d":"$17.90"},"-"]
["Value of Travel Time - All Purposes",{"$f":"ROUND(B86*B87+B88*B89+(1-B86-B88)*B90,1)","v":{"v":19.6,"d":"$19.60"}},{"$f":"IFERROR(ROUND(C86*C87+C88*C89+(1-C86-C88)*C90,1),\"-\")","v":{"v":19.6,"d":"$19.60"}},"-"]
["Walking, Cycling, Waiting, Standing, and Transfer Time",{"$f":"Defaults!B36","v":{"v":35.8,"d":"$35.80"}},{"v":35.8,"d":"$35.80"},"-"]
["Truck Driver ",{"$f":"Defaults!B39","v":{"v":33.5,"d":"$33.50"}},{"v":33.5,"d":"$33.50"},"-"]
["Bus Driver",{"$f":"Defaults!B40","v":{"v":36.5,"d":"$36.50"}},{"v":36.5,"d":"$36.50"},"-"]
["Average Bus Occupancy",0,0,"-"]
["-"]
["Capital Cost and Residual Value"]
["Table 9. Expenditure Dollars Option"]
["Are costs entered in year of expenditure dollars (not adjusted for inflation)?","NO"]
["Enter future inflation rate for capital costs.",{"v":0,"d":"0%"}]
["Note: Capital costs can be entered in year of expenditure dollars or in real dollars. The tool applies inflation and discounting factors automatically if entered as year of expenditure dollars."]
["-"]
["Table 10. Already Incurred Costs"]
["Year","Costs","Real Costs","Discounted Costs"]
[2014,{"$f":"243891.85/4","v":{"v":60972.9625,"d":"$60,973"}},{"$f":"IF($B$99=\"NO\",B105,IFERROR(B105*(IF(A105>$B$39, 1/((1+$B$100)^(A105-$B$39)),VLOOKUP(A105,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":60972.9625,"d":"$60,973"}},{"$f":"IFERROR(IF(A105=\"\",\"\",IF(A105<=2020, C105, C105*VLOOKUP(A105,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":60972.9625,"d":"$60,973"}}]
[2015,{"$f":"111325.48/4","v":{"v":27831.37,"d":"$27,831"}},{"$f":"IF($B$99=\"NO\",B106,IFERROR(B106*(IF(A106>$B$39, 1/((1+$B$100)^(A106-$B$39)),VLOOKUP(A106,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":27831.37,"d":"$27,831"}},{"$f":"IFERROR(IF(A106=\"\",\"\",IF(A106<=2020, C106, C106*VLOOKUP(A106,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":27831.37,"d":"$27,831"}}]
[2016,{"$f":"373682.12/4","v":{"v":93420.53,"d":"$93,421"}},{"$f":"IF($B$99=\"NO\",B107,IFERROR(B107*(IF(A107>$B$39, 1/((1+$B$100)^(A107-$B$39)),VLOOKUP(A107,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":93420.53,"d":"$93,421"}},{"$f":"IFERROR(IF(A107=\"\",\"\",IF(A107<=2020, C107, C107*VLOOKUP(A107,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":93420.53,"d":"$93,421"}}]
[2017,{"$f":"279489.12/4","v":{"v":69872.28,"d":"$69,872"}},{"$f":"IF($B$99=\"NO\",B108,IFERROR(B108*(IF(A108>$B$39, 1/((1+$B$100)^(A108-$B$39)),VLOOKUP(A108,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":69872.28,"d":"$69,872"}},{"$f":"IFERROR(IF(A108=\"\",\"\",IF(A108<=2020, C108, C108*VLOOKUP(A108,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":69872.28,"d":"$69,872"}}]
[2018,{"$f":"121489.12/4","v":{"v":30372.28,"d":"$30,372"}},{"$f":"IF($B$99=\"NO\",B109,IFERROR(B109*(IF(A109>$B$39, 1/((1+$B$100)^(A109-$B$39)),VLOOKUP(A109,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":30372.28,"d":"$30,372"}},{"$f":"IFERROR(IF(A109=\"\",\"\",IF(A109<=2020, C109, C109*VLOOKUP(A109,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":30372.28,"d":"$30,372"}}]
[2019,{"$f":"159105.4/4","v":{"v":39776.35,"d":"$39,776"}},{"$f":"IF($B$99=\"NO\",B110,IFERROR(B110*(IF(A110>$B$39, 1/((1+$B$100)^(A110-$B$39)),VLOOKUP(A110,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":39776.35,"d":"$39,776"}},{"$f":"IFERROR(IF(A110=\"\",\"\",IF(A110<=2020, C110, C110*VLOOKUP(A110,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":39776.35,"d":"$39,776"}}]
[2020,{"$f":"70717.12/4","v":{"v":17679.28,"d":"$17,679"}},{"$f":"IF($B$99=\"NO\",B111,IFERROR(B111*(IF(A111>$B$39, 1/((1+$B$100)^(A111-$B$39)),VLOOKUP(A111,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":17679.28,"d":"$17,679"}},{"$f":"IFERROR(IF(A111=\"\",\"\",IF(A111<=2020, C111, C111*VLOOKUP(A111,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":17679.28,"d":"$17,679"}}]
[2021,{"$f":"(107325.62+2487.38)/4","v":{"v":27453.25,"d":"$27,453"}},{"$f":"IF($B$99=\"NO\",B112,IFERROR(B112*(IF(A112>$B$39, 1/((1+$B$100)^(A112-$B$39)),VLOOKUP(A112,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":27453.25,"d":"$27,453"}},{"$f":"IFERROR(IF(A112=\"\",\"\",IF(A112<=2020, C112, C112*VLOOKUP(A112,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
[2022,{"$f":"(137694.43+96355.12+991.82+450279.19+309.97)/4","v":{"v":171407.6325,"d":"$171,408"}},{"$f":"IF($B$99=\"NO\",B113,IFERROR(B113*(IF(A113>$B$39, 1/((1+$B$100)^(A113-$B$39)),VLOOKUP(A113,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":171407.6325,"d":"$171,408"}},{"$f":"IFERROR(IF(A113=\"\",\"\",IF(A113<=2020, C113, C113*VLOOKUP(A113,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":171407.6325,"d":"$171,408"}}]
[2023,{"$f":"(211095.4+941.78+42034.49+198320.55+93543.2)/4","v":{"v":136483.85499999998,"d":"$136,484"}},{"$f":"IF($B$99=\"NO\",B114,IFERROR(B114*(IF(A114>$B$39, 1/((1+$B$100)^(A114-$B$39)),VLOOKUP(A114,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":136483.85499999998,"d":"$136,484"}},{"$f":"IFERROR(IF(A114=\"\",\"\",IF(A114<=2020, C114, C114*VLOOKUP(A114,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":132380.07274490787,"d":"$132,380"}}]
[2024,{"$f":"(577006.52/4)","v":{"v":144251.63,"d":"$144,252"}},{"$f":"IF($B$99=\"NO\",B115,IFERROR(B115*(IF(A115>$B$39, 1/((1+$B$100)^(A115-$B$39)),VLOOKUP(A115,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":144251.63,"d":"$144,252"}},{"$f":"IFERROR(IF(A115=\"\",\"\",IF(A115<=2020, C115, C115*VLOOKUP(A115,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":135707.35897177793,"d":"$135,707"}}]
["-"]
["Table 11. Capital Costs"]
["Year"," Costs","Real Costs","Discounted Costs"]
[{"$f":"IFERROR(IF($B$33=\"-\", \"N/A\", $B$33),\"N/A\")","v":2025},{"v":551373.1219200001,"d":"$551,373"},{"$f":"IF($B$99=\"NO\",B119,IFERROR(B119*(IF(A119>$B$39, 1/(1+$B$100)^(A119-$B$39),VLOOKUP(A119,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":551373.1219200001,"d":"$551,373"}},{"$f":"IFERROR(IF(A119=\"N/A\",\"-\",C119*VLOOKUP(A119,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":503117.69918925985,"d":"$503,118"}}]
[{"$f":"IFERROR(IF(A119=\"N/A\",\"N/A\",IF(A119>=$B$34,\"N/A\",A119+1)),\"\")","v":2026},{"v":551373.1219200001,"d":"$551,373"},{"$f":"IF($B$99=\"NO\",B120,IFERROR(B120*(IF(A120>$B$39, 1/(1+$B$100)^(A120-$B$39),VLOOKUP(A120,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":551373.1219200001,"d":"$551,373"}},{"$f":"IFERROR(IF(A120=\"N/A\",\"-\",C120*VLOOKUP(A120,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":487990.00891295815,"d":"$487,990"}}]
[{"$f":"IF(A120=\"N/A\",\"N/A\",IF(A120>=$B$34,\"N/A\",A120+1))","v":2027},{"v":551373.1219200001,"d":"$551,373"},{"$f":"IF($B$99=\"NO\",B121,IFERROR(B121*(IF(A121>$B$39, 1/(1+$B$100)^(A121-$B$39),VLOOKUP(A121,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":551373.1219200001,"d":"$551,373"}},{"$f":"IFERROR(IF(A121=\"N/A\",\"-\",C121*VLOOKUP(A121,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":473317.1764432184,"d":"$473,317"}}]
[2028,{"v":551373.1219200001,"d":"$551,373"},{"$f":"IF($B$99=\"NO\",B122,IFERROR(B122*(IF(A122>$B$39, 1/(1+$B$100)^(A122-$B$39),VLOOKUP(A122,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":551373.1219200001,"d":"$551,373"}},{"$f":"IFERROR(IF(A122=\"N/A\",\"-\",C122*VLOOKUP(A122,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":459085.5251631604,"d":"$459,086"}}]
[2029,{"v":551373.1219200001,"d":"$551,373"},{"$f":"IF($B$99=\"NO\",B123,IFERROR(B123*(IF(A123>$B$39, 1/(1+$B$100)^(A123-$B$39),VLOOKUP(A123,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":551373.1219200001,"d":"$551,373"}},{"$f":"IFERROR(IF(A123=\"N/A\",\"-\",C123*VLOOKUP(A123,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":445281.78968298784,"d":"$445,282"}}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B124,IFERROR(B124*(IF(A124>$B$39, 1/(1+$B$100)^(A124-$B$39),VLOOKUP(A124,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A124=\"N/A\",\"-\",C124*VLOOKUP(A124,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B125,IFERROR(B125*(IF(A125>$B$39, 1/(1+$B$100)^(A125-$B$39),VLOOKUP(A125,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A125=\"N/A\",\"-\",C125*VLOOKUP(A125,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B126,IFERROR(B126*(IF(A126>$B$39, 1/(1+$B$100)^(A126-$B$39),VLOOKUP(A126,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A126=\"N/A\",\"-\",C126*VLOOKUP(A126,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B127,IFERROR(B127*(IF(A127>$B$39, 1/(1+$B$100)^(A127-$B$39),VLOOKUP(A127,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A127=\"N/A\",\"-\",C127*VLOOKUP(A127,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B128,IFERROR(B128*(IF(A128>$B$39, 1/(1+$B$100)^(A128-$B$39),VLOOKUP(A128,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A128=\"N/A\",\"-\",C128*VLOOKUP(A128,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B129,IFERROR(B129*(IF(A129>$B$39, 1/(1+$B$100)^(A129-$B$39),VLOOKUP(A129,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A129=\"N/A\",\"-\",C129*VLOOKUP(A129,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["-"]
["Table 12. Capital Cost Summary "]
["Total Capital Costs:",{"$f":"SUM(B105:B115)+SUM(B119:B129)","v":{"v":3576387.0296,"d":"$3,576,387"}}]
["Total Real Capital Costs:",{"$f":"SUM(C105:C115)+SUM(C119:C129)","v":{"v":3576387.0296,"d":"$3,576,387"}}]
["Total Discounted Capital Costs: ",{"$f":"SUM(D105:D115)+SUM(D119:D129)","v":{"v":3148212.3161082705,"d":"$3,148,212"}}]
["-"]
["Table 13. Residual Value"]
["Share of Capital Costs","Asset Life (Years)","Explanation and Source"]
[{"v":1,"d":"100%"},75,"AASHTO"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"$f":"SUM(A138:A141)","v":{"v":1,"d":"100%"}},"Summation","N/A"]
["Note: If there are multiple components of the project for this specific bridge that different asset lives, enter the share of the project costs associated with the different project components and their asset life."]
["Note: The Summation cell should be 100%."]
["-"]
["Operating and Maintenance Costs (O&M)"]
["Table 14. Operating and Maintenance Costs Assumptions"]
["Which method would you like to use to enter O&M costs? ","Manual Entry"]
["Year of O&M costs Dollars",2024]
["Note: If you have O&M costs in the construction period you will need to use the manual entry option to enter the O&M costs in the construction period."]
["Note: The operating and  maintenance costs in the baseline should be entered to be consistent with your estimate of closure. If the bridge is closed in a future year (Table 25), there should not be maintenance costs for that year and thereafter."]
["Note: For frequency calculation option, all costs should be entered as year of expenditure. The tool applies inflation and discounting factors automatically."]
["-"]
["Table 15. Annual O&M Calculation Input"]
["Category ","Value"]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the No Build Scenario",{"v":0,"d":"0%"}]
["Annual O&M Costs in the Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario",{"v":0,"d":"0%"}]
["Note: The maintenance real growth rate represents the real cost increases year over year (e.g., from increased deterioration of the asset). It should not include inflation adjustments. "]
["-"]
["Table 16a. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16b. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16c. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16d. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["Note: The \"Occurs every _____ \" field in Tables 16a through 16d must be greater than or equal to 1, even if you are not adding an additional recurring maintenance cost. "]
["-"]
["Note: Manual O&M cost values should be entered in the year of dollar entered in Table 14. "]
["Table 17. Manual O&M Cost Entry "]
["Calendar Year","Analysis Year","No Build Annual Cost","Build Annual Cost","O&M Cost Difference Discounted"]
[{"$f":"IFERROR(IF(B32=\"Required\",\"N/A\",B32),\"N/A\")","v":2022},{"$f":"IFERROR(IF(A198=$B$35,1,IF(A198>$B$35,A198-$B$35+1,IF(A198<$B$35,A198-$B$35+1,\"N/A\"))),\"N/A\")","v":-7},0,0,{"$f":"IFERROR((C198-D198)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A198,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[{"$f":"IF(A198=\"N/A\",\"N/A\",IF(A198>=$B$35+$B$36-1,\"N/A\",A198+1))","v":2023},-6,0,0,{"$f":"IFERROR((C199-D199)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A199,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2024,-5,0,0,{"$f":"IFERROR((C200-D200)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A200,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2025,-4,0,0,{"$f":"IFERROR((C201-D201)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A201,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2026,-3,0,0,{"$f":"IFERROR((C202-D202)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A202,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2027,-2,0,0,{"$f":"IFERROR((C203-D203)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A203,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2028,-1,0,0,{"$f":"IFERROR((C204-D204)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A204,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2029,0,0,0,{"$f":"IFERROR((C205-D205)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A205,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2030,1,0,0,{"$f":"IFERROR((C206-D206)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A206,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2031,2,0,0,{"$f":"IFERROR((C207-D207)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A207,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2032,3,0,0,{"$f":"IFERROR((C208-D208)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A208,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2033,4,0,0,{"$f":"IFERROR((C209-D209)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A209,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2034,5,0,0,{"$f":"IFERROR((C210-D210)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A210,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2035,6,0,0,{"$f":"IFERROR((C211-D211)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A211,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2036,7,0,0,{"$f":"IFERROR((C212-D212)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A212,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2037,8,0,0,{"$f":"IFERROR((C213-D213)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A213,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2038,9,0,0,{"$f":"IFERROR((C214-D214)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A214,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2039,10,0,0,{"$f":"IFERROR((C215-D215)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A215,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2040,11,0,0,{"$f":"IFERROR((C216-D216)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A216,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2041,12,0,0,{"$f":"IFERROR((C217-D217)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A217,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2042,13,0,0,{"$f":"IFERROR((C218-D218)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A218,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2043,14,0,0,{"$f":"IFERROR((C219-D219)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A219,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2044,15,0,0,{"$f":"IFERROR((C220-D220)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A220,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2045,16,0,0,{"$f":"IFERROR((C221-D221)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A221,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2046,17,0,0,{"$f":"IFERROR((C222-D222)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A222,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2047,18,0,0,{"$f":"IFERROR((C223-D223)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A223,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2048,19,0,0,{"$f":"IFERROR((C224-D224)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A224,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2049,20,0,0,{"$f":"IFERROR((C225-D225)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A225,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2050,21,0,0,{"$f":"IFERROR((C226-D226)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A226,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2051,22,0,0,{"$f":"IFERROR((C227-D227)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A227,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2052,23,0,0,{"$f":"IFERROR((C228-D228)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A228,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2053,24,0,0,{"$f":"IFERROR((C229-D229)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A229,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2054,25,0,0,{"$f":"IFERROR((C230-D230)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A230,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2055,26,0,0,{"$f":"IFERROR((C231-D231)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A231,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2056,27,0,0,{"$f":"IFERROR((C232-D232)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A232,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2057,28,0,0,{"$f":"IFERROR((C233-D233)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A233,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2058,29,0,0,{"$f":"IFERROR((C234-D234)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A234,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2059,30,0,0,{"$f":"IFERROR((C235-D235)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A235,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C236-D236)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A236,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C237-D237)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A237,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["-"]
["Construction Disbenefits"]
["Table 18. Disbenefits Option"]
["Will project construction cause delays or increase crashes in the work zone, or cause other construction disbenefits?","YES"]
["Explanation/Methodology for disbenefits. If no construction disbenefits are calculated, explain why.","Required"]
[{"$f":"IF(B241=\"YES\",HYPERLINK(\"#A235\",\"If YES, then enter the requested information below and in Table 36.\"), HYPERLINK(\"#A262\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, then enter the requested information below and in Table 36."}]
["-"]
["For travel time disbenefits, enter the AADT by mode, minutes of delay by mode, and days of impact annually by year to calculate the total discounted travel time costs (Table 15). Enter the percent increase in crashes to calculate the total discounted crash costs (Table 15). These crash costs are estimated as a percent increase in the baseline crashes for the roadway on the theory that work zones may increase the inherent crash risk on the roadway. If no crash increases are expected due to the construction enter “0” percent for each year. "]
["Table 19. Travel Time and Safety Construction Disbenefits"]
["Year","Passenger AADT","Truck AADT","Bus AADT","Pedestrian AADT","Cyclist AADT","Vehicle \nDelay (minutes)","Pedestrian Delay (minutes)","Cyclist \nDelay (minutes)","Days of Impact Annually","Total Discounted Travel Time Disbenefits","Percent Increase in Crashes due to Work Zone","Total Discounted Safety Disbenefits"]
[{"$f":"$B$33","v":2025},1629,123,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C248*$C$93*G248/60,0)+IFERROR($C$91*$C$85*B248*G248/60,0)+IFERROR($C$91*$C$95*D248*G248/60,0)+IFERROR($C$94*G248/60*D248,0))*J248+IFERROR(E248*$C$92*H248/60*J248,0)+IFERROR(F248*$C$92*I248/60*J248,0))*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-6090044.038184788,"d":"$(6,090,044)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L248>0,-$E$417*(L248)*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[{"$f":"IFERROR(IF(A248=\"N/A\",\"N/A\",IF(A248>=$B$34,\"N/A\",A248+1)),\"\")","v":2026},1645,124,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C249*$C$93*G249/60,0)+IFERROR($C$91*$C$85*B249*G249/60,0)+IFERROR($C$91*$C$95*D249*G249/60,0)+IFERROR($C$94*G249/60*D249,0))*J249+IFERROR(E249*$C$92*H249/60*J249,0)+IFERROR(F249*$C$92*I249/60*J249,0))*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-5964230.044598562,"d":"$(5,964,230)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L249>0,-$E$417*(L249)*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2027,1662,125,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C250*$C$93*G250/60,0)+IFERROR($C$91*$C$85*B250*G250/60,0)+IFERROR($C$91*$C$95*D250*G250/60,0)+IFERROR($C$94*G250/60*D250,0))*J250+IFERROR(E250*$C$92*H250/60*J250,0)+IFERROR(F250*$C$92*I250/60*J250,0))*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-5843740.880236809,"d":"$(5,843,741)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L250>0,-$E$417*(L250)*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2028,1678,126,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C251*$C$93*G251/60,0)+IFERROR($C$91*$C$85*B251*G251/60,0)+IFERROR($C$91*$C$95*D251*G251/60,0)+IFERROR($C$94*G251/60*D251,0))*J251+IFERROR(E251*$C$92*H251/60*J251,0)+IFERROR(F251*$C$92*I251/60*J251,0))*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-5721938.678963489,"d":"$(5,721,939)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L251>0,-$E$417*(L251)*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2029,1695,128,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C252*$C$93*G252/60,0)+IFERROR($C$91*$C$85*B252*G252/60,0)+IFERROR($C$91*$C$95*D252*G252/60,0)+IFERROR($C$94*G252/60*D252,0))*J252+IFERROR(E252*$C$92*H252/60*J252,0)+IFERROR(F252*$C$92*I252/60*J252,0))*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-5608392.821961649,"d":"$(5,608,393)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L252>0,-$E$417*(L252)*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C253*$C$93*G253/60,0)+IFERROR($C$91*$C$85*B253*G253/60,0)+IFERROR($C$91*$C$95*D253*G253/60,0)+IFERROR($C$94*G253/60*D253,0))*J253+IFERROR(E253*$C$92*H253/60*J253,0)+IFERROR(F253*$C$92*I253/60*J253,0))*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L253>0,-$E$417*(L253)*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C254*$C$93*G254/60,0)+IFERROR($C$91*$C$85*B254*G254/60,0)+IFERROR($C$91*$C$95*D254*G254/60,0)+IFERROR($C$94*G254/60*D254,0))*J254+IFERROR(E254*$C$92*H254/60*J254,0)+IFERROR(F254*$C$92*I254/60*J254,0))*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L254>0,-$E$417*(L254)*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C255*$C$93*G255/60,0)+IFERROR($C$91*$C$85*B255*G255/60,0)+IFERROR($C$91*$C$95*D255*G255/60,0)+IFERROR($C$94*G255/60*D255,0))*J255+IFERROR(E255*$C$92*H255/60*J255,0)+IFERROR(F255*$C$92*I255/60*J255,0))*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L255>0,-$E$417*(L255)*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C256*$C$93*G256/60,0)+IFERROR($C$91*$C$85*B256*G256/60,0)+IFERROR($C$91*$C$95*D256*G256/60,0)+IFERROR($C$94*G256/60*D256,0))*J256+IFERROR(E256*$C$92*H256/60*J256,0)+IFERROR(F256*$C$92*I256/60*J256,0))*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L256>0,-$E$417*(L256)*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C257*$C$93*G257/60,0)+IFERROR($C$91*$C$85*B257*G257/60,0)+IFERROR($C$91*$C$95*D257*G257/60,0)+IFERROR($C$94*G257/60*D257,0))*J257+IFERROR(E257*$C$92*H257/60*J257,0)+IFERROR(F257*$C$92*I257/60*J257,0))*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L257>0,-$E$417*(L257)*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C258*$C$93*G258/60,0)+IFERROR($C$91*$C$85*B258*G258/60,0)+IFERROR($C$91*$C$95*D258*G258/60,0)+IFERROR($C$94*G258/60*D258,0))*J258+IFERROR(E258*$C$92*H258/60*J258,0)+IFERROR(F258*$C$92*I258/60*J258,0))*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L258>0,-$E$417*(L258)*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["Total Discounted Disbenefits","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUM(K248:K258)","v":{"v":-29228346.463945296,"d":"$(29,228,346)"}},"N/A",{"$f":"SUM(M248:M258)","v":0}]
["-"]
["If other travel impacts are caculated by applicant or the applicant has alternative approach to calcuating construction disbeneifts, enter those total discounted values below. "]
["Table 20. Other Construction Disbenefits "]
["Disbenefit Category","Total Discounted Disbenefits (-)","Explanation of Disbenefits"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["Note: Be sure to include your methodology and calculations in the overall application materials, if not included in this workbook. "]
["-"]
["Bridge Condition and Closures"]
["Note: This section is for benefits related to bridge load posting and closures from poor bridge condition. \nFor closures specifically due to weather, seismic or other extreme events, please use the Resilience to Weather, Seismic, or other Extreme Events section below."]
["Note: This section computes the travel time and vehicle operating cost savings from avoiding the detour of a bridge closure or posting. If the new bridge improves vehicle operations, then use Tables 41 through 43."]
["Table 21. Condition Impact Option"]
["Will the project improve or preserve the bridge's condition in a way that reduces the risk of closure and/or load posting?","YES"]
[{"$f":"IF(B277=\"YES\",HYPERLINK(\"#A269\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A329\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below."}]
["-"]
["Table 22. Bridge Details "]
["Variable","Value"]
["Bridge Currently Closed or Load Posted? (NBI)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPEN_CLOSED_POSTED_041]),FALSE)","v":"P"}]
["NBI Coding Translation",{"$f":"VLOOKUP(B282,Defaults!$A$344:$B$352,2,FALSE)","v":"Posted for load (may include other restrictions such a temporary bridges which are load posted)"}]
["Current Superstructure Condition Rating",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[SUPERSTRUCTURE_COND_059]),FALSE)","v":5}]
["Current Operating Rating (metric tons)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPERATING_RATING_064]),FALSE)","v":34.8}]
["-"]
["Table 23. Forecasted Condition Rating"]
["Bridge Component and Rating","Condition Rating Reference Value","NBIAS Forecast Year"]
["Overall Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)+$B$40)))","v":2038}]
["Overall Condition Rating 2",2,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=-1,\"Not forecasted to reach Condition Rating 2 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=99,\"Not forecasted to reach Condition Rating 2 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)+$B$40)))","v":2053}]
["Superstructure Condition Rating 4",4,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=-1,\"Not forecasted to reach Condition Rating 4 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=99,\"Not forecasted to reach Condition Rating 4 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)+$B$40)))","v":2033}]
["Superstructure Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)+$B$40)))","v":2048}]
["Note: Using FHWA's NBIAS software program, FHWA has estimated the expected year in which the bridge will enter a minimum condition rating of 3 and 2. See guidance Appendix B: NBIAS for how forecast of closure and load posting is calculated."]
["-"]
["If the bridge is not currently load posted or closed, enter up to three values of expected future load posting.  After entering the appropriate year, the user should enter the expected percentage reduction in truck traffic and in bus traffic for the load postings. "]
["Table 24. Anticipated Load Postings"]
["Load Posting Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in Truck Traffic","% Reduction in Bus Traffic","Explanation for year if not reference; for % reduction"]
["Load Posted, \nlevel 1",{"$f":"IF(C291=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C291=\"Not forecasted to reach Condition Rating 4 by 2070\", \"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285>40,OR(B282=\"A\",B282=\"G\")), \"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\",\n\nIF(AND( B284>4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND(B284=4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C292, \"; 50% for Truck and Bus\"), \"No Load Posting Forecasted\"))))))))))))","v":"2033; 50% for Truck and Bus"},2024,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 2",{"$f":"IF(C292=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C292=\"Not forecasted to reach Condition Rating 3 by 2070\",\"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND(B284>4,B285<=40,OR(B282=\"A\",B282=\"G\")),CONCATENATE(C292,\"; 100% for Truck and Bus\"),\"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\"))))))))))","v":"2048; 100% for Truck and Bus"},2044,{"v":1,"d":"100%"},{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 3","N/A",2070,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["-"]
["Table 25. Anticipated Closure"]
["Closure Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in All Traffic","Explanation for year if not reference; for % reduction"]
["Closure",{"$f":"IF(C290=\"No NBIAS forecast\",\"No NBIAS forecast\",IF(C290=\"Not forecasted to reach Condition Rating 2 by 2070\",\"Not forecasted to close by 2070\",CONCATENATE(C290+4,\"; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years\")))","v":"2057; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years"},2044,{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Note: If the bridge will be closed to pedestrians and bicyclists, be sure to enter their AADT in Tables 46 and 47 below."]
["-"]
["If the bridge closure will be partial in duration rather than indefinite, use the short-term closure fields below to enter the initial year of closure, the last year of closure, the recurrence (enter 30 if it only occurs once), the number of days of closure, and the percent reduction in all traffic on the bridge due to the closure."]
["Table 26a. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26b. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26c. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26d. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure",0]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Resilience to Weather, Seismic, or other Extreme Events"]
["Table 27. Resiliency Option"]
["Will the project improve the bridge's resiliency to weather, seismic, or other extreme events, reducing damage and/or closures, or other service interruptions?","YES"]
[{"$f":"IF(B342=\"YES\",HYPERLINK(\"#A334\",\"If YES, enter the requested information below using the probability-consequence method or other calculation method.\"), HYPERLINK(\"#A395\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below using the probability-consequence method or other calculation method."}]
["-"]
["Table 28. Probability Resilience Option"]
["Are you providing a probability-consequence analysis of the resilience impacts?","NO"]
[{"$f":"IF(B346=\"YES\",HYPERLINK(\"#A337\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A389\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If NO, the cells below will not be able to be edited, please skip down to the next subsection."}]
["Note: The consequence-probability approach requires defining a potential weather, seismic or extreme event, the annual probability of that event, and consequences of that event. This resiliency section is for maximum three independent events. Events with multiple level of consequences or dependent events require more complex modeling. Three suggested levels of consequences for each event are included to better reflect the range of consequence events that an asset may face. For guidance on accessing resilience see Resilience - Sustainability - Environment - FHWA (dot.gov). "]
["-"]
["Annual Probability of Event Occurrence: This table includes three independent events with three different consequence levels: (1) probability of an event occurrence that causes capacity reduction only (Table 30), i.e. not capacity reduction associated with structural damage; (2) the probability of an event occurrence with lesser structural damage consequence (Tables 31); and the probability of an event occurrence with larger structural damage consequence (Tables 32). The probability may change during the benefit period due to climate change or degradation of the remediation or other reasons which can be captured under probabilities for project open and final year."]
["Table 29. Annual Probability of Event Occurrence"]
["Consequence Level","Project Open Year","Final Year","Growth Rate","Explanation and source"]
["Volume Capacity Reduction Only",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C353-B353)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Lesser Structural Damage (Level one) Impacts",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C354-B354)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Larger Structural Damage (Level two)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C355-B355)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["-"]
["Volume Capacity Reduction: This consequence level refers to closure or service interruption of the asset reducing some amount of capacity for at least one day a year, but not cause any structural damage to the asset requiring repair. Traffic restriction may occur when a lane or speed reduction is imposed on the bridge or results from an onsite temporary detour.  A load restriction will occur when a load posting is imposed (ex. no trucks allowed). An example event that could cause this consequence would be a recurring flooding event that overtops the bridge or inundates roadways on approach to the bridge. \t"]
["Table 30. Volume Capacity Reduction Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Lesser Structural Damage (Level one): This consequence level can be any level of damage as long as it is correctly correlated with the event and its probability. The user could select a more-frequent less-damaging event or a less-frequent more-damaging event. "]
["Table 31. Lesser Structural Damage (Level one) Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Larger Structural Damage (Level two): This consequence level refers to the bridge no longer being structurally sound or capable of carrying traffic of any kind while it is being repaired. Per USDOT BCA guidance, the no build scenario cannot include rebuilding the bridge so any maintenance, repair, or operational costs under the failure consequence cannot amount to bridge reconstruction. "]
["Table 32. Larger Structural Damage (Level two)"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["Number of Fatalities in Year 1","-","-"]
["Number of Injuries in Year 1","-","-"]
["-"]
["Note: Other calculation method may include calculations that yield a benefit value but do not precisely follow the tool approach or is an engineering evaluation to determine if the bridge response satisfies for a design level extreme event.   Use the green box to enter a thorough explanation of the calculation method and results.  If a benefit value is calculated it may be included in the tool section Other Benefits Not Captured Elsewhere.  If a benefit value is not calculated the results of the calculation method or the results of a qualitative assessment may be explained in the Results sheet section designated for unquantified benefits.  "]
["Table 33. Other Resilience Method Option"]
["Are you providing an explanation of the other calculation method used?","NO"]
[{"$f":"IF(B391=\"YES\",HYPERLINK(\"#A389\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A395\",\"If NO, please skip down to the next subsection.\"))","v":"If NO, please skip down to the next subsection."}]
["-"]
["Please provide a qualitative explanation, link, or citation to the calculation method and results."]
["If this analysis results in a monetized benefits, please provide the data and explanation/methodology/source in Table 51 below."]
["Table 34. Other Resilience Method Explanation"]
["Explanation","-"]
["-"]
["-"]
["Safety Baseline, Detour Safety Benefits, and Safety Countermeasures"]
["Table 35. Crash Cost Estimate Option"]
["Are you using KABCO or General crash cost estimates? ","KABCO"]
["-"]
[{"$f":"HYPERLINK(\"https://www.nhtsa.gov/research-data/fatality-analysis-reporting-system-fars\", \"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)\")","v":"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)"}]
["If you selected that your project will cause workzone crashes or the project involves safety improvements on the bridge, enter historical crash data for the bridge (Table 36). Please provide the average annual crash rate for the detour route (3 years is preferred). "]
["Table 36. Historical Crash Data on the Current Bridge"]
["Crash Type","Years of Data","Number of Crashes","Average Annual Crashes","Average Annual Crash Cost Historical","Source for Crash; Calendar Years of Data"]
["Property Damage Only",5,2,{"$f":"IFERROR(IF(AND(B408>0,C408>0),C408/B408,0),\"N/A\")","v":{"v":0.4,"d":"0.40"}},{"$f":"IFERROR(D408*Defaults!B25, \"N/A\")","v":{"v":3640,"d":"$3,640"}},"Data are from 2019 to 2023; provided by MDOT"]
["No Injury",5,0,0,{"$f":"IFERROR(D409*Defaults!B6, \"N/A\")","v":0},"Same as above"]
["Possible Injury",5,0,0,{"$f":"IFERROR(D410*Defaults!B7, \"N/A\")","v":0},"Same as above"]
["Non-incapacitating",5,1,{"v":0.2,"d":"0.20"},{"$f":"IFERROR(D411*Defaults!B8, \"N/A\")","v":{"v":46760,"d":"$46,760"}},"Same as above"]
["Incapacitating",5,0,0,{"$f":"IFERROR(D412*Defaults!B9, \"N/A\")","v":0},"Same as above"]
["Killed",5,0,0,{"$f":"IFERROR(D413*Defaults!B10, \"N/A\")","v":0},"Same as above"]
["Injured (severity unknown)",5,0,0,{"$f":"IFERROR(D414*Defaults!B11, \"N/A\")","v":0},"Same as above"]
["Injury","-","-","N/A",{"$f":"IFERROR(D415*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-","-","N/A",{"$f":"IFERROR(D416*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total Annual Crash Cost","N/A","N/A","N/A",{"$f":"SUM(E408:E416)","v":{"v":50400,"d":"$50,400"}},"N/A"]
["-"]
["Table 37. CMF Option"]
["Does the project improve safety on the bridge via a Crash Modification Factor (CMF)?","YES"]
[{"$f":"IF(B420=\"YES\",HYPERLINK(\"#A418\",\"If YES, then enter historical crash data and the relevant CMFs in the tables below.\"), HYPERLINK(\"#A453\",\"If NO, please skip down to the next subsection\"))","v":"If YES, then enter historical crash data and the relevant CMFs in the tables below."}]
["-"]
["Table 38. CMF Timeframe"]
["Category ","Benefit Period","Year"]
["Initial Year of CMF-related Safety Benefits",{"$f":"B35","v":2030},2030]
["Last Year of CMF-related Safety Benefits",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},2059]
["Note: Enter years of safety countermeasure impact which may differ from benefits period depending on project details. "]
["-"]
["Table 39. Safety Countermeasure - Crash Costs Avoided"]
["Crash Type","CMF","Average Annual Crashes Reduced","Average Annual Crash Costs Avoided","CMF Reference Number, if CMF Clearinghouse value is used (https://www.cmfclearinghouse.org/)","Explanation and Source for CMF"]
["Property Damage Only",0.66,{"$f":"IFERROR(IF(OR(B431<>\"\",B431<>0), D408*(1-B431),0),0)","v":{"v":0.13599999999999998,"d":"0.14"}},{"$f":"IFERROR(C431*Defaults!B25, \"N/A\")","v":{"v":1237.6,"d":"$1,238"}},"ID 4821; ID 4812","Lane width and shoulder widening"]
["No Injury",0.66,{"v":0,"d":"0.00"},{"$f":"IFERROR(C432*Defaults!B6, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["Possible Injury",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C433*Defaults!B7, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Non-incapacitating",0.56,{"v":0.088,"d":"0.09"},{"$f":"IFERROR(C434*Defaults!B8, \"N/A\")","v":{"v":20574.399999999998,"d":"$20,574"}},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C435*Defaults!B9, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Killed",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C436*Defaults!B10, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injured (severity unknown)",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C437*Defaults!B14, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injury","-",{"$f":"IFERROR(IF(AND(B438<>\"\",B438<>0), D415*(1-B438),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C438*Defaults!B14, \"N/A\")","v":0},"-","-"]
["Fatal","-",{"$f":"IFERROR(IF(AND(B439<>\"\",B439<>0), D416*(1-B439),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C439*Defaults!B15, \"N/A\")","v":0},"-","-"]
["Total Annual Crash Cost","N/A","N/A",{"$f":"SUM(D431:D439)","v":{"v":21811.999999999996,"d":"$21,812"}},"N/A","N/A"]
[{"$f":"HYPERLINK(\"https://www.transportation.gov/mission/office-secretary/office-policy/transportation-policy/benefit-cost-analysis-guidance/\", \"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed.\")","v":"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed."}]
[{"$f":"HYPERLINK(\"http://cmfclearinghouse.org/using_cmfs.cfm\", \"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse.\")","v":"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse."}]
["-"]
["Table 40. Safety Benefits due to Avoided Detouring"]
["Crash Type","Crash Rate per 100 Million VMT on Detour","Crash Cost Per Mile","Explanation and Source"]
["Property Damage Only",4.03,{"$f":"IFERROR(B446/100000000*Defaults!B25,\"N/A\")","v":{"v":0.00036673,"d":"$0.0004"}},"Data are from 2019 to2023; provided by MDOT"]
["No Injury",0,{"$f":"IFERROR(B447/100000000*Defaults!B6, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Possible Injury",0,{"$f":"IFERROR(B448/100000000*Defaults!B7, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Non-incapacitating",2.01,{"$f":"IFERROR(B449/100000000*Defaults!B8, \"N/A\")","v":{"v":4.6993799999999995E-3,"d":"$0.0047"}},"Data are from 2019 to2023; provided by MDOT"]
["Incapacitating",0,{"$f":"IFERROR(B450/100000000*Defaults!B9,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Killed",0,{"$f":"IFERROR(B451/100000000*Defaults!B10,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injured (severity unknown)",0,{"$f":"IFERROR(B452/100000000*Defaults!B11,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injury","-",{"$f":"IFERROR(B453/100000000*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-",{"$f":"IFERROR(B454/100000000*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total","N/A",{"$f":"SUM(C446:C454)","v":{"v":5.0661099999999995E-3,"d":"$0.01"}},"N/A"]
[{"$f":"HYPERLINK(\"https://www.bts.gov/content/motor-vehicle-safety-data\", \"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data.\")","v":"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data."}]
["-"]
["Travel Time and Mobility-Related Benefits"]
["Table 41. Travel Time Option"]
["Does the project improve travel time/mobility, separate from reducing bridge closures or load posting?","NO"]
[{"$f":"IF(B460=\"YES\",HYPERLINK(\"#A459\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A472\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Enter minutes saved and years of impact (which may be different than benefits period)"]
["Table 42. Travel Time Savings"]
["Initial or Last Year","Benefits Period","Year","Minutes Saved Per Vehicle"]
["Initial Year",{"$f":"B35","v":2030},"-","-"]
["Last Year",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},"-","-"]
["-"]
["Note: Table 43 is not referenced in the benefits calculation formulas. To enter travel time savings, you much enter minutes saved values in Table 43."]
["Table 43. Optional Travel Time Savings Calculator"]
["Year","Speed (mph) - No Build","Speed (mph) - Build","Distance Traveled on the Bridge (miles)","Minutes Saved Per Vehicle"]
["Initial Year","-","-","-",{"$f":"IFERROR((D472/B472-D472/C472)*60,\"-\")","v":"-"}]
["Final Year","-","-","-",{"$f":"IFERROR((D473/B473-D473/C473)*60,\"-\")","v":"-"}]
["To estimate minutes saved using speed, the following formula is used: [ (Bridge Length / Speed Without Project) — (Bridge Length / Speed With Project) ] x 60"]
["-"]
["Mobility-Related Emissions and Other Environmental Benefits"]
["Note: Emissions input parameters for emissions rate (grams) per mile for the detour route is computed automatically using MOVES and US DOT BCA Guidance, data as well as input parameters entered above including detour length, functional class and average speed. "]
["Table 44. Other Environmental Benefits Option"]
["Does the project have benefits related to improved wildlife connectivity, reduced noise, or improved water runoff?","NO"]
[{"$f":"IF(B479=\"YES\",HYPERLINK(\"#A478\",\"If YES, please enter the applicable values for the benefit(s) below.\"), HYPERLINK(\"#A484\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 45. Other Environmental Benefits "]
["Environmental Benefit Category","Annual Benefit ($) in Initial Year","Annual Growth Rate (%)","Initial Year","Last Year","Explanation and Source"]
["Wildlife Connectivity","-","-","-","-","-"]
["Noise","-","-","-","-","-"]
["Water Runoff","-","-","-","-","-"]
["-"]
["Pedestrian and Cyclist Benefits"]
["Table 46. Improved Pedestiran/Cycling Option"]
["Does the project improve pedestrian/cycling facilities or detour pedestrians or cyclists? ","NO"]
[{"$f":"IF(B490=\"YES\",HYPERLINK(\"#A489\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A525\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 47. Pedestrian and Cyclist AADT "]
["Scenario","First Year of Benefit Period","Last Year of Project Benefits","Explanation and Source"]
["No Build - Pedestrian AADT","-","-","-"]
["No Build -Cyclist AADT","-","-","-"]
["Build - Pedestrian AADT","-","-","-"]
["Build - Cyclist AADT","-","-","-"]
["-"]
["USDOT Guidance has benefit values for several non-vehicular improvements. Select all that apply:"]
["Table 48. Pedestrian and Cyclist Improvement Information"]
["Improvement","Input "]
["Extend Pedestrian Sidewalk Width?","NO"]
["If the sidewalk is widened, by how many additional feet?","-"]
["Reduce upslope by 1%? ","NO"]
["How many upslope percents reduced?","-"]
["Reduces traffic speed by 1 mph (for speeds ≤45 mph)?","NO"]
["How many mph reduced? ","-"]
["Reducing Traffic Volume by 1 Vehicle per Hour (for ADT ≤55,000)?","NO"]
["How many vehicles reduced?","-"]
["Install a Marked Crosswalk?","NO"]
["Average number of crossings on new marked crosswalks per trip?",0]
["Install a Signal for a Pedestrian Crossing?","NO"]
["Average number of crossings on new signaled crosswalks per trip?",0]
["Add a Cycling Path with At-Grade Crossings?","NO"]
["Add a Cycling Path with no At-Grade Crossings?","NO"]
["Add a Dedicated Cycling Lane?","NO"]
["Create a Cycling Boulevard/\"Sharrow\"?","NO"]
["Add a Separated Cycle Track?","NO"]
[{"$f":"HYPERLINK(\"#B493\",\"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6.\")","v":"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6."}]
[{"$f":"HYPERLINK(\"#B501\",\"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches.\")","v":"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches."}]
["-"]
["Table 49. Pedestrian and Cyclist Inputs"]
["Parameter","Reference","User Value"]
["Trips Induced from non-active modes (%)",{"$f":"0.89","v":{"v":0.89,"d":"89%"}},"-"]
["Length of the new or improved pedestrian/cycling facility (mi)","N/A","-"]
[{"$f":"HYPERLINK(Defaults!A1, \"Note: For more information on trips induced from non-active modes see Defaults tab.\")","v":"Note: For more information on trips induced from non-active modes see Defaults tab."}]
["-"]
["Other Quantified Benefits Not Captured Elsewhere"]
["Table 50. Additional Quantified Benefits Option"]
["Does the project have other quantified benefits not captured above?","NO"]
[{"$f":"IF(B531=\"YES\",HYPERLINK(\"#A530\",\"If YES, please enter the requested information for these additional benefits in the table below.\"), HYPERLINK(\"#A542\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 51. Additional Quantified Benefits "]
["Additional Benefit Category","Annual Benefit ($) in First Year","Annual Growth Rate (%)","First Year of Benefit","Last Year of Benefit","Explanation and Source"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-"]
["Manual Entry for AADT by Mode and Year"]
["Table 52. Manual Entry of AADT Option"]
["Will you manually enter AADT data for this project?","NO"]
["Explain the source of the manually entered AADT data.","-"]
[{"$f":"IF($B$548=\"YES\",HYPERLINK(\"#A548\",\"If YES, please enter the AADT values manually.\"), HYPERLINK(\"#A582\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 53. Manual Entry of AADT"]
["Calendar Year","Analysis Year","Passenger - \nNo Build","Trucks - \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A554<>\"N/A\",1,\"N/A\")","v":1},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IFERROR(IF(A554=\"N/A\",\"N/A\",IF(A554>=$B$35+$B$36-1,\"N/A\",A554+1)),\"N/A\")","v":2031},{"$f":"IF(A555<>\"N/A\",B554+1,\"N/A\")","v":2},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF(A555=\"N/A\",\"N/A\",IF(A555>=$B$35+$B$36-1,\"N/A\",A555+1))","v":2032},{"$f":"IF(A556<>\"N/A\",B555+1,\"N/A\")","v":3},"-","-","-","-","-","-","-","-","-","-"]
[2033,4,"-","-","-","-","-","-","-","-","-","-"]
[2034,5,"-","-","-","-","-","-","-","-","-","-"]
[2035,6,"-","-","-","-","-","-","-","-","-","-"]
[2036,7,"-","-","-","-","-","-","-","-","-","-"]
[2037,8,"-","-","-","-","-","-","-","-","-","-"]
[2038,9,"-","-","-","-","-","-","-","-","-","-"]
[2039,10,"-","-","-","-","-","-","-","-","-","-"]
[2040,11,"-","-","-","-","-","-","-","-","-","-"]
[2041,12,"-","-","-","-","-","-","-","-","-","-"]
[2042,13,"-","-","-","-","-","-","-","-","-","-"]
[2043,14,"-","-","-","-","-","-","-","-","-","-"]
[2044,15,"-","-","-","-","-","-","-","-","-","-"]
[2045,16,"-","-","-","-","-","-","-","-","-","-"]
[2046,17,"-","-","-","-","-","-","-","-","-","-"]
[2047,18,"-","-","-","-","-","-","-","-","-","-"]
[2048,19,"-","-","-","-","-","-","-","-","-","-"]
[2049,20,"-","-","-","-","-","-","-","-","-","-"]
[2050,21,"-","-","-","-","-","-","-","-","-","-"]
[2051,22,"-","-","-","-","-","-","-","-","-","-"]
[2052,23,"-","-","-","-","-","-","-","-","-","-"]
[2053,24,"-","-","-","-","-","-","-","-","-","-"]
[2054,25,"-","-","-","-","-","-","-","-","-","-"]
[2055,26,"-","-","-","-","-","-","-","-","-","-"]
[2056,27,"-","-","-","-","-","-","-","-","-","-"]
[2057,28,"-","-","-","-","-","-","-","-","-","-"]
[2058,29,"-","-","-","-","-","-","-","-","-","-"]
[2059,30,"-","-","-","-","-","-","-","-","-","-"]
["-"]
["End of Input. The rest of this form is data maintained by the tool, but is available for review."]
[{"$f":"HYPERLINK(Results!A1, \"Go To Results Tab\")","v":"Go To Results Tab"}]
["-"]
["AADT by Mode and Year"]
["Table 54. Calculated AADT"]
["Calendar Year","Analysis Year","Passenger - No Build","Trucks -  \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A591<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(C554=\"-\", $B$548=\"YES\"),0,IF(AND(C554>=0, $B$548=\"YES\"),C554,IF($B591=1,($F$47),IF($B591=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B591-1)+($F$47)))))),\"0\")","v":1674},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(D554=\"-\", $B$548=\"YES\"), 0,IF(AND(D554>=0, $B$548=\"YES\"), D554,IF($B591=1,($F$48),IF($B591=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B591-1)+($F$48)))))),\"0\")","v":126},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(E554=\"-\", $B$548=\"YES\"), 0,IF(AND(E554>=0, $B$548=\"YES\"),E554,IF($B591=1,($F$49),IF($B591=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B591-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F554=\"-\", $B$548=\"YES\"), 0,IF($B591=\"N/A\",\"\",IF(AND(F554>=0,$B$548=\"YES\"),F554,IF($B591=1,$B$495,IF($B591=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B591-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(G554=\"-\", $B$548=\"YES\"),0,IF(AND(G554>=0, $B$548=\"YES\"),G554,IF($B591=1,$B$496,IF($B591=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B591-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(H554=\"-\", $B$548=\"YES\"),0,IF(AND(H554>=0, $B$548=\"YES\"),H554,IF($B591=1,($F$50),IF($B591=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B591-1)+($F$50)))))),\"0\")","v":1674},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(I554=\"-\", $B$548=\"YES\"),0,IF(AND(I554>=0, $B$548=\"YES\"),I554,IF($B591=1,($F$51),IF($B591=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B591-1)+($F$51)))))),\"0\")","v":126},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(J554=\"-\", $B$548=\"YES\"),0,IF(AND(J554>=0, $B$548=\"YES\"),J554,IF($B591=1,($F$52),IF($B591=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B591-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(K554=\"-\", $B$548=\"YES\"),0,IF(AND(K554>=0, $B$548=\"YES\"),K554,IF($B591=1,$B$497,IF($B591=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B591-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(L554=\"-\", $B$548=\"YES\"),0,IF(AND(L554>=0, $B$548=\"YES\"),L554,IF($B591=1,$B$498,IF($B591=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B591-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IFERROR(IF(A591=\"N/A\",\"N/A\",IF(A591>=$B$35+$B$36-1,\"N/A\",A591+1)), \"N/A\")","v":2031},{"$f":"IF(A592<>\"N/A\",B591+1,\"N/A\")","v":2},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(C555=\"-\", $B$548=\"YES\"),0,IF(AND(C555>=0, $B$548=\"YES\"),C555,IF($B592=1,($F$47),IF($B592=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B592-1)+($F$47)))))),\"0\")","v":{"v":1695.0689655172414,"d":"1695"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(D555=\"-\", $B$548=\"YES\"), 0,IF(AND(D555>=0, $B$548=\"YES\"), D555,IF($B592=1,($F$48),IF($B592=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B592-1)+($F$48)))))),\"0\")","v":{"v":127.58620689655173,"d":"128"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(E555=\"-\", $B$548=\"YES\"), 0,IF(AND(E555>=0, $B$548=\"YES\"),E555,IF($B592=1,($F$49),IF($B592=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B592-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F555=\"-\", $B$548=\"YES\"), 0,IF($B592=\"N/A\",\"\",IF(AND(F555>=0,$B$548=\"YES\"),F555,IF($B592=1,$B$495,IF($B592=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B592-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(G555=\"-\", $B$548=\"YES\"),0,IF(AND(G555>=0, $B$548=\"YES\"),G555,IF($B592=1,$B$496,IF($B592=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B592-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(H555=\"-\", $B$548=\"YES\"),0,IF(AND(H555>=0, $B$548=\"YES\"),H555,IF($B592=1,($F$50),IF($B592=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B592-1)+($F$50)))))),\"0\")","v":{"v":1695.0689655172414,"d":"1695"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(I555=\"-\", $B$548=\"YES\"),0,IF(AND(I555>=0, $B$548=\"YES\"),I555,IF($B592=1,($F$51),IF($B592=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B592-1)+($F$51)))))),\"0\")","v":{"v":127.58620689655173,"d":"128"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(J555=\"-\", $B$548=\"YES\"),0,IF(AND(J555>=0, $B$548=\"YES\"),J555,IF($B592=1,($F$52),IF($B592=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B592-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(K555=\"-\", $B$548=\"YES\"),0,IF(AND(K555>=0, $B$548=\"YES\"),K555,IF($B592=1,$B$497,IF($B592=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B592-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(L555=\"-\", $B$548=\"YES\"),0,IF(AND(L555>=0, $B$548=\"YES\"),L555,IF($B592=1,$B$498,IF($B592=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B592-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IF(A592=\"N/A\",\"N/A\",IF(A592>=$B$35+$B$36-1,\"N/A\",A592+1))","v":2032},3,{"v":1716.1379310344828,"d":"1716"},{"v":129.17241379310346,"d":"129"},0,"0","0",{"v":1716.1379310344828,"d":"1716"},{"v":129.17241379310346,"d":"129"},0,"0","0"]
[2033,4,{"v":1737.2068965517242,"d":"1737"},{"v":130.75862068965517,"d":"131"},0,"0","0",{"v":1737.2068965517242,"d":"1737"},{"v":130.75862068965517,"d":"131"},0,"0","0"]
[2034,5,{"v":1758.2758620689656,"d":"1758"},{"v":132.3448275862069,"d":"132"},0,"0","0",{"v":1758.2758620689656,"d":"1758"},{"v":132.3448275862069,"d":"132"},0,"0","0"]
[2035,6,{"v":1779.344827586207,"d":"1779"},{"v":133.93103448275863,"d":"134"},0,"0","0",{"v":1779.344827586207,"d":"1779"},{"v":133.93103448275863,"d":"134"},0,"0","0"]
[2036,7,{"v":1800.4137931034484,"d":"1800"},{"v":135.51724137931035,"d":"136"},0,"0","0",{"v":1800.4137931034484,"d":"1800"},{"v":135.51724137931035,"d":"136"},0,"0","0"]
[2037,8,{"v":1821.4827586206898,"d":"1821"},{"v":137.10344827586206,"d":"137"},0,"0","0",{"v":1821.4827586206898,"d":"1821"},{"v":137.10344827586206,"d":"137"},0,"0","0"]
[2038,9,{"v":1842.5517241379312,"d":"1843"},{"v":138.68965517241378,"d":"139"},0,"0","0",{"v":1842.5517241379312,"d":"1843"},{"v":138.68965517241378,"d":"139"},0,"0","0"]
[2039,10,{"v":1863.6206896551726,"d":"1864"},{"v":140.27586206896552,"d":"140"},0,"0","0",{"v":1863.6206896551726,"d":"1864"},{"v":140.27586206896552,"d":"140"},0,"0","0"]
[2040,11,{"v":1884.6896551724137,"d":"1885"},{"v":141.86206896551724,"d":"142"},0,"0","0",{"v":1884.6896551724137,"d":"1885"},{"v":141.86206896551724,"d":"142"},0,"0","0"]
[2041,12,{"v":1905.7586206896551,"d":"1906"},{"v":143.44827586206895,"d":"143"},0,"0","0",{"v":1905.7586206896551,"d":"1906"},{"v":143.44827586206895,"d":"143"},0,"0","0"]
[2042,13,{"v":1926.8275862068965,"d":"1927"},{"v":145.0344827586207,"d":"145"},0,"0","0",{"v":1926.8275862068965,"d":"1927"},{"v":145.0344827586207,"d":"145"},0,"0","0"]
[2043,14,{"v":1947.896551724138,"d":"1948"},{"v":146.6206896551724,"d":"147"},0,"0","0",{"v":1947.896551724138,"d":"1948"},{"v":146.6206896551724,"d":"147"},0,"0","0"]
[2044,15,{"v":1968.9655172413793,"d":"1969"},{"v":148.20689655172413,"d":"148"},0,"0","0",{"v":1968.9655172413793,"d":"1969"},{"v":148.20689655172413,"d":"148"},0,"0","0"]
[2045,16,{"v":1990.0344827586207,"d":"1990"},{"v":149.79310344827587,"d":"150"},0,"0","0",{"v":1990.0344827586207,"d":"1990"},{"v":149.79310344827587,"d":"150"},0,"0","0"]
[2046,17,{"v":2011.103448275862,"d":"2011"},{"v":151.3793103448276,"d":"151"},0,"0","0",{"v":2011.103448275862,"d":"2011"},{"v":151.3793103448276,"d":"151"},0,"0","0"]
[2047,18,{"v":2032.1724137931035,"d":"2032"},{"v":152.9655172413793,"d":"153"},0,"0","0",{"v":2032.1724137931035,"d":"2032"},{"v":152.9655172413793,"d":"153"},0,"0","0"]
[2048,19,{"v":2053.241379310345,"d":"2053"},{"v":154.55172413793105,"d":"155"},0,"0","0",{"v":2053.241379310345,"d":"2053"},{"v":154.55172413793105,"d":"155"},0,"0","0"]
[2049,20,{"v":2074.310344827586,"d":"2074"},{"v":156.13793103448276,"d":"156"},0,"0","0",{"v":2074.310344827586,"d":"2074"},{"v":156.13793103448276,"d":"156"},0,"0","0"]
[2050,21,{"v":2095.3793103448274,"d":"2095"},{"v":157.72413793103448,"d":"158"},0,"0","0",{"v":2095.3793103448274,"d":"2095"},{"v":157.72413793103448,"d":"158"},0,"0","0"]
[2051,{"$f":"IF(A612<>\"N/A\",B611+1,\"N/A\")","v":22},{"v":2116.448275862069,"d":"2116"},{"v":159.31034482758622,"d":"159"},0,"0","0",{"v":2116.448275862069,"d":"2116"},{"v":159.31034482758622,"d":"159"},0,"0","0"]
[2052,{"$f":"IF(A613<>\"N/A\",B612+1,\"N/A\")","v":23},{"v":2137.5172413793102,"d":"2138"},{"v":160.89655172413794,"d":"161"},0,"0","0",{"v":2137.5172413793102,"d":"2138"},{"v":160.89655172413794,"d":"161"},0,"0","0"]
[2053,24,{"v":2158.5862068965516,"d":"2159"},{"v":162.48275862068965,"d":"162"},0,"0","0",{"v":2158.5862068965516,"d":"2159"},{"v":162.48275862068965,"d":"162"},0,"0","0"]
[2054,25,{"v":2179.655172413793,"d":"2180"},{"v":164.0689655172414,"d":"164"},0,"0","0",{"v":2179.655172413793,"d":"2180"},{"v":164.0689655172414,"d":"164"},0,"0","0"]
[2055,26,{"v":2200.7241379310344,"d":"2201"},{"v":165.6551724137931,"d":"166"},0,"0","0",{"v":2200.7241379310344,"d":"2201"},{"v":165.6551724137931,"d":"166"},0,"0","0"]
[2056,27,{"v":2221.793103448276,"d":"2222"},{"v":167.24137931034483,"d":"167"},0,"0","0",{"v":2221.793103448276,"d":"2222"},{"v":167.24137931034483,"d":"167"},0,"0","0"]
[2057,28,{"v":2242.862068965517,"d":"2243"},{"v":168.82758620689657,"d":"169"},0,"0","0",{"v":2242.862068965517,"d":"2243"},{"v":168.82758620689657,"d":"169"},0,"0","0"]
[2058,29,{"v":2263.9310344827586,"d":"2264"},{"v":170.41379310344828,"d":"170"},0,"0","0",{"v":2263.9310344827586,"d":"2264"},{"v":170.41379310344828,"d":"170"},0,"0","0"]
[2059,30,2285,172,0,"0","0",2285,172,0,"0","0"]
["-"]
["Detour Emissions $ per mile"]
["Table 55. Calculated Emission Inputs"]
["Variable","Value"]
["Detour MOVES Functional Class",{"$f":"VLOOKUP(B$62,Defaults!$B$359:$D$371, 3,TRUE)","v":"Rural Unrestricted"}]
["Detour Average Speed, Rounded",{"$f":"IF(C69>70, 70, IF(C69<5, 10, MROUND(C69,10)))","v":50}]
["-"]
["Table 56. Calculated Emission Outputs"]
["Calendar Year","Analysis Year","NOX - Passenger","SOX - Passenger","PM2.5 - Passenger","CO2 - Passenger","NOX - \nTrucks","SOX - Trucks","PM2.5 - Trucks","CO2 - \nTrucks","Passenger - Non-CO2 Emissions Total","Trucks - Non-CO2 Emissions Total"]
[{"$f":"IF(OR(B35=\"Required\",B35=\"-\"), \"N/A\", B35)","v":2030},{"$f":"IF(A630<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.06965186662968313,"d":"$0.0697"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.28753161385778697,"d":"$0.2875"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"$f":"SUM(G630:I630)","v":{"v":0.12571826081008075,"d":"$0.13"}}]
[{"$f":"IF(A630=\"N/A\",\"N/A\",IF(A630>=$B$35+$B$36-1,\"N/A\",A630+1))","v":2031},{"$f":"IF(A631<>\"N/A\",B630+1,\"N/A\")","v":2},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07100696131119447,"d":"$0.0710"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2931256141273937,"d":"$0.2931"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"$f":"SUM(G631:I631)","v":{"v":0.12571826081008075,"d":"$0.13"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},{"$f":"IF(A632<>\"N/A\",B631+1,\"N/A\")","v":3},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07182001812010128,"d":"$0.0718"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29648201428915777,"d":"$0.2965"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2033,4,{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07317511280161262,"d":"$0.0732"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30207601455876454,"d":"$0.3021"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2034,5,{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0742591885468217,"d":"$0.0743"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3065512147744499,"d":"$0.3066"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2035,6,{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07534326429203078,"d":"$0.0753"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31102641499013534,"d":"$0.3110"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2036,7,{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07642734003723985,"d":"$0.0764"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3155016152058207,"d":"$0.3155"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2037,8,{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0777824347187512,"d":"$0.0778"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3210956154754275,"d":"$0.3211"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2038,9,{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.078595491527658,"d":"$0.0786"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3244520156371915,"d":"$0.3245"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2039,10,{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07967956727286707,"d":"$0.0797"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32892721585287693,"d":"$0.3289"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2040,11,{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07151240714984376,"d":"$0.0715"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30259572144273983,"d":"$0.3026"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2041,12,{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07246909487091192,"d":"$0.0725"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30664382473963264,"d":"$0.3066"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2042,13,{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07366495452224708,"d":"$0.0737"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3117039538607487,"d":"$0.3117"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2043,14,{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07462164224331523,"d":"$0.0746"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31575205715764154,"d":"$0.3158"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2044,15,{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07581750189465042,"d":"$0.0758"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3208121862787576,"d":"$0.3208"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2045,16,{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07677418961571855,"d":"$0.0768"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32486028957565044,"d":"$0.3249"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2046,17,{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07797004926705374,"d":"$0.0780"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32992041869676647,"d":"$0.3299"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2047,18,{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07916590891838893,"d":"$0.0792"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.33498054781788256,"d":"$0.3350"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2048,19,{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0803617685697241,"d":"$0.0804"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34004067693899853,"d":"$0.3400"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2049,20,{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08131845629079223,"d":"$0.0813"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3440887802358914,"d":"$0.3441"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2050,21,{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07902440666773428,"d":"$0.0790"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3306844437642157,"d":"$0.3307"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2051,22,{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07994063167257758,"d":"$0.0799"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.33451846630061244,"d":"$0.3345"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2052,23,{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08085685667742087,"d":"$0.0809"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3383524888370091,"d":"$0.3384"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2053,24,{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2054,25,{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2055,26,{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2056,27,{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2057,28,{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2058,29,{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2059,30,{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321196[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
["-"]
["BCA Annual Calculations"]
["Table 57. BCA Annual Calculations"]
["Calendar Year","Analysis Year","Discounted Safety","Discounted Travel Time","Discounted VOC","Discounted Resilience","Discounted Health and Amenity","Discounted CO2 Emissions","Discounted Non-CO2 Emissions","Discounted Other Environmental","Discounted Maintenance Cost Savings","Discounted Residual Value","Discounted Other Benefits","Total Discounted Benefits","Total Discounted Costs","Net Present Value","7 Percent Discount Rate","3 Percent Discount Rate"]
[{"$f":"IFERROR(\"Pre-Benefits Period\", \"N/A\")","v":"Pre-Benefits Period"},{"$f":"IF(A664>0, 0,0)","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",M259,0)))","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",K259,0)))","v":{"v":-29228346.463945296,"d":"$(29,228,346)"}},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUMIFS(E198:E237, B198:B237, \"<=\"&0)","v":0},"N/A",{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",-(IFERROR(ABS(B264),0)+IFERROR(ABS(B265),0)+IFERROR(ABS(B266),0)+IFERROR(ABS(B267),0)+IFERROR(ABS(B268),0)+IFERROR(ABS(B269),0)+IFERROR(ABS(B270),0)),0)))","v":0},{"$f":"SUM(_xlfn.IFNA(BCACalc321201322197[[#This Row],[Discounted Safety]:[Discounted Other Benefits]],0))","v":{"v":-29228346.463945296,"d":"$(29,228,346)"}},{"$f":"B134","v":{"v":3148212.3161082705,"d":"$3,148,212"}},{"$f":"N664-O664","v":{"v":-32376558.780053567,"d":"$(32,376,559)"}},{"$f":"IF(A664=\"N/A\",0,VLOOKUP(A664,Defaults!$A$290:$B$340,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(A664=\"N/A\", 0,VLOOKUP(A664,Defaults!$A$290:$C$340,3,FALSE))","v":{"$error":"#N/A"}}]
[{"$f":"IF(OR(B35=0,B35=\"Required\"), \"N/A\", B35)","v":2030},{"$f":"IF(A665<>\"N/A\",B664+1,\"N/A\")","v":1},{"$f":"(IF(A665=\"N/A\",0,(\n\n+N(\"Avoided crashes due to CMF\")\n+IF($B$420=\"YES\",IF(OR(A665<$C$425,A665>$C$426),0,(((SUM($H591:$J591)-SUM($C591:$E591))/SUM($C591:$E591))*0.5*$D$440) + ((SUM($C591:$E591)/SUM($C$591:$E$591))*$D$440)))\n\n+N(\"Avoided detour benefits\")\n+IF($B$277=\"YES\",IF(A665=\"N/A\",0, IF(A665>=$C$304, $D$304*$C$68*$C$455*SUM(C591:E591),\nIF( A665>=$C$300, $D$300*$C$68*$C$455*D591+$E$300*$C$68*$C$455*E591,\nIF(A665>=$C$299, $D$299*$C$68*$C$455*D591+$E$299*$C$68*$C$455*E591,\nIF(A665>=$C$298,$D$298*$C$68*$C$455*D591+$E$298*$C$68*$C$455*E591,0)))))*365,0)\n\n+N(\"Avoided detour benefits - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*$C$455*SUM(C591:E591),0),0),0)\n)))*Q665","v":{"v":18536.3344549265,"d":"$18,536"}},{"$f":"(IF($A665=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A665>=$C$466, $A665<=$C$467)),\n($C591+(0.5*($H591-$C591)))*$C$85*$C$91*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+($D591+(0.5*($I591-$D591)))*$C$93*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+(($E591+(0.5*($J591-$E591)))*$C$94+($E591+(0.5*($J591-$E591)))*$C$91*$C$95)*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,\nIF(A665>=$C$304,$D$304*$C$68/$C$69*(($C$93*D591)+($C$91*$C$85*C591)+($C$91*$C$95*E591+E591*$C$94))+IFERROR($D$304*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),\nIF(A665>=$C$300,($D$300*$C$68/$C$69*(($C$93*D591))+($E$300*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$299,($D$299*$C$68/$C$69*(($C$93*D591))+($E$299*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$298,($D$298*$C$68/$C$69*(($C$93*D591))+($E$298*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$329*$B$330*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$337*$B$338*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$313*$B$314*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$321*$B$322*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I591:J591)-SUM(D591:E591))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H591-C591))))\n\n))*Q665)","v":{"v":213362.20390564113,"d":"$213,362"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I591:J591)-SUM(D591:E591))+(Defaults!$B$59*0.5*$C$72*(H591-C591)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D591+$E$300*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D591+$E$299*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D591+$E$298*$C$68*(Defaults!$B$60)*E591,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0),0)))*Q665","v":{"v":378037.730409995,"d":"$378,038"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A665=\"N/A\",0,(\n(($B$355+($D$355*($B665-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B665-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B665-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B665-1)))*(($B$386-$C$386)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B665-1)))*(($B$387-$C$387)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C591*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C591*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D591*$C$93)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E591*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F591*$C$92/Defaults!$B$258+$G591*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L630*$E591)\n\n))*Q665\n\n+(IF(A665=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J630*$E591))\n\n))*R665,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A665=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K591-F591)*Defaults!$C$254*Defaults!$C$250)\n+((L591-G591)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F591*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K591-F591)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F591*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K591-F591)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F591*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K591-F591)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F591*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K591-F591)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F591*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K591-F591)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F591*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K591-F591)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G591*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G591*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G591*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G591*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G591*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L591-G591)*$C$526*365*0.5,0))),0)*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J630*(I591-D591))+(F630*(H591-C591))+((J591-E591)*J630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304, $D$304*$C$68*((J630*D591)+(F630*C591)+(E591*J630)),\nIF( A665>=$C$300, $D$300*$C$68*J630*D591+$E$300*$C$68*J630*E591,\nIF(A665>=$C$299, $D$299*$C$68*J630*D591+$E$299*$C$68*J630*E591,\nIF(A665>=$C$298,$D$298*$C$68*J630*D591+$E$298*$C$68*J630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0))),0))))*R665","v":{"v":89725.26839204963,"d":"$89,725"}},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L630*(I591-D591))+(K630*(H591-C591))+((J591-E591)*L630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304,$D$304*$C$68*((L630*D591)+(L630*E591)+(K630*C591)),\nIF(A665>=$C$300,$D$300*$C$68*L630*D591+$E$300*$C$68*L630*E591,\nIF(A665>=$C$299,$D$299*$C$68*L630*D591+$E$299*$C$68*L630*E591,\nIF(A665>=$C$298,$D$298*$C$68*L630*D591+$E$298*$C$68*L630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0))),0))))*Q665","v":{"v":36004.73180888996,"d":"$36,005"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I591:J591)-SUM(D591:E591)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H591-C591)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A665=\"N/A\",A665<D$484,A665>E$484),0,\nB$484*(1+C$484)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$485,A665>E$485),0,B$485*(1+C$485)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$486,A665>E$486),0,B$486*(1+C$486)^(B665-1))),0)\n\n))*Q665","v":{"v":1059.6512140280165,"d":"$1,060"}},{"$f":"(IF(A665=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B665-1)))-($B$158*((1+$B$159)^(B665-1)))),0)\n\n+(IFERROR(IF(AND(A665>=$B$164,A665<=($B$165),MOD((A665-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A665>=$B$172,A665<=($B$173),MOD((A665-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A665>=$B$180,A665<=($B$181),MOD((A665-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A665>=$B$188,A665<=($B$189),MOD((A665-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q665))\n\n+IFERROR(SUMIF($A$198:$A$237,A665,$E$198:$E$237),0)","v":0},{"$f":"IFERROR((IF(A665=($B$35+$B$36-1),IFERROR(($A$138*$B$133*($B$138-$B$36)/$B$138),0)+IFERROR(($A$139*$B$133*($B$139-$B$36)/$B$139),0)+IFERROR(($A$140*$B$133*($B$140-$B$36)/$B$140),0)+IFERROR(($A$141*$B$133*($B$141-$B$36)/$B$141),0),0))*Q665, 0)","v":0},{"$f":"IF($B$531=\"YES\",(\nIF(OR(A665=\"N/A\",A665<D$536,A665>E$536),0,B$536*(1+C$536)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$537,A665>E$537),0,B$537*(1+C$537)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$538,A665>E$538),0,B$538*(1+C$538)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$539,A665>E$539),0,B$539*(1+C$539)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$540,A665>E$540),0,B$540*(1+C$540)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$541,A665>E$541),0,B$541*(1+C$541)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$542,A665>E$542),0,B$542*(1+C$542)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$543,A665>E$543),0,B$543*(1+C$543)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$544,A665>E$544),0,B$544*(1+C$544)^(B665-1))\n)*Q665,0)","v":0},{"$f":"C665+D665+E665+F665+G665+H665+L665+M665+K665+J665+I665","v":{"v":736725.9201855302,"d":"$736,726"}},0,{"$f":"N665-O665","v":{"v":736725.9201855302,"d":"$736,726"}},{"$f":"IF(A665=\"N/A\",0,VLOOKUP(A665,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7833046013764873,"d":"0.78"}},{"$f":"IF(A665=\"N/A\", 0,VLOOKUP(A665,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8534903711901116,"d":"0.85"}}]
[{"$f":"IFERROR(IF(A665=\"N/A\",\"N/A\",IF(A665>=$B$35+$B$36-1,\"N/A\",A665+1)), \"N/A\")","v":2031},2,{"v":18205.276979807782,"d":"$18,205"},{"$f":"(IF($A666=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A666>=$C$466, $A666<=$C$467)),\n($C592+(0.5*($H592-$C592)))*$C$85*$C$91*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+($D592+(0.5*($I592-$D592)))*$C$93*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+(($E592+(0.5*($J592-$E592)))*$C$94+($E592+(0.5*($J592-$E592)))*$C$91*$C$95)*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,\nIF(A666>=$C$304,$D$304*$C$68/$C$69*(($C$93*D592)+($C$91*$C$85*C592)+($C$91*$C$95*E592+E592*$C$94))+IFERROR($D$304*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),\nIF(A666>=$C$300,($D$300*$C$68/$C$69*(($C$93*D592))+($E$300*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$299,($D$299*$C$68/$C$69*(($C$93*D592))+($E$299*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$298,($D$298*$C$68/$C$69*(($C$93*D592))+($E$298*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$329*$B$330*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$337*$B$338*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$313*$B$314*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$321*$B$322*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I592:J592)-SUM(D592:E592))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H592-C592))))\n\n))*Q666)","v":{"v":209552.093755557,"d":"$209,552"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I592:J592)-SUM(D592:E592))+(Defaults!$B$59*0.5*$C$72*(H592-C592)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D592+$E$300*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D592+$E$299*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D592+$E$298*$C$68*(Defaults!$B$60)*E592,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0),0)))*Q666","v":{"v":371286.9312178997,"d":"$371,287"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A666=\"N/A\",0,(\n(($B$355+($D$355*($B666-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B666-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B666-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B666-1)))*(($B$386-$C$386)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B666-1)))*(($B$387-$C$387)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C592*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C592*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D592*$C$93)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E592*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F592*$C$92/Defaults!$B$258+$G592*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L631*$E592)\n\n))*Q666\n\n+(IF(A666=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J631*$E592))\n\n))*R666,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A666=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K592-F592)*Defaults!$C$254*Defaults!$C$250)\n+((L592-G592)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F592*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K592-F592)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F592*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K592-F592)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F592*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K592-F592)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F592*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K592-F592)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F592*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K592-F592)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F592*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K592-F592)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G592*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G592*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G592*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G592*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G592*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L592-G592)*$C$526*365*0.5,0))),0)*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J631*(I592-D592))+(F631*(H592-C592))+((J592-E592)*J631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304, $D$304*$C$68*((J631*D592)+(F631*C592)+(E592*J631)),\nIF( A666>=$C$300, $D$300*$C$68*J631*D592+$E$300*$C$68*J631*E592,\nIF(A666>=$C$299, $D$299*$C$68*J631*D592+$E$299*$C$68*J631*E592,\nIF(A666>=$C$298,$D$298*$C$68*J631*D592+$E$298*$C$68*J631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0))),0))))*R666","v":{"v":90806.29229117147,"d":"$90,806"}},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L631*(I592-D592))+(K631*(H592-C592))+((J592-E592)*L631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304,$D$304*$C$68*((L631*D592)+(L631*E592)+(K631*C592)),\nIF(A666>=$C$300,$D$300*$C$68*L631*D592+$E$300*$C$68*L631*E592,\nIF(A666>=$C$299,$D$299*$C$68*L631*D592+$E$299*$C$68*L631*E592,\nIF(A666>=$C$298,$D$298*$C$68*L631*D592+$E$298*$C$68*L631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0))),0))))*Q666","v":{"v":35361.77822289881,"d":"$35,362"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I592:J592)-SUM(D592:E592)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H592-C592)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A666=\"N/A\",A666<D$484,A666>E$484),0,\nB$484*(1+C$484)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$485,A666>E$485),0,B$485*(1+C$485)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$486,A666>E$486),0,B$486*(1+C$486)^(B666-1))),0)\n\n))*Q666","v":{"v":1040.7285193229006,"d":"$1,041"}},{"$f":"(IF(A666=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B666-1)))-($B$158*((1+$B$159)^(B666-1)))),0)\n\n+(IFERROR(IF(AND(A666>=$B$164,A666<=($B$165),MOD((A666-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A666>=$B$172,A666<=($B$173),MOD((A666-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A666>=$B$180,A666<=($B$181),MOD((A666-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A666>=$B$188,A666<=($B$189),MOD((A666-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q666))\n\n+IFERROR(SUMIF($A$198:$A$237,A666,$E$198:$E$237),0)","v":0},0,{"$f":"IF($B$531=\"YES\",(\nIF(OR(A666=\"N/A\",A666<D$536,A666>E$536),0,B$536*(1+C$536)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$537,A666>E$537),0,B$537*(1+C$537)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$538,A666>E$538),0,B$538*(1+C$538)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$539,A666>E$539),0,B$539*(1+C$539)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$540,A666>E$540),0,B$540*(1+C$540)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$541,A666>E$541),0,B$541*(1+C$541)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$542,A666>E$542),0,B$542*(1+C$542)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$543,A666>E$543),0,B$543*(1+C$543)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$544,A666>E$544),0,B$544*(1+C$544)^(B666-1))\n)*Q666,0)","v":0},{"$f":"C666+D666+E666+F666+G666+H666+L666+M666+K666+J666+I666","v":{"v":726253.1009866578,"d":"$726,253"}},0,{"$f":"N666-O666","v":{"v":726253.1009866578,"d":"$726,253"}},{"$f":"IF(A666=\"N/A\",0,VLOOKUP(A666,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7597522806755455,"d":"0.76"}},{"$f":"IF(A666=\"N/A\", 0,VLOOKUP(A666,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8367552658726585,"d":"0.84"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},3,{"v":17877.369609456186,"d":"$17,877"},{"$f":"(IF($A667=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A667>=$C$466, $A667<=$C$467)),\n($C593+(0.5*($H593-$C593)))*$C$85*$C$91*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+($D593+(0.5*($I593-$D593)))*$C$93*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+(($E593+(0.5*($J593-$E593)))*$C$94+($E593+(0.5*($J593-$E593)))*$C$91*$C$95)*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A667=\"N/A\",0,\nIF(A667>=$C$304,$D$304*$C$68/$C$69*(($C$93*D593)+($C$91*$C$85*C593)+($C$91*$C$95*E593+E593*$C$94))+IFERROR($D$304*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),\nIF(A667>=$C$300,($D$300*$C$68/$C$69*(($C$93*D593))+($E$300*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$299,($D$299*$C$68/$C$69*(($C$93*D593))+($E$299*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$298,($D$298*$C$68/$C$69*(($C$93*D593))+($E$298*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$329*$B$330*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$337*$B$338*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$313*$B$314*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$321*$B$322*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I593:J593)-SUM(D593:E593))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H593-C593))))\n\n))*Q667)","v":{"v":205778.21144737897,"d":"$205,778"}},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I593:J593)-SUM(D593:E593))+(Defaults!$B$59*0.5*$C$72*(H593-C593)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D593+$E$300*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D593+$E$299*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D593+$E$298*$C$68*(Defaults!$B$60)*E593,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0),0)))*Q667","v":{"v":364600.32095374534,"d":"$364,600"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A667=\"N/A\",0,(\n(($B$355+($D$355*($B667-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B667-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B667-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B667-1)))*(($B$386-$C$386)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B667-1)))*(($B$387-$C$387)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C593*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C593*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D593*$C$93)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E593*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F593*$C$92/Defaults!$B$258+$G593*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L632*$E593)\n\n))*Q667\n\n+(IF(A667=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J632*$E593))\n\n))*R667,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A667=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K593-F593)*Defaults!$C$254*Defaults!$C$250)\n+((L593-G593)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F593*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K593-F593)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F593*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K593-F593)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F593*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K593-F593)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F593*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K593-F593)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F593*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K593-F593)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F593*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K593-F593)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G593*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G593*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G593*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G593*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G593*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L593-G593)*$C$526*365*0.5,0))),0)*Q667","v":0},{"v":91164.6361955475,"d":"$91,165"},{"v":34724.938061441,"d":"$34,725"},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I593:J593)-SUM(D593:E593)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H593-C593)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A667=\"N/A\",A667<D$484,A667>E$484),0,\nB$484*(1+C$484)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$485,A667>E$485),0,B$485*(1+C$485)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$486,A667>E$486),0,B$486*(1+C$486)^(B667-1))),0)\n\n))*Q667","v":{"v":1021.9857481279226,"d":"$1,022"}},0,0,0,{"v":715167.4620156969,"d":"$715,167"},0,{"v":715167.4620156969,"d":"$715,167"},{"$f":"IF(A667=\"N/A\",0,VLOOKUP(A667,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7369081286862711,"d":"0.74"}},{"$f":"IF(A667=\"N/A\", 0,VLOOKUP(A667,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8203482998751553,"d":"0.82"}}]
[2033,4,{"v":17552.72221171884,"d":"$17,553"},{"$f":"(IF($A668=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A668>=$C$466, $A668<=$C$467)),\n($C594+(0.5*($H594-$C594)))*$C$85*$C$91*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+($D594+(0.5*($I594-$D594)))*$C$93*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+(($E594+(0.5*($J594-$E594)))*$C$94+($E594+(0.5*($J594-$E594)))*$C$91*$C$95)*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A668=\"N/A\",0,\nIF(A668>=$C$304,$D$304*$C$68/$C$69*(($C$93*D594)+($C$91*$C$85*C594)+($C$91*$C$95*E594+E594*$C$94))+IFERROR($D$304*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),\nIF(A668>=$C$300,($D$300*$C$68/$C$69*(($C$93*D594))+($E$300*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$299,($D$299*$C$68/$C$69*(($C$93*D594))+($E$299*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$298,($D$298*$C$68/$C$69*(($C$93*D594))+($E$298*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$329*$B$330*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$337*$B$338*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$313*$B$314*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$321*$B$322*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I594:J594)-SUM(D594:E594))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H594-C594))))\n\n))*Q668)","v":{"v":202041.82302919717,"d":"$202,042"}},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I594:J594)-SUM(D594:E594))+(Defaults!$B$59*0.5*$C$72*(H594-C594)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D594+$E$300*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D594+$E$299*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D594+$E$298*$C$68*(Defaults!$B$60)*E594,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0),0)))*Q668","v":{"v":357980.14281683264,"d":"$357,980"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A668=\"N/A\",0,(\n(($B$355+($D$355*($B668-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B668-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B668-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B668-1)))*(($B$386-$C$386)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B668-1)))*(($B$387-$C$387)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C594*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C594*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D594*$C$93)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E594*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F594*$C$92/Defaults!$B$258+$G594*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L633*$E594)\n\n))*Q668\n\n+(IF(A668=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J633*$E594))\n\n))*R668,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A668=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K594-F594)*Defaults!$C$254*Defaults!$C$250)\n+((L594-G594)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F594*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K594-F594)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F594*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K594-F594)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F594*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K594-F594)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F594*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K594-F594)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F594*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K594-F594)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F594*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K594-F594)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G594*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G594*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G594*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G594*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G594*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L594-G594)*$C$526*365*0.5,0))),0)*Q668","v":0},{"v":92181.69240920678,"d":"$92,182"},{"v":34094.42496930039,"d":"$34,094"},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I594:J594)-SUM(D594:E594)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H594-C594)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A668=\"N/A\",A668<D$484,A668>E$484),0,\nB$484*(1+C$484)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$485,A668>E$485),0,B$485*(1+C$485)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$486,A668>E$486),0,B$486*(1+C$486)^(B668-1))),0)\n\n))*Q668","v":{"v":1003.4291881986975,"d":"$1,003"}},0,0,0,{"v":704854.2346244544,"d":"$704,854"},0,{"v":704854.2346244544,"d":"$704,854"},{"$f":"IF(A668=\"N/A\",0,VLOOKUP(A668,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7147508522660244,"d":"0.71"}},{"$f":"IF(A668=\"N/A\", 0,VLOOKUP(A668,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8042630390932897,"d":"0.80"}}]
[2034,5,{"v":17231.43519951161,"d":"$17,231"},{"$f":"(IF($A669=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A669>=$C$466, $A669<=$C$467)),\n($C595+(0.5*($H595-$C595)))*$C$85*$C$91*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+($D595+(0.5*($I595-$D595)))*$C$93*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+(($E595+(0.5*($J595-$E595)))*$C$94+($E595+(0.5*($J595-$E595)))*$C$91*$C$95)*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A669=\"N/A\",0,\nIF(A669>=$C$304,$D$304*$C$68/$C$69*(($C$93*D595)+($C$91*$C$85*C595)+($C$91*$C$95*E595+E595*$C$94))+IFERROR($D$304*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),\nIF(A669>=$C$300,($D$300*$C$68/$C$69*(($C$93*D595))+($E$300*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$299,($D$299*$C$68/$C$69*(($C$93*D595))+($E$299*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$298,($D$298*$C$68/$C$69*(($C$93*D595))+($E$298*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$329*$B$330*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$337*$B$338*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$313*$B$314*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$321*$B$322*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I595:J595)-SUM(D595:E595))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H595-C595))))\n\n))*Q669)","v":{"v":198344.08566149237,"d":"$198,344"}},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I595:J595)-SUM(D595:E595))+(Defaults!$B$59*0.5*$C$72*(H595-C595)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D595+$E$300*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D595+$E$299*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D595+$E$298*$C$68*(Defaults!$B$60)*E595,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0),0)))*Q669","v":{"v":351428.4470780804,"d":"$351,428"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A669=\"N/A\",0,(\n(($B$355+($D$355*($B669-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B669-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B669-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B669-1)))*(($B$386-$C$386)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B669-1)))*(($B$387-$C$387)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C595*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C595*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D595*$C$93)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E595*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F595*$C$92/Defaults!$B$258+$G595*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L634*$E595)\n\n))*Q669\n\n+(IF(A669=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J634*$E595))\n\n))*R669,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A669=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K595-F595)*Defaults!$C$254*Defaults!$C$250)\n+((L595-G595)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F595*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K595-F595)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F595*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K595-F595)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F595*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K595-F595)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F595*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K595-F595)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F595*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K595-F595)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F595*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K595-F595)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G595*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G595*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G595*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G595*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G595*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L595-G595)*$C$526*365*0.5,0))),0)*Q669","v":0},{"v":92825.63865469818,"d":"$92,826"},{"v":33470.43421654831,"d":"$33,470"},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I595:J595)-SUM(D595:E595)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H595-C595)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A669=\"N/A\",A669<D$484,A669>E$484),0,\nB$484*(1+C$484)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$485,A669>E$485),0,B$485*(1+C$485)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$486,A669>E$486),0,B$486*(1+C$486)^(B669-1))),0)\n\n))*Q669","v":{"v":985.0645865067405,"d":"$985"}},0,0,0,{"v":694285.1053968376,"d":"$694,285"},0,{"v":694285.1053968376,"d":"$694,285"},{"$f":"IF(A669=\"N/A\",0,VLOOKUP(A669,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6932597985121478,"d":"0.69"}},{"$f":"IF(A669=\"N/A\", 0,VLOOKUP(A669,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7884931755816564,"d":"0.79"}}]
[2035,6,{"v":16913.60000006971,"d":"$16,914"},{"$f":"(IF($A670=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A670>=$C$466, $A670<=$C$467)),\n($C596+(0.5*($H596-$C596)))*$C$85*$C$91*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+($D596+(0.5*($I596-$D596)))*$C$93*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+(($E596+(0.5*($J596-$E596)))*$C$94+($E596+(0.5*($J596-$E596)))*$C$91*$C$95)*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A670=\"N/A\",0,\nIF(A670>=$C$304,$D$304*$C$68/$C$69*(($C$93*D596)+($C$91*$C$85*C596)+($C$91*$C$95*E596+E596*$C$94))+IFERROR($D$304*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),\nIF(A670>=$C$300,($D$300*$C$68/$C$69*(($C$93*D596))+($E$300*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$299,($D$299*$C$68/$C$69*(($C$93*D596))+($E$299*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$298,($D$298*$C$68/$C$69*(($C$93*D596))+($E$298*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$329*$B$330*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$337*$B$338*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$313*$B$314*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$321*$B$322*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I596:J596)-SUM(D596:E596))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H596-C596))))\n\n))*Q670)","v":{"v":194686.05302057185,"d":"$194,686"}},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I596:J596)-SUM(D596:E596))+(Defaults!$B$59*0.5*$C$72*(H596-C596)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D596+$E$300*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D596+$E$299*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D596+$E$298*$C$68*(Defaults!$B$60)*E596,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0),0)))*Q670","v":{"v":344947.1006538992,"d":"$344,947"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A670=\"N/A\",0,(\n(($B$355+($D$355*($B670-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B670-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B670-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B670-1)))*(($B$386-$C$386)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B670-1)))*(($B$387-$C$387)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C596*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C596*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D596*$C$93)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E596*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F596*$C$92/Defaults!$B$258+$G596*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L635*$E596)\n\n))*Q670\n\n+(IF(A670=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J635*$E596))\n\n))*R670,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A670=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K596-F596)*Defaults!$C$254*Defaults!$C$250)\n+((L596-G596)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F596*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K596-F596)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F596*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K596-F596)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F596*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K596-F596)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F596*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K596-F596)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F596*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K596-F596)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F596*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K596-F596)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G596*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G596*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G596*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G596*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G596*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L596-G596)*$C$526*365*0.5,0))),0)*Q670","v":0},{"v":93440.73761929464,"d":"$93,441"},{"v":32853.14361036975,"d":"$32,853"},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I596:J596)-SUM(D596:E596)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H596-C596)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A670=\"N/A\",A670<D$484,A670>E$484),0,\nB$484*(1+C$484)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$485,A670>E$485),0,B$485*(1+C$485)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$486,A670>E$486),0,B$486*(1+C$486)^(B670-1))),0)\n\n))*Q670","v":{"v":966.8971760753234,"d":"$967"}},0,0,0,{"v":683807.5320802806,"d":"$683,808"},0,{"v":683807.5320802806,"d":"$683,808"},{"$f":"IF(A670=\"N/A\",0,VLOOKUP(A670,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6724149355112976,"d":"0.67"}},{"$f":"IF(A670=\"N/A\", 0,VLOOKUP(A670,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7730325250800554,"d":"0.77"}}]
[2036,7,{"v":16599.299504527575,"d":"$16,599"},{"$f":"(IF($A671=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A671>=$C$466, $A671<=$C$467)),\n($C597+(0.5*($H597-$C597)))*$C$85*$C$91*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+($D597+(0.5*($I597-$D597)))*$C$93*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+(($E597+(0.5*($J597-$E597)))*$C$94+($E597+(0.5*($J597-$E597)))*$C$91*$C$95)*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A671=\"N/A\",0,\nIF(A671>=$C$304,$D$304*$C$68/$C$69*(($C$93*D597)+($C$91*$C$85*C597)+($C$91*$C$95*E597+E597*$C$94))+IFERROR($D$304*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),\nIF(A671>=$C$300,($D$300*$C$68/$C$69*(($C$93*D597))+($E$300*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$299,($D$299*$C$68/$C$69*(($C$93*D597))+($E$299*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$298,($D$298*$C$68/$C$69*(($C$93*D597))+($E$298*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$329*$B$330*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$337*$B$338*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$313*$B$314*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$321*$B$322*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I597:J597)-SUM(D597:E597))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H597-C597))))\n\n))*Q671)","v":{"v":191068.68047550833,"d":"$191,069"}},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I597:J597)-SUM(D597:E597))+(Defaults!$B$59*0.5*$C$72*(H597-C597)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D597+$E$300*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D597+$E$299*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D597+$E$298*$C$68*(Defaults!$B$60)*E597,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0),0)))*Q671","v":{"v":338537.7962787531,"d":"$338,538"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A671=\"N/A\",0,(\n(($B$355+($D$355*($B671-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B671-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B671-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B671-1)))*(($B$386-$C$386)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B671-1)))*(($B$387-$C$387)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C597*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C597*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D597*$C$93)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E597*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F597*$C$92/Defaults!$B$258+$G597*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L636*$E597)\n\n))*Q671\n\n+(IF(A671=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J636*$E597))\n\n))*R671,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A671=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K597-F597)*Defaults!$C$254*Defaults!$C$250)\n+((L597-G597)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F597*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K597-F597)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F597*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K597-F597)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F597*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K597-F597)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F597*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K597-F597)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F597*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K597-F597)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F597*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K597-F597)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G597*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G597*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G597*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G597*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G597*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L597-G597)*$C$526*365*0.5,0))),0)*Q671","v":0},{"v":94027.24855369788,"d":"$94,027"},{"v":32242.71436866838,"d":"$32,243"},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I597:J597)-SUM(D597:E597)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H597-C597)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A671=\"N/A\",A671<D$484,A671>E$484),0,\nB$484*(1+C$484)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$485,A671>E$485),0,B$485*(1+C$485)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$486,A671>E$486),0,B$486*(1+C$486)^(B671-1))),0)\n\n))*Q671","v":{"v":948.9317016904441,"d":"$949"}},0,0,0,{"v":673424.6708828456,"d":"$673,425"},0,{"v":673424.6708828456,"d":"$673,425"},{"$f":"IF(A671=\"N/A\",0,VLOOKUP(A671,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6521968336676021,"d":"0.65"}},{"$f":"IF(A671=\"N/A\", 0,VLOOKUP(A671,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7578750245882895,"d":"0.76"}}]
[2037,8,{"v":16288.608498586635,"d":"$16,289"},{"$f":"(IF($A672=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A672>=$C$466, $A672<=$C$467)),\n($C598+(0.5*($H598-$C598)))*$C$85*$C$91*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+($D598+(0.5*($I598-$D598)))*$C$93*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+(($E598+(0.5*($J598-$E598)))*$C$94+($E598+(0.5*($J598-$E598)))*$C$91*$C$95)*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A672=\"N/A\",0,\nIF(A672>=$C$304,$D$304*$C$68/$C$69*(($C$93*D598)+($C$91*$C$85*C598)+($C$91*$C$95*E598+E598*$C$94))+IFERROR($D$304*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),\nIF(A672>=$C$300,($D$300*$C$68/$C$69*(($C$93*D598))+($E$300*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$299,($D$299*$C$68/$C$69*(($C$93*D598))+($E$299*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$298,($D$298*$C$68/$C$69*(($C$93*D598))+($E$298*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$329*$B$330*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$337*$B$338*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$313*$B$314*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$321*$B$322*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I598:J598)-SUM(D598:E598))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H598-C598))))\n\n))*Q672)","v":{"v":187492.83004731717,"d":"$187,493"}},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I598:J598)-SUM(D598:E598))+(Defaults!$B$59*0.5*$C$72*(H598-C598)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D598+$E$300*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D598+$E$299*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D598+$E$298*$C$68*(Defaults!$B$60)*E598,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0),0)))*Q672","v":{"v":332202.0612918908,"d":"$332,202"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A672=\"N/A\",0,(\n(($B$355+($D$355*($B672-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B672-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B672-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B672-1)))*(($B$386-$C$386)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B672-1)))*(($B$387-$C$387)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C598*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C598*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D598*$C$93)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E598*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F598*$C$92/Defaults!$B$258+$G598*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L637*$E598)\n\n))*Q672\n\n+(IF(A672=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J637*$E598))\n\n))*R672,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A672=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K598-F598)*Defaults!$C$254*Defaults!$C$250)\n+((L598-G598)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F598*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K598-F598)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F598*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K598-F598)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F598*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K598-F598)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F598*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K598-F598)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F598*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K598-F598)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F598*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K598-F598)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G598*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G598*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G598*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G598*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G598*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L598-G598)*$C$526*365*0.5,0))),0)*Q672","v":0},{"v":94916.16221188921,"d":"$94,916"},{"v":31639.29195692452,"d":"$31,639"},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I598:J598)-SUM(D598:E598)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H598-C598)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A672=\"N/A\",A672<D$484,A672>E$484),0,\nB$484*(1+C$484)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$485,A672>E$485),0,B$485*(1+C$485)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$486,A672>E$486),0,B$486*(1+C$486)^(B672-1))),0)\n\n))*Q672","v":{"v":931.1724445303003,"d":"$931"}},0,0,0,{"v":663470.1264511385,"d":"$663,470"},0,{"v":663470.1264511385,"d":"$663,470"},{"$f":"IF(A672=\"N/A\",0,VLOOKUP(A672,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6325866475922426,"d":"0.63"}},{"$f":"IF(A672=\"N/A\", 0,VLOOKUP(A672,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7430147299885193,"d":"0.74"}}]
[2038,9,{"v":15981.594075001869,"d":"$15,982"},{"$f":"(IF($A673=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A673>=$C$466, $A673<=$C$467)),\n($C599+(0.5*($H599-$C599)))*$C$85*$C$91*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+($D599+(0.5*($I599-$D599)))*$C$93*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+(($E599+(0.5*($J599-$E599)))*$C$94+($E599+(0.5*($J599-$E599)))*$C$91*$C$95)*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A673=\"N/A\",0,\nIF(A673>=$C$304,$D$304*$C$68/$C$69*(($C$93*D599)+($C$91*$C$85*C599)+($C$91*$C$95*E599+E599*$C$94))+IFERROR($D$304*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),\nIF(A673>=$C$300,($D$300*$C$68/$C$69*(($C$93*D599))+($E$300*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$299,($D$299*$C$68/$C$69*(($C$93*D599))+($E$299*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$298,($D$298*$C$68/$C$69*(($C$93*D599))+($E$298*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$329*$B$330*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$337*$B$338*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$313*$B$314*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$321*$B$322*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I599:J599)-SUM(D599:E599))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H599-C599))))\n\n))*Q673)","v":{"v":183959.2751587872,"d":"$183,959"}},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I599:J599)-SUM(D599:E599))+(Defaults!$B$59*0.5*$C$72*(H599-C599)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D599+$E$300*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D599+$E$299*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D599+$E$298*$C$68*(Defaults!$B$60)*E599,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0),0)))*Q673","v":{"v":325941.26605315326,"d":"$325,941"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A673=\"N/A\",0,(\n(($B$355+($D$355*($B673-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B673-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B673-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B673-1)))*(($B$386-$C$386)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B673-1)))*(($B$387-$C$387)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C599*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C599*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D599*$C$93)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E599*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F599*$C$92/Defaults!$B$258+$G599*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L638*$E599)\n\n))*Q673\n\n+(IF(A673=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J638*$E599))\n\n))*R673,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A673=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K599-F599)*Defaults!$C$254*Defaults!$C$250)\n+((L599-G599)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F599*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K599-F599)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F599*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K599-F599)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F599*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K599-F599)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F599*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K599-F599)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F599*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K599-F599)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F599*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K599-F599)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G599*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G599*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G599*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G599*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G599*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L599-G599)*$C$526*365*0.5,0))),0)*Q673","v":0},{"v":95115.60831881991,"d":"$95,116"},{"v":31043.006889725933,"d":"$31,043"},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I599:J599)-SUM(D599:E599)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H599-C599)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A673=\"N/A\",A673<D$484,A673>E$484),0,\nB$484*(1+C$484)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$485,A673>E$485),0,B$485*(1+C$485)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$486,A673>E$486),0,B$486*(1+C$486)^(B673-1))),0)\n\n))*Q673","v":{"v":913.6232457550507,"d":"$914"}},0,0,0,{"v":652954.3737412433,"d":"$652,954"},0,{"v":652954.3737412433,"d":"$652,954"},{"$f":"IF(A673=\"N/A\",0,VLOOKUP(A673,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6135660985375776,"d":"0.61"}},{"$f":"IF(A673=\"N/A\", 0,VLOOKUP(A673,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7284458137142344,"d":"0.73"}}]
[2039,10,{"v":15678.316028591096,"d":"$15,678"},{"$f":"(IF($A674=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A674>=$C$466, $A674<=$C$467)),\n($C600+(0.5*($H600-$C600)))*$C$85*$C$91*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+($D600+(0.5*($I600-$D600)))*$C$93*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+(($E600+(0.5*($J600-$E600)))*$C$94+($E600+(0.5*($J600-$E600)))*$C$91*$C$95)*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A674=\"N/A\",0,\nIF(A674>=$C$304,$D$304*$C$68/$C$69*(($C$93*D600)+($C$91*$C$85*C600)+($C$91*$C$95*E600+E600*$C$94))+IFERROR($D$304*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),\nIF(A674>=$C$300,($D$300*$C$68/$C$69*(($C$93*D600))+($E$300*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$299,($D$299*$C$68/$C$69*(($C$93*D600))+($E$299*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$298,($D$298*$C$68/$C$69*(($C$93*D600))+($E$298*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$329*$B$330*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$337*$B$338*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$313*$B$314*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$321*$B$322*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I600:J600)-SUM(D600:E600))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H600-C600))))\n\n))*Q674)","v":{"v":180468.70518307082,"d":"$180,469"}},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I600:J600)-SUM(D600:E600))+(Defaults!$B$59*0.5*$C$72*(H600-C600)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D600+$E$300*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D600+$E$299*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D600+$E$298*$C$68*(Defaults!$B$60)*E600,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0),0)))*Q674","v":{"v":319756.6320022195,"d":"$319,757"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A674=\"N/A\",0,(\n(($B$355+($D$355*($B674-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B674-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B674-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B674-1)))*(($B$386-$C$386)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B674-1)))*(($B$387-$C$387)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C600*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C600*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D600*$C$93)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E600*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F600*$C$92/Defaults!$B$258+$G600*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L639*$E600)\n\n))*Q674\n\n+(IF(A674=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J639*$E600))\n\n))*R674,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A674=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K600-F600)*Defaults!$C$254*Defaults!$C$250)\n+((L600-G600)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F600*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K600-F600)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F600*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K600-F600)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F600*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K600-F600)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F600*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K600-F600)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F600*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K600-F600)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F600*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K600-F600)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G600*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G600*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G600*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G600*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G600*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L600-G600)*$C$526*365*0.5,0))),0)*Q674","v":0},{"v":95618.0380998172,"d":"$95,618"},{"v":30453.975498339427,"d":"$30,454"},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I600:J600)-SUM(D600:E600)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H600-C600)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A674=\"N/A\",A674<D$484,A674>E$484),0,\nB$484*(1+C$484)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$485,A674>E$485),0,B$485*(1+C$485)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$486,A674>E$486),0,B$486*(1+C$486)^(B674-1))),0)\n\n))*Q674","v":{"v":896.2875290971305,"d":"$896"}},0,0,0,{"v":642871.9543411352,"d":"$642,872"},0,{"v":642871.9543411352,"d":"$642,872"},{"$f":"IF(A674=\"N/A\",0,VLOOKUP(A674,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5951174573594351,"d":"0.60"}},{"$f":"IF(A674=\"N/A\", 0,VLOOKUP(A674,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7141625624649357,"d":"0.71"}}]
[2040,11,{"v":15378.827234445078,"d":"$15,379"},{"$f":"(IF($A675=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A675>=$C$466, $A675<=$C$467)),\n($C601+(0.5*($H601-$C601)))*$C$85*$C$91*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+($D601+(0.5*($I601-$D601)))*$C$93*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+(($E601+(0.5*($J601-$E601)))*$C$94+($E601+(0.5*($J601-$E601)))*$C$91*$C$95)*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A675=\"N/A\",0,\nIF(A675>=$C$304,$D$304*$C$68/$C$69*(($C$93*D601)+($C$91*$C$85*C601)+($C$91*$C$95*E601+E601*$C$94))+IFERROR($D$304*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),\nIF(A675>=$C$300,($D$300*$C$68/$C$69*(($C$93*D601))+($E$300*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$299,($D$299*$C$68/$C$69*(($C$93*D601))+($E$299*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$298,($D$298*$C$68/$C$69*(($C$93*D601))+($E$298*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$329*$B$330*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$337*$B$338*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$313*$B$314*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$321*$B$322*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I601:J601)-SUM(D601:E601))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H601-C601))))\n\n))*Q675)","v":{"v":177021.7297988401,"d":"$177,022"}},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I601:J601)-SUM(D601:E601))+(Defaults!$B$59*0.5*$C$72*(H601-C601)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D601+$E$300*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D601+$E$299*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D601+$E$298*$C$68*(Defaults!$B$60)*E601,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0),0)))*Q675","v":{"v":313649.2393751261,"d":"$313,649"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A675=\"N/A\",0,(\n(($B$355+($D$355*($B675-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B675-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B675-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B675-1)))*(($B$386-$C$386)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B675-1)))*(($B$387-$C$387)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C601*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C601*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D601*$C$93)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E601*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F601*$C$92/Defaults!$B$258+$G601*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L640*$E601)\n\n))*Q675\n\n+(IF(A675=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J640*$E601))\n\n))*R675,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A675=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K601-F601)*Defaults!$C$254*Defaults!$C$250)\n+((L601-G601)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F601*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K601-F601)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F601*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K601-F601)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F601*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K601-F601)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F601*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K601-F601)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F601*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K601-F601)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F601*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K601-F601)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G601*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G601*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G601*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G601*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G601*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L601-G601)*$C$526*365*0.5,0))),0)*Q675","v":0},{"v":87213.95348271207,"d":"$87,214"},{"v":13404.15311958327,"d":"$13,404"},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I601:J601)-SUM(D601:E601)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H601-C601)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A675=\"N/A\",A675<D$484,A675>E$484),0,\nB$484*(1+C$484)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$485,A675>E$485),0,B$485*(1+C$485)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$486,A675>E$486),0,B$486*(1+C$486)^(B675-1))),0)\n\n))*Q675","v":{"v":879.1683224908836,"d":"$879"}},0,0,0,{"v":607547.0713331974,"d":"$607,547"},0,{"v":607547.0713331974,"d":"$607,547"},{"$f":"IF(A675=\"N/A\",0,VLOOKUP(A675,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5772235279916927,"d":"0.58"}},{"$f":"IF(A675=\"N/A\", 0,VLOOKUP(A675,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7001593749656233,"d":"0.70"}}]
[2041,12,{"v":15083.174009991579,"d":"$15,083"},{"$f":"(IF($A676=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A676>=$C$466, $A676<=$C$467)),\n($C602+(0.5*($H602-$C602)))*$C$85*$C$91*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+($D602+(0.5*($I602-$D602)))*$C$93*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+(($E602+(0.5*($J602-$E602)))*$C$94+($E602+(0.5*($J602-$E602)))*$C$91*$C$95)*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A676=\"N/A\",0,\nIF(A676>=$C$304,$D$304*$C$68/$C$69*(($C$93*D602)+($C$91*$C$85*C602)+($C$91*$C$95*E602+E602*$C$94))+IFERROR($D$304*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),\nIF(A676>=$C$300,($D$300*$C$68/$C$69*(($C$93*D602))+($E$300*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$299,($D$299*$C$68/$C$69*(($C$93*D602))+($E$299*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$298,($D$298*$C$68/$C$69*(($C$93*D602))+($E$298*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$329*$B$330*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$337*$B$338*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$313*$B$314*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$321*$B$322*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I602:J602)-SUM(D602:E602))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H602-C602))))\n\n))*Q676)","v":{"v":173618.88315953017,"d":"$173,619"}},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I602:J602)-SUM(D602:E602))+(Defaults!$B$59*0.5*$C$72*(H602-C602)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D602+$E$300*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D602+$E$299*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D602+$E$298*$C$68*(Defaults!$B$60)*E602,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0),0)))*Q676","v":{"v":307620.03459138237,"d":"$307,620"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A676=\"N/A\",0,(\n(($B$355+($D$355*($B676-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B676-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B676-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B676-1)))*(($B$386-$C$386)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B676-1)))*(($B$387-$C$387)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C602*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C602*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D602*$C$93)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E602*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F602*$C$92/Defaults!$B$258+$G602*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L641*$E602)\n\n))*Q676\n\n+(IF(A676=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J641*$E602))\n\n))*R676,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A676=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K602-F602)*Defaults!$C$254*Defaults!$C$250)\n+((L602-G602)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F602*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K602-F602)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F602*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K602-F602)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F602*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K602-F602)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F602*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K602-F602)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F602*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K602-F602)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F602*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K602-F602)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G602*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G602*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G602*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G602*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G602*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L602-G602)*$C$526*365*0.5,0))),0)*Q676","v":0},{"v":87616.57768188638,"d":"$87,617"},{"v":13146.488269919893,"d":"$13,146"},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I602:J602)-SUM(D602:E602)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H602-C602)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A676=\"N/A\",A676<D$484,A676>E$484),0,\nB$484*(1+C$484)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$485,A676>E$485),0,B$485*(1+C$485)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$486,A676>E$486),0,B$486*(1+C$486)^(B676-1))),0)\n\n))*Q676","v":{"v":862.2682787788748,"d":"$862"}},0,0,0,{"v":597947.4259914893,"d":"$597,947"},0,{"v":597947.4259914893,"d":"$597,947"},{"$f":"IF(A676=\"N/A\",0,VLOOKUP(A676,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5598676314177428,"d":"0.56"}},{"$f":"IF(A676=\"N/A\", 0,VLOOKUP(A676,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.686430759770219,"d":"0.69"}}]
[2042,13,{"v":14791.396461542381,"d":"$14,791"},{"$f":"(IF($A677=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A677>=$C$466, $A677<=$C$467)),\n($C603+(0.5*($H603-$C603)))*$C$85*$C$91*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+($D603+(0.5*($I603-$D603)))*$C$93*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+(($E603+(0.5*($J603-$E603)))*$C$94+($E603+(0.5*($J603-$E603)))*$C$91*$C$95)*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A677=\"N/A\",0,\nIF(A677>=$C$304,$D$304*$C$68/$C$69*(($C$93*D603)+($C$91*$C$85*C603)+($C$91*$C$95*E603+E603*$C$94))+IFERROR($D$304*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),\nIF(A677>=$C$300,($D$300*$C$68/$C$69*(($C$93*D603))+($E$300*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$299,($D$299*$C$68/$C$69*(($C$93*D603))+($E$299*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$298,($D$298*$C$68/$C$69*(($C$93*D603))+($E$298*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$329*$B$330*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$337*$B$338*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$313*$B$314*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$321*$B$322*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I603:J603)-SUM(D603:E603))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H603-C603))))\n\n))*Q677)","v":{"v":170260.62788391218,"d":"$170,261"}},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I603:J603)-SUM(D603:E603))+(Defaults!$B$59*0.5*$C$72*(H603-C603)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D603+$E$300*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D603+$E$299*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D603+$E$298*$C$68*(Defaults!$B$60)*E603,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0),0)))*Q677","v":{"v":301669.8373245157,"d":"$301,670"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A677=\"N/A\",0,(\n(($B$355+($D$355*($B677-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B677-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B677-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B677-1)))*(($B$386-$C$386)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B677-1)))*(($B$387-$C$387)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C603*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C603*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D603*$C$93)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E603*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F603*$C$92/Defaults!$B$258+$G603*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L642*$E603)\n\n))*Q677\n\n+(IF(A677=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J642*$E603))\n\n))*R677,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A677=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K603-F603)*Defaults!$C$254*Defaults!$C$250)\n+((L603-G603)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F603*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K603-F603)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F603*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K603-F603)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F603*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K603-F603)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F603*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K603-F603)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F603*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K603-F603)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F603*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K603-F603)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G603*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G603*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G603*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G603*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G603*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L603-G603)*$C$526*365*0.5,0))),0)*Q677","v":0},{"v":88281.58859249104,"d":"$88,282"},{"v":12892.199895378619,"d":"$12,892"},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I603:J603)-SUM(D603:E603)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H603-C603)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A677=\"N/A\",A677<D$484,A677>E$484),0,\nB$484*(1+C$484)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$485,A677>E$485),0,B$485*(1+C$485)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$486,A677>E$486),0,B$486*(1+C$486)^(B677-1))),0)\n\n))*Q677","v":{"v":845.5896955308393,"d":"$846"}},0,0,0,{"v":588741.2398533707,"d":"$588,741"},0,{"v":588741.2398533707,"d":"$588,741"},{"$f":"IF(A677=\"N/A\",0,VLOOKUP(A677,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5430335901239018,"d":"0.54"}},{"$f":"IF(A677=\"N/A\", 0,VLOOKUP(A677,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6729713331080578,"d":"0.67"}}]
[2043,14,{"v":14503.528815929098,"d":"$14,504"},{"$f":"(IF($A678=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A678>=$C$466, $A678<=$C$467)),\n($C604+(0.5*($H604-$C604)))*$C$85*$C$91*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+($D604+(0.5*($I604-$D604)))*$C$93*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+(($E604+(0.5*($J604-$E604)))*$C$94+($E604+(0.5*($J604-$E604)))*$C$91*$C$95)*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A678=\"N/A\",0,\nIF(A678>=$C$304,$D$304*$C$68/$C$69*(($C$93*D604)+($C$91*$C$85*C604)+($C$91*$C$95*E604+E604*$C$94))+IFERROR($D$304*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),\nIF(A678>=$C$300,($D$300*$C$68/$C$69*(($C$93*D604))+($E$300*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$299,($D$299*$C$68/$C$69*(($C$93*D604))+($E$299*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$298,($D$298*$C$68/$C$69*(($C$93*D604))+($E$298*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$329*$B$330*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$337*$B$338*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$313*$B$314*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$321*$B$322*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I604:J604)-SUM(D604:E604))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H604-C604))))\n\n))*Q678)","v":{"v":166947.3588749698,"d":"$166,947"}},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I604:J604)-SUM(D604:E604))+(Defaults!$B$59*0.5*$C$72*(H604-C604)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D604+$E$300*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D604+$E$299*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D604+$E$298*$C$68*(Defaults!$B$60)*E604,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0),0)))*Q678","v":{"v":295799.34726840287,"d":"$295,799"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A678=\"N/A\",0,(\n(($B$355+($D$355*($B678-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B678-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B678-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B678-1)))*(($B$386-$C$386)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B678-1)))*(($B$387-$C$387)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C604*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C604*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D604*$C$93)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E604*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F604*$C$92/Defaults!$B$258+$G604*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L643*$E604)\n\n))*Q678\n\n+(IF(A678=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J643*$E604))\n\n))*R678,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A678=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K604-F604)*Defaults!$C$254*Defaults!$C$250)\n+((L604-G604)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F604*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K604-F604)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F604*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K604-F604)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F604*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K604-F604)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F604*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K604-F604)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F604*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K604-F604)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F604*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K604-F604)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G604*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G604*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G604*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G604*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G604*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L604-G604)*$C$526*365*0.5,0))),0)*Q678","v":0},{"v":88633.4864311948,"d":"$88,633"},{"v":12641.317898164481,"d":"$12,641"},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I604:J604)-SUM(D604:E604)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H604-C604)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A678=\"N/A\",A678<D$484,A678>E$484),0,\nB$484*(1+C$484)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$485,A678>E$485),0,B$485*(1+C$485)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$486,A678>E$486),0,B$486*(1+C$486)^(B678-1))),0)\n\n))*Q678","v":{"v":829.134534009917,"d":"$829"}},0,0,0,{"v":579354.1738226711,"d":"$579,354"},0,{"v":579354.1738226711,"d":"$579,354"},{"$f":"IF(A678=\"N/A\",0,VLOOKUP(A678,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5267057130202734,"d":"0.53"}},{"$f":"IF(A678=\"N/A\", 0,VLOOKUP(A678,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6597758167726057,"d":"0.66"}}]
[2044,15,{"v":44906.780727010526,"d":"$44,907"},{"$f":"(IF($A679=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A679>=$C$466, $A679<=$C$467)),\n($C605+(0.5*($H605-$C605)))*$C$85*$C$91*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+($D605+(0.5*($I605-$D605)))*$C$93*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+(($E605+(0.5*($J605-$E605)))*$C$94+($E605+(0.5*($J605-$E605)))*$C$91*$C$95)*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A679=\"N/A\",0,\nIF(A679>=$C$304,$D$304*$C$68/$C$69*(($C$93*D605)+($C$91*$C$85*C605)+($C$91*$C$95*E605+E605*$C$94))+IFERROR($D$304*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),\nIF(A679>=$C$300,($D$300*$C$68/$C$69*(($C$93*D605))+($E$300*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$299,($D$299*$C$68/$C$69*(($C$93*D605))+($E$299*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$298,($D$298*$C$68/$C$69*(($C$93*D605))+($E$298*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$329*$B$330*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$337*$B$338*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$313*$B$314*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$321*$B$322*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I605:J605)-SUM(D605:E605))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H605-C605))))\n\n))*Q679)","v":{"v":4318204.436941714,"d":"$4,318,204"}},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I605:J605)-SUM(D605:E605))+(Defaults!$B$59*0.5*$C$72*(H605-C605)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D605+$E$300*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D605+$E$299*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D605+$E$298*$C$68*(Defaults!$B$60)*E605,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0),0)))*Q679","v":{"v":3615592.176298565,"d":"$3,615,592"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A679=\"N/A\",0,(\n(($B$355+($D$355*($B679-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B679-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B679-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B679-1)))*(($B$386-$C$386)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B679-1)))*(($B$387-$C$387)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C605*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C605*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D605*$C$93)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E605*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F605*$C$92/Defaults!$B$258+$G605*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L644*$E605)\n\n))*Q679\n\n+(IF(A679=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J644*$E605))\n\n))*R679,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A679=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K605-F605)*Defaults!$C$254*Defaults!$C$250)\n+((L605-G605)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F605*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K605-F605)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F605*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K605-F605)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F605*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K605-F605)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F605*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K605-F605)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F605*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K605-F605)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F605*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K605-F605)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G605*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G605*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G605*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G605*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G605*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L605-G605)*$C$526*365*0.5,0))),0)*Q679","v":0},{"v":738880.9495648341,"d":"$738,881"},{"v":50324.3964738497,"d":"$50,324"},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I605:J605)-SUM(D605:E605)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H605-C605)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A679=\"N/A\",A679<D$484,A679>E$484),0,\nB$484*(1+C$484)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$485,A679>E$485),0,B$485*(1+C$485)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$486,A679>E$486),0,B$486*(1+C$486)^(B679-1))),0)\n\n))*Q679","v":{"v":2793.3372881298296,"d":"$2,793"}},0,0,0,{"v":8770702.077294102,"d":"$8,770,702"},0,{"v":8770702.077294102,"d":"$8,770,702"},{"$f":"IF(A679=\"N/A\",0,VLOOKUP(A679,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5108687808150082,"d":"0.51"}},{"$f":"IF(A679=\"N/A\", 0,VLOOKUP(A679,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6468390360515741,"d":"0.65"}}]
[2045,16,{"v":44022.61257123251,"d":"$44,023"},{"$f":"(IF($A680=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A680>=$C$466, $A680<=$C$467)),\n($C606+(0.5*($H606-$C606)))*$C$85*$C$91*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+($D606+(0.5*($I606-$D606)))*$C$93*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+(($E606+(0.5*($J606-$E606)))*$C$94+($E606+(0.5*($J606-$E606)))*$C$91*$C$95)*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A680=\"N/A\",0,\nIF(A680>=$C$304,$D$304*$C$68/$C$69*(($C$93*D606)+($C$91*$C$85*C606)+($C$91*$C$95*E606+E606*$C$94))+IFERROR($D$304*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),\nIF(A680>=$C$300,($D$300*$C$68/$C$69*(($C$93*D606))+($E$300*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$299,($D$299*$C$68/$C$69*(($C$93*D606))+($E$299*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$298,($D$298*$C$68/$C$69*(($C$93*D606))+($E$298*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$329*$B$330*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$337*$B$338*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$313*$B$314*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$321*$B$322*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I606:J606)-SUM(D606:E606))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H606-C606))))\n\n))*Q680)","v":{"v":4233183.500939745,"d":"$4,233,184"}},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I606:J606)-SUM(D606:E606))+(Defaults!$B$59*0.5*$C$72*(H606-C606)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D606+$E$300*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D606+$E$299*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D606+$E$298*$C$68*(Defaults!$B$60)*E606,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0),0)))*Q680","v":{"v":3544405.573128893,"d":"$3,544,406"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A680=\"N/A\",0,(\n(($B$355+($D$355*($B680-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B680-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B680-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B680-1)))*(($B$386-$C$386)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B680-1)))*(($B$387-$C$387)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C606*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C606*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D606*$C$93)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E606*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F606*$C$92/Defaults!$B$258+$G606*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L645*$E606)\n\n))*Q680\n\n+(IF(A680=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J645*$E606))\n\n))*R680,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A680=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K606-F606)*Defaults!$C$254*Defaults!$C$250)\n+((L606-G606)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F606*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K606-F606)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F606*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K606-F606)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F606*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K606-F606)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F606*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K606-F606)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F606*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K606-F606)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F606*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K606-F606)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G606*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G606*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G606*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G606*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G606*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L606-G606)*$C$526*365*0.5,0))),0)*Q680","v":0},{"v":741383.2674151508,"d":"$741,383"},{"v":49333.60492708991,"d":"$49,334"},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I606:J606)-SUM(D606:E606)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H606-C606)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A680=\"N/A\",A680<D$484,A680>E$484),0,\nB$484*(1+C$484)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$485,A680>E$485),0,B$485*(1+C$485)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$486,A680>E$486),0,B$486*(1+C$486)^(B680-1))),0)\n\n))*Q680","v":{"v":2738.342311168773,"d":"$2,738"}},0,0,0,{"v":8615066.90129328,"d":"$8,615,067"},0,{"v":8615066.90129328,"d":"$8,615,067"},{"$f":"IF(A680=\"N/A\",0,VLOOKUP(A680,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4955080318283299,"d":"0.50"}},{"$f":"IF(A680=\"N/A\", 0,VLOOKUP(A680,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6341559176976218,"d":"0.63"}}]
[2046,17,{"v":43151.01531934936,"d":"$43,151"},{"$f":"(IF($A681=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A681>=$C$466, $A681<=$C$467)),\n($C607+(0.5*($H607-$C607)))*$C$85*$C$91*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+($D607+(0.5*($I607-$D607)))*$C$93*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+(($E607+(0.5*($J607-$E607)))*$C$94+($E607+(0.5*($J607-$E607)))*$C$91*$C$95)*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A681=\"N/A\",0,\nIF(A681>=$C$304,$D$304*$C$68/$C$69*(($C$93*D607)+($C$91*$C$85*C607)+($C$91*$C$95*E607+E607*$C$94))+IFERROR($D$304*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),\nIF(A681>=$C$300,($D$300*$C$68/$C$69*(($C$93*D607))+($E$300*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$299,($D$299*$C$68/$C$69*(($C$93*D607))+($E$299*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$298,($D$298*$C$68/$C$69*(($C$93*D607))+($E$298*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$329*$B$330*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$337*$B$338*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$313*$B$314*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$321*$B$322*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I607:J607)-SUM(D607:E607))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H607-C607))))\n\n))*Q681)","v":{"v":4149371.371100203,"d":"$4,149,371"}},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I607:J607)-SUM(D607:E607))+(Defaults!$B$59*0.5*$C$72*(H607-C607)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D607+$E$300*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D607+$E$299*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D607+$E$298*$C$68*(Defaults!$B$60)*E607,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0),0)))*Q681","v":{"v":3474231.054096259,"d":"$3,474,231"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A681=\"N/A\",0,(\n(($B$355+($D$355*($B681-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B681-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B681-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B681-1)))*(($B$386-$C$386)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B681-1)))*(($B$387-$C$387)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C607*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C607*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D607*$C$93)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E607*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F607*$C$92/Defaults!$B$258+$G607*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L646*$E607)\n\n))*Q681\n\n+(IF(A681=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J646*$E607))\n\n))*R681,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A681=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K607-F607)*Defaults!$C$254*Defaults!$C$250)\n+((L607-G607)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F607*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K607-F607)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F607*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K607-F607)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F607*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K607-F607)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F607*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K607-F607)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F607*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K607-F607)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F607*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K607-F607)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G607*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G607*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G607*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G607*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G607*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L607-G607)*$C$526*365*0.5,0))),0)*Q681","v":0},{"v":745983.4644088453,"d":"$745,983"},{"v":48356.89821715916,"d":"$48,357"},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I607:J607)-SUM(D607:E607)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H607-C607)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A681=\"N/A\",A681<D$484,A681>E$484),0,\nB$484*(1+C$484)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$485,A681>E$485),0,B$485*(1+C$485)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$486,A681>E$486),0,B$486*(1+C$486)^(B681-1))),0)\n\n))*Q681","v":{"v":2684.1291049249976,"d":"$2,684"}},0,0,0,{"v":8463777.93224674,"d":"$8,463,778"},0,{"v":8463777.93224674,"d":"$8,463,778"},{"$f":"IF(A681=\"N/A\",0,VLOOKUP(A681,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4806091482331038,"d":"0.48"}},{"$f":"IF(A681=\"N/A\", 0,VLOOKUP(A681,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6217214879388449,"d":"0.62"}}]
[2047,18,{"v":42292.03236738306,"d":"$42,292"},{"$f":"(IF($A682=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A682>=$C$466, $A682<=$C$467)),\n($C608+(0.5*($H608-$C608)))*$C$85*$C$91*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+($D608+(0.5*($I608-$D608)))*$C$93*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+(($E608+(0.5*($J608-$E608)))*$C$94+($E608+(0.5*($J608-$E608)))*$C$91*$C$95)*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A682=\"N/A\",0,\nIF(A682>=$C$304,$D$304*$C$68/$C$69*(($C$93*D608)+($C$91*$C$85*C608)+($C$91*$C$95*E608+E608*$C$94))+IFERROR($D$304*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),\nIF(A682>=$C$300,($D$300*$C$68/$C$69*(($C$93*D608))+($E$300*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$299,($D$299*$C$68/$C$69*(($C$93*D608))+($E$299*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$298,($D$298*$C$68/$C$69*(($C$93*D608))+($E$298*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$329*$B$330*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$337*$B$338*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$313*$B$314*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$321*$B$322*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I608:J608)-SUM(D608:E608))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H608-C608))))\n\n))*Q682)","v":{"v":4066772.2204943267,"d":"$4,066,772"}},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I608:J608)-SUM(D608:E608))+(Defaults!$B$59*0.5*$C$72*(H608-C608)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D608+$E$300*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D608+$E$299*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D608+$E$298*$C$68*(Defaults!$B$60)*E608,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0),0)))*Q682","v":{"v":3405072.114985961,"d":"$3,405,072"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A682=\"N/A\",0,(\n(($B$355+($D$355*($B682-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B682-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B682-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B682-1)))*(($B$386-$C$386)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B682-1)))*(($B$387-$C$387)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C608*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C608*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D608*$C$93)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E608*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F608*$C$92/Defaults!$B$258+$G608*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L647*$E608)\n\n))*Q682\n\n+(IF(A682=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J647*$E608))\n\n))*R682,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A682=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K608-F608)*Defaults!$C$254*Defaults!$C$250)\n+((L608-G608)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F608*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K608-F608)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F608*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K608-F608)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F608*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K608-F608)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F608*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K608-F608)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F608*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K608-F608)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F608*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K608-F608)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G608*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G608*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G608*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G608*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G608*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L608-G608)*$C$526*365*0.5,0))),0)*Q682","v":0},{"v":750353.2631273719,"d":"$750,353"},{"v":47394.325094422325,"d":"$47,394"},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I608:J608)-SUM(D608:E608)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H608-C608)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A682=\"N/A\",A682<D$484,A682>E$484),0,\nB$484*(1+C$484)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$485,A682>E$485),0,B$485*(1+C$485)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$486,A682>E$486),0,B$486*(1+C$486)^(B682-1))),0)\n\n))*Q682","v":{"v":2630.7003767650663,"d":"$2,631"}},0,0,0,{"v":8314514.65644623,"d":"$8,314,515"},0,{"v":8314514.65644623,"d":"$8,314,515"},{"$f":"IF(A682=\"N/A\",0,VLOOKUP(A682,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.46615824270912104,"d":"0.47"}},{"$f":"IF(A682=\"N/A\", 0,VLOOKUP(A682,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6095308705282794,"d":"0.61"}}]
[2048,19,{"v":41445.69313661981,"d":"$41,446"},{"$f":"(IF($A683=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A683>=$C$466, $A683<=$C$467)),\n($C609+(0.5*($H609-$C609)))*$C$85*$C$91*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+($D609+(0.5*($I609-$D609)))*$C$93*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+(($E609+(0.5*($J609-$E609)))*$C$94+($E609+(0.5*($J609-$E609)))*$C$91*$C$95)*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A683=\"N/A\",0,\nIF(A683>=$C$304,$D$304*$C$68/$C$69*(($C$93*D609)+($C$91*$C$85*C609)+($C$91*$C$95*E609+E609*$C$94))+IFERROR($D$304*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),\nIF(A683>=$C$300,($D$300*$C$68/$C$69*(($C$93*D609))+($E$300*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$299,($D$299*$C$68/$C$69*(($C$93*D609))+($E$299*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$298,($D$298*$C$68/$C$69*(($C$93*D609))+($E$298*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$329*$B$330*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$337*$B$338*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$313*$B$314*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$321*$B$322*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I609:J609)-SUM(D609:E609))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H609-C609))))\n\n))*Q683)","v":{"v":3985388.8783869804,"d":"$3,985,389"}},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I609:J609)-SUM(D609:E609))+(Defaults!$B$59*0.5*$C$72*(H609-C609)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D609+$E$300*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D609+$E$299*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D609+$E$298*$C$68*(Defaults!$B$60)*E609,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0),0)))*Q683","v":{"v":3336931.126358159,"d":"$3,336,931"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A683=\"N/A\",0,(\n(($B$355+($D$355*($B683-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B683-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B683-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B683-1)))*(($B$386-$C$386)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B683-1)))*(($B$387-$C$387)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C609*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C609*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D609*$C$93)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E609*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F609*$C$92/Defaults!$B$258+$G609*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L648*$E609)\n\n))*Q683\n\n+(IF(A683=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J648*$E609))\n\n))*R683,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A683=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K609-F609)*Defaults!$C$254*Defaults!$C$250)\n+((L609-G609)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F609*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K609-F609)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F609*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K609-F609)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F609*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K609-F609)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F609*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K609-F609)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F609*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K609-F609)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F609*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K609-F609)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G609*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G609*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G609*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G609*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G609*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L609-G609)*$C$526*365*0.5,0))),0)*Q683","v":0},{"v":754495.3215554705,"d":"$754,495"},{"v":46445.918643806974,"d":"$46,446"},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I609:J609)-SUM(D609:E609)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H609-C609)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A683=\"N/A\",A683<D$484,A683>E$484),0,\nB$484*(1+C$484)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$485,A683>E$485),0,B$485*(1+C$485)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$486,A683>E$486),0,B$486*(1+C$486)^(B683-1))),0)\n\n))*Q683","v":{"v":2578.0579644639547,"d":"$2,578"}},0,0,0,{"v":8167284.9960455,"d":"$8,167,285"},0,{"v":8167284.9960455,"d":"$8,167,285"},{"$f":"IF(A683=\"N/A\",0,VLOOKUP(A683,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4521418454986626,"d":"0.45"}},{"$f":"IF(A683=\"N/A\", 0,VLOOKUP(A683,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5975792848316464,"d":"0.60"}}]
[2049,20,{"v":40612.0138747583,"d":"$40,612"},{"$f":"(IF($A684=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A684>=$C$466, $A684<=$C$467)),\n($C610+(0.5*($H610-$C610)))*$C$85*$C$91*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+($D610+(0.5*($I610-$D610)))*$C$93*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+(($E610+(0.5*($J610-$E610)))*$C$94+($E610+(0.5*($J610-$E610)))*$C$91*$C$95)*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A684=\"N/A\",0,\nIF(A684>=$C$304,$D$304*$C$68/$C$69*(($C$93*D610)+($C$91*$C$85*C610)+($C$91*$C$95*E610+E610*$C$94))+IFERROR($D$304*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),\nIF(A684>=$C$300,($D$300*$C$68/$C$69*(($C$93*D610))+($E$300*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$299,($D$299*$C$68/$C$69*(($C$93*D610))+($E$299*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$298,($D$298*$C$68/$C$69*(($C$93*D610))+($E$298*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$329*$B$330*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$337*$B$338*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$313*$B$314*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$321*$B$322*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I610:J610)-SUM(D610:E610))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H610-C610))))\n\n))*Q684)","v":{"v":3905222.9072747007,"d":"$3,905,223"}},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I610:J610)-SUM(D610:E610))+(Defaults!$B$59*0.5*$C$72*(H610-C610)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D610+$E$300*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D610+$E$299*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D610+$E$298*$C$68*(Defaults!$B$60)*E610,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0),0)))*Q684","v":{"v":3269809.3980537006,"d":"$3,269,809"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A684=\"N/A\",0,(\n(($B$355+($D$355*($B684-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B684-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B684-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B684-1)))*(($B$386-$C$386)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B684-1)))*(($B$387-$C$387)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C610*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C610*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D610*$C$93)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E610*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F610*$C$92/Defaults!$B$258+$G610*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L649*$E610)\n\n))*Q684\n\n+(IF(A684=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J649*$E610))\n\n))*R684,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A684=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K610-F610)*Defaults!$C$254*Defaults!$C$250)\n+((L610-G610)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F610*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K610-F610)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F610*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K610-F610)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F610*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K610-F610)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F610*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K610-F610)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F610*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K610-F610)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F610*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K610-F610)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G610*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G610*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G610*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G610*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G610*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L610-G610)*$C$526*365*0.5,0))),0)*Q684","v":0},{"v":756188.2891853586,"d":"$756,188"},{"v":45511.69718278246,"d":"$45,512"},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I610:J610)-SUM(D610:E610)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H610-C610)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A684=\"N/A\",A684<D$484,A684>E$484),0,\nB$484*(1+C$484)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$485,A684>E$485),0,B$485*(1+C$485)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$486,A684>E$486),0,B$486*(1+C$486)^(B684-1))),0)\n\n))*Q684","v":{"v":2526.2028860509536,"d":"$2,526"}},0,0,0,{"v":8019870.5084573515,"d":"$8,019,871"},0,{"v":8019870.5084573515,"d":"$8,019,871"},{"$f":"IF(A684=\"N/A\",0,VLOOKUP(A684,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4385468918512731,"d":"0.44"}},{"$f":"IF(A684=\"N/A\", 0,VLOOKUP(A684,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5858620439525946,"d":"0.59"}}]
[2050,21,{"v":39790.99842151482,"d":"$39,791"},{"$f":"(IF($A685=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A685>=$C$466, $A685<=$C$467)),\n($C611+(0.5*($H611-$C611)))*$C$85*$C$91*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+($D611+(0.5*($I611-$D611)))*$C$93*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+(($E611+(0.5*($J611-$E611)))*$C$94+($E611+(0.5*($J611-$E611)))*$C$91*$C$95)*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A685=\"N/A\",0,\nIF(A685>=$C$304,$D$304*$C$68/$C$69*(($C$93*D611)+($C$91*$C$85*C611)+($C$91*$C$95*E611+E611*$C$94))+IFERROR($D$304*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),\nIF(A685>=$C$300,($D$300*$C$68/$C$69*(($C$93*D611))+($E$300*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$299,($D$299*$C$68/$C$69*(($C$93*D611))+($E$299*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$298,($D$298*$C$68/$C$69*(($C$93*D611))+($E$298*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$329*$B$330*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$337*$B$338*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$313*$B$314*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$321*$B$322*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I611:J611)-SUM(D611:E611))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H611-C611))))\n\n))*Q685)","v":{"v":3826274.6765059615,"d":"$3,826,275"}},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I611:J611)-SUM(D611:E611))+(Defaults!$B$59*0.5*$C$72*(H611-C611)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D611+$E$300*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D611+$E$299*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D611+$E$298*$C$68*(Defaults!$B$60)*E611,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0),0)))*Q685","v":{"v":3203707.240838161,"d":"$3,203,707"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A685=\"N/A\",0,(\n(($B$355+($D$355*($B685-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B685-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B685-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B685-1)))*(($B$386-$C$386)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B685-1)))*(($B$387-$C$387)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C611*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C611*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D611*$C$93)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E611*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F611*$C$92/Defaults!$B$258+$G611*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L650*$E611)\n\n))*Q685\n\n+(IF(A685=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J650*$E611))\n\n))*R685,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A685=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K611-F611)*Defaults!$C$254*Defaults!$C$250)\n+((L611-G611)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F611*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K611-F611)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F611*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K611-F611)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F611*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K611-F611)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F611*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K611-F611)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F611*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K611-F611)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F611*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K611-F611)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G611*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G611*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G611*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G611*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G611*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L611-G611)*$C$526*365*0.5,0))),0)*Q685","v":0},{"v":725820.8383192611,"d":"$725,821"},{"v":41330.874629864666,"d":"$41,331"},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I611:J611)-SUM(D611:E611)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H611-C611)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A685=\"N/A\",A685<D$484,A685>E$484),0,\nB$484*(1+C$484)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$485,A685>E$485),0,B$485*(1+C$485)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$486,A685>E$486),0,B$486*(1+C$486)^(B685-1))),0)\n\n))*Q685","v":{"v":2475.1353874442348,"d":"$2,475"}},0,0,0,{"v":7839399.764102207,"d":"$7,839,400"},0,{"v":7839399.764102207,"d":"$7,839,400"},{"$f":"IF(A685=\"N/A\",0,VLOOKUP(A685,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4253607098460457,"d":"0.43"}},{"$f":"IF(A685=\"N/A\", 0,VLOOKUP(A685,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5743745528947004,"d":"0.57"}}]
[2051,22,{"v":38982.638940097764,"d":"$38,983"},{"$f":"(IF($A686=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A686>=$C$466, $A686<=$C$467)),\n($C612+(0.5*($H612-$C612)))*$C$85*$C$91*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+($D612+(0.5*($I612-$D612)))*$C$93*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+(($E612+(0.5*($J612-$E612)))*$C$94+($E612+(0.5*($J612-$E612)))*$C$91*$C$95)*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A686=\"N/A\",0,\nIF(A686>=$C$304,$D$304*$C$68/$C$69*(($C$93*D612)+($C$91*$C$85*C612)+($C$91*$C$95*E612+E612*$C$94))+IFERROR($D$304*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),\nIF(A686>=$C$300,($D$300*$C$68/$C$69*(($C$93*D612))+($E$300*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$299,($D$299*$C$68/$C$69*(($C$93*D612))+($E$299*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$298,($D$298*$C$68/$C$69*(($C$93*D612))+($E$298*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$329*$B$330*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$337*$B$338*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$313*$B$314*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$321*$B$322*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I612:J612)-SUM(D612:E612))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H612-C612))))\n\n))*Q686)","v":{"v":3748543.43261944,"d":"$3,748,543"}},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I612:J612)-SUM(D612:E612))+(Defaults!$B$59*0.5*$C$72*(H612-C612)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D612+$E$300*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D612+$E$299*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D612+$E$298*$C$68*(Defaults!$B$60)*E612,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0),0)))*Q686","v":{"v":3138624.025297813,"d":"$3,138,624"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A686=\"N/A\",0,(\n(($B$355+($D$355*($B686-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B686-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B686-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B686-1)))*(($B$386-$C$386)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B686-1)))*(($B$387-$C$387)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C612*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C612*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D612*$C$93)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E612*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F612*$C$92/Defaults!$B$258+$G612*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L651*$E612)\n\n))*Q686\n\n+(IF(A686=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J651*$E612))\n\n))*R686,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A686=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K612-F612)*Defaults!$C$254*Defaults!$C$250)\n+((L612-G612)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F612*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K612-F612)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F612*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K612-F612)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F612*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K612-F612)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F612*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K612-F612)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F612*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K612-F612)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F612*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K612-F612)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G612*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G612*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G612*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G612*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G612*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L612-G612)*$C$526*365*0.5,0))),0)*Q686","v":0},{"v":727077.6484987047,"d":"$727,078"},{"v":40491.26397529707,"d":"$40,491"},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I612:J612)-SUM(D612:E612)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H612-C612)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A686=\"N/A\",A686<D$484,A686>E$484),0,\nB$484*(1+C$484)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$485,A686>E$485),0,B$485*(1+C$485)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$486,A686>E$486),0,B$486*(1+C$486)^(B686-1))),0)\n\n))*Q686","v":{"v":2424.8549879619845,"d":"$2,425"}},0,0,0,{"v":7696143.864319314,"d":"$7,696,144"},0,{"v":7696143.864319314,"d":"$7,696,144"},{"$f":"IF(A686=\"N/A\",0,VLOOKUP(A686,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.41257100858006374,"d":"0.41"}},{"$f":"IF(A686=\"N/A\", 0,VLOOKUP(A686,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5631123067595103,"d":"0.56"}}]
[2052,23,{"v":38186.91661591232,"d":"$38,187"},{"$f":"(IF($A687=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A687>=$C$466, $A687<=$C$467)),\n($C613+(0.5*($H613-$C613)))*$C$85*$C$91*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+($D613+(0.5*($I613-$D613)))*$C$93*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+(($E613+(0.5*($J613-$E613)))*$C$94+($E613+(0.5*($J613-$E613)))*$C$91*$C$95)*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A687=\"N/A\",0,\nIF(A687>=$C$304,$D$304*$C$68/$C$69*(($C$93*D613)+($C$91*$C$85*C613)+($C$91*$C$95*E613+E613*$C$94))+IFERROR($D$304*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),\nIF(A687>=$C$300,($D$300*$C$68/$C$69*(($C$93*D613))+($E$300*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$299,($D$299*$C$68/$C$69*(($C$93*D613))+($E$299*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$298,($D$298*$C$68/$C$69*(($C$93*D613))+($E$298*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$329*$B$330*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$337*$B$338*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$313*$B$314*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$321*$B$322*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I613:J613)-SUM(D613:E613))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H613-C613))))\n\n))*Q687)","v":{"v":3672027.366531154,"d":"$3,672,027"}},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I613:J613)-SUM(D613:E613))+(Defaults!$B$59*0.5*$C$72*(H613-C613)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D613+$E$300*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D613+$E$299*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D613+$E$298*$C$68*(Defaults!$B$60)*E613,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0),0)))*Q687","v":{"v":3074558.2380970973,"d":"$3,074,558"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A687=\"N/A\",0,(\n(($B$355+($D$355*($B687-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B687-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B687-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B687-1)))*(($B$386-$C$386)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B687-1)))*(($B$387-$C$387)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C613*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C613*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D613*$C$93)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E613*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F613*$C$92/Defaults!$B$258+$G613*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L652*$E613)\n\n))*Q687\n\n+(IF(A687=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J652*$E613))\n\n))*R687,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A687=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K613-F613)*Defaults!$C$254*Defaults!$C$250)\n+((L613-G613)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F613*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K613-F613)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F613*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K613-F613)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F613*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K613-F613)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F613*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K613-F613)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F613*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K613-F613)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F613*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K613-F613)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G613*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G613*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G613*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G613*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G613*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L613-G613)*$C$526*365*0.5,0))),0)*Q687","v":0},{"v":728168.7846650645,"d":"$728,169"},{"v":39664.77762325985,"d":"$39,665"},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I613:J613)-SUM(D613:E613)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H613-C613)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A687=\"N/A\",A687<D$484,A687>E$484),0,\nB$484*(1+C$484)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$485,A687>E$485),0,B$485*(1+C$485)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$486,A687>E$486),0,B$486*(1+C$486)^(B687-1))),0)\n\n))*Q687","v":{"v":2375.3605237947368,"d":"$2,375"}},0,0,0,{"v":7554981.444056283,"d":"$7,554,981"},0,{"v":7554981.444056283,"d":"$7,554,981"},{"$f":"IF(A687=\"N/A\",0,VLOOKUP(A687,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.400165866711992,"d":"0.40"}},{"$f":"IF(A687=\"N/A\", 0,VLOOKUP(A687,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.552070888979912,"d":"0.55"}}]
[2053,24,{"v":37403.80232380439,"d":"$37,404"},{"$f":"(IF($A688=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A688>=$C$466, $A688<=$C$467)),\n($C614+(0.5*($H614-$C614)))*$C$85*$C$91*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+($D614+(0.5*($I614-$D614)))*$C$93*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+(($E614+(0.5*($J614-$E614)))*$C$94+($E614+(0.5*($J614-$E614)))*$C$91*$C$95)*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A688=\"N/A\",0,\nIF(A688>=$C$304,$D$304*$C$68/$C$69*(($C$93*D614)+($C$91*$C$85*C614)+($C$91*$C$95*E614+E614*$C$94))+IFERROR($D$304*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),\nIF(A688>=$C$300,($D$300*$C$68/$C$69*(($C$93*D614))+($E$300*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$299,($D$299*$C$68/$C$69*(($C$93*D614))+($E$299*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$298,($D$298*$C$68/$C$69*(($C$93*D614))+($E$298*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$329*$B$330*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$337*$B$338*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$313*$B$314*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$321*$B$322*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I614:J614)-SUM(D614:E614))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H614-C614))))\n\n))*Q688)","v":{"v":3596723.6776963617,"d":"$3,596,724"}},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I614:J614)-SUM(D614:E614))+(Defaults!$B$59*0.5*$C$72*(H614-C614)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D614+$E$300*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D614+$E$299*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D614+$E$298*$C$68*(Defaults!$B$60)*E614,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0),0)))*Q688","v":{"v":3011507.535703005,"d":"$3,011,508"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A688=\"N/A\",0,(\n(($B$355+($D$355*($B688-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B688-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B688-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B688-1)))*(($B$386-$C$386)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B688-1)))*(($B$387-$C$387)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C614*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C614*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D614*$C$93)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E614*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F614*$C$92/Defaults!$B$258+$G614*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L653*$E614)\n\n))*Q688\n\n+(IF(A688=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J653*$E614))\n\n))*R688,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A688=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K614-F614)*Defaults!$C$254*Defaults!$C$250)\n+((L614-G614)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F614*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K614-F614)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F614*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K614-F614)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F614*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K614-F614)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F614*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K614-F614)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F614*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K614-F614)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F614*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K614-F614)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G614*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G614*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G614*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G614*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G614*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L614-G614)*$C$526*365*0.5,0))),0)*Q688","v":0},{"v":729097.0710829782,"d":"$729,097"},{"v":38851.38540723952,"d":"$38,851"},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I614:J614)-SUM(D614:E614)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H614-C614)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A688=\"N/A\",A688<D$484,A688>E$484),0,\nB$484*(1+C$484)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$485,A688>E$485),0,B$485*(1+C$485)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$486,A688>E$486),0,B$486*(1+C$486)^(B688-1))),0)\n\n))*Q688","v":{"v":2326.6501895203714,"d":"$2,327"}},0,0,0,{"v":7415910.122402909,"d":"$7,415,910"},0,{"v":7415910.122402909,"d":"$7,415,910"},{"$f":"IF(A688=\"N/A\",0,VLOOKUP(A688,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3881337213501378,"d":"0.39"}},{"$f":"IF(A688=\"N/A\", 0,VLOOKUP(A688,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5412459695881492,"d":"0.54"}}]
[2054,25,{"v":36633.2572651041,"d":"$36,633"},{"$f":"(IF($A689=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A689>=$C$466, $A689<=$C$467)),\n($C615+(0.5*($H615-$C615)))*$C$85*$C$91*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+($D615+(0.5*($I615-$D615)))*$C$93*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+(($E615+(0.5*($J615-$E615)))*$C$94+($E615+(0.5*($J615-$E615)))*$C$91*$C$95)*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A689=\"N/A\",0,\nIF(A689>=$C$304,$D$304*$C$68/$C$69*(($C$93*D615)+($C$91*$C$85*C615)+($C$91*$C$95*E615+E615*$C$94))+IFERROR($D$304*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),\nIF(A689>=$C$300,($D$300*$C$68/$C$69*(($C$93*D615))+($E$300*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$299,($D$299*$C$68/$C$69*(($C$93*D615))+($E$299*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$298,($D$298*$C$68/$C$69*(($C$93*D615))+($E$298*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$329*$B$330*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$337*$B$338*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$313*$B$314*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$321*$B$322*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I615:J615)-SUM(D615:E615))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H615-C615))))\n\n))*Q689)","v":{"v":3522628.6353673753,"d":"$3,522,629"}},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I615:J615)-SUM(D615:E615))+(Defaults!$B$59*0.5*$C$72*(H615-C615)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D615+$E$300*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D615+$E$299*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D615+$E$298*$C$68*(Defaults!$B$60)*E615,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0),0)))*Q689","v":{"v":2949468.7956778267,"d":"$2,949,469"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A689=\"N/A\",0,(\n(($B$355+($D$355*($B689-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B689-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B689-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B689-1)))*(($B$386-$C$386)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B689-1)))*(($B$387-$C$387)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C615*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C615*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D615*$C$93)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E615*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F615*$C$92/Defaults!$B$258+$G615*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L654*$E615)\n\n))*Q689\n\n+(IF(A689=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J654*$E615))\n\n))*R689,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A689=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K615-F615)*Defaults!$C$254*Defaults!$C$250)\n+((L615-G615)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F615*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K615-F615)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F615*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K615-F615)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F615*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K615-F615)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F615*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K615-F615)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F615*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K615-F615)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F615*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K615-F615)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G615*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G615*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G615*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G615*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G615*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L615-G615)*$C$526*365*0.5,0))),0)*Q689","v":0},{"v":721778.196833333,"d":"$721,778"},{"v":38051.04710941231,"d":"$38,051"},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I615:J615)-SUM(D615:E615)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H615-C615)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A689=\"N/A\",A689<D$484,A689>E$484),0,\nB$484*(1+C$484)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$485,A689>E$485),0,B$485*(1+C$485)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$486,A689>E$486),0,B$486*(1+C$486)^(B689-1))),0)\n\n))*Q689","v":{"v":2278.721577740169,"d":"$2,279"}},0,0,0,{"v":7270838.653830792,"d":"$7,270,839"},0,{"v":7270838.653830792,"d":"$7,270,839"},{"$f":"IF(A689=\"N/A\",0,VLOOKUP(A689,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3764633572746244,"d":"0.38"}},{"$f":"IF(A689=\"N/A\", 0,VLOOKUP(A689,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5306333035177931,"d":"0.53"}}]
[2055,26,{"v":35875.233575681785,"d":"$35,875"},{"$f":"(IF($A690=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A690>=$C$466, $A690<=$C$467)),\n($C616+(0.5*($H616-$C616)))*$C$85*$C$91*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+($D616+(0.5*($I616-$D616)))*$C$93*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+(($E616+(0.5*($J616-$E616)))*$C$94+($E616+(0.5*($J616-$E616)))*$C$91*$C$95)*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A690=\"N/A\",0,\nIF(A690>=$C$304,$D$304*$C$68/$C$69*(($C$93*D616)+($C$91*$C$85*C616)+($C$91*$C$95*E616+E616*$C$94))+IFERROR($D$304*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),\nIF(A690>=$C$300,($D$300*$C$68/$C$69*(($C$93*D616))+($E$300*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$299,($D$299*$C$68/$C$69*(($C$93*D616))+($E$299*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$298,($D$298*$C$68/$C$69*(($C$93*D616))+($E$298*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$329*$B$330*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$337*$B$338*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$313*$B$314*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$321*$B$322*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I616:J616)-SUM(D616:E616))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H616-C616))))\n\n))*Q690)","v":{"v":3449737.637063984,"d":"$3,449,738"}},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I616:J616)-SUM(D616:E616))+(Defaults!$B$59*0.5*$C$72*(H616-C616)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D616+$E$300*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D616+$E$299*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D616+$E$298*$C$68*(Defaults!$B$60)*E616,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0),0)))*Q690","v":{"v":2888438.165637944,"d":"$2,888,438"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A690=\"N/A\",0,(\n(($B$355+($D$355*($B690-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B690-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B690-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B690-1)))*(($B$386-$C$386)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B690-1)))*(($B$387-$C$387)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C616*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C616*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D616*$C$93)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E616*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F616*$C$92/Defaults!$B$258+$G616*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L655*$E616)\n\n))*Q690\n\n+(IF(A690=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J655*$E616))\n\n))*R690,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A690=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K616-F616)*Defaults!$C$254*Defaults!$C$250)\n+((L616-G616)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F616*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K616-F616)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F616*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K616-F616)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F616*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K616-F616)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F616*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K616-F616)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F616*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K616-F616)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F616*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K616-F616)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G616*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G616*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G616*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G616*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G616*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L616-G616)*$C$526*365*0.5,0))),0)*Q690","v":0},{"v":714466.0231228577,"d":"$714,466"},{"v":37263.713092360565,"d":"$37,264"},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I616:J616)-SUM(D616:E616)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H616-C616)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A690=\"N/A\",A690<D$484,A690>E$484),0,\nB$484*(1+C$484)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$485,A690>E$485),0,B$485*(1+C$485)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$486,A690>E$486),0,B$486*(1+C$486)^(B690-1))),0)\n\n))*Q690","v":{"v":2231.571716911399,"d":"$2,232"}},0,0,0,{"v":7128012.344209738,"d":"$7,128,012"},0,{"v":7128012.344209738,"d":"$7,128,012"},{"$f":"IF(A690=\"N/A\",0,VLOOKUP(A690,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3651438964836319,"d":"0.37"}},{"$f":"IF(A690=\"N/A\", 0,VLOOKUP(A690,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5202287289390128,"d":"0.52"}}]
[2056,27,{"v":35129.67490618351,"d":"$35,130"},{"$f":"(IF($A691=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A691>=$C$466, $A691<=$C$467)),\n($C617+(0.5*($H617-$C617)))*$C$85*$C$91*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+($D617+(0.5*($I617-$D617)))*$C$93*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+(($E617+(0.5*($J617-$E617)))*$C$94+($E617+(0.5*($J617-$E617)))*$C$91*$C$95)*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A691=\"N/A\",0,\nIF(A691>=$C$304,$D$304*$C$68/$C$69*(($C$93*D617)+($C$91*$C$85*C617)+($C$91*$C$95*E617+E617*$C$94))+IFERROR($D$304*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),\nIF(A691>=$C$300,($D$300*$C$68/$C$69*(($C$93*D617))+($E$300*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$299,($D$299*$C$68/$C$69*(($C$93*D617))+($E$299*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$298,($D$298*$C$68/$C$69*(($C$93*D617))+($E$298*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$329*$B$330*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$337*$B$338*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$313*$B$314*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$321*$B$322*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I617:J617)-SUM(D617:E617))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H617-C617))))\n\n))*Q691)","v":{"v":3378045.2643686435,"d":"$3,378,045"}},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I617:J617)-SUM(D617:E617))+(Defaults!$B$59*0.5*$C$72*(H617-C617)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D617+$E$300*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D617+$E$299*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D617+$E$298*$C$68*(Defaults!$B$60)*E617,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0),0)))*Q691","v":{"v":2828411.109972627,"d":"$2,828,411"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A691=\"N/A\",0,(\n(($B$355+($D$355*($B691-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B691-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B691-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B691-1)))*(($B$386-$C$386)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B691-1)))*(($B$387-$C$387)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C617*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C617*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D617*$C$93)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E617*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F617*$C$92/Defaults!$B$258+$G617*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L656*$E617)\n\n))*Q691\n\n+(IF(A691=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J656*$E617))\n\n))*R691,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A691=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K617-F617)*Defaults!$C$254*Defaults!$C$250)\n+((L617-G617)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F617*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K617-F617)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F617*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K617-F617)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F617*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K617-F617)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F617*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K617-F617)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F617*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K617-F617)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F617*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K617-F617)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G617*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G617*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G617*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G617*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G617*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L617-G617)*$C$526*365*0.5,0))),0)*Q691","v":0},{"v":707163.1010546875,"d":"$707,163"},{"v":36489.32490188744,"d":"$36,489"},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I617:J617)-SUM(D617:E617)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H617-C617)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A691=\"N/A\",A691<D$484,A691>E$484),0,\nB$484*(1+C$484)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$485,A691>E$485),0,B$485*(1+C$485)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$486,A691>E$486),0,B$486*(1+C$486)^(B691-1))),0)\n\n))*Q691","v":{"v":2185.197107449037,"d":"$2,185"}},0,0,0,{"v":6987423.672311478,"d":"$6,987,424"},0,{"v":6987423.672311478,"d":"$6,987,424"},{"$f":"IF(A691=\"N/A\",0,VLOOKUP(A691,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3541647880539591,"d":"0.35"}},{"$f":"IF(A691=\"N/A\", 0,VLOOKUP(A691,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5100281656264832,"d":"0.51"}}]
[2057,28,{"v":34396.51697556977,"d":"$34,397"},{"$f":"(IF($A692=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A692>=$C$466, $A692<=$C$467)),\n($C618+(0.5*($H618-$C618)))*$C$85*$C$91*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+($D618+(0.5*($I618-$D618)))*$C$93*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+(($E618+(0.5*($J618-$E618)))*$C$94+($E618+(0.5*($J618-$E618)))*$C$91*$C$95)*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A692=\"N/A\",0,\nIF(A692>=$C$304,$D$304*$C$68/$C$69*(($C$93*D618)+($C$91*$C$85*C618)+($C$91*$C$95*E618+E618*$C$94))+IFERROR($D$304*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),\nIF(A692>=$C$300,($D$300*$C$68/$C$69*(($C$93*D618))+($E$300*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$299,($D$299*$C$68/$C$69*(($C$93*D618))+($E$299*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$298,($D$298*$C$68/$C$69*(($C$93*D618))+($E$298*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$329*$B$330*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$337*$B$338*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$313*$B$314*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$321*$B$322*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I618:J618)-SUM(D618:E618))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H618-C618))))\n\n))*Q692)","v":{"v":3307545.336154534,"d":"$3,307,545"}},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I618:J618)-SUM(D618:E618))+(Defaults!$B$59*0.5*$C$72*(H618-C618)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D618+$E$300*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D618+$E$299*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D618+$E$298*$C$68*(Defaults!$B$60)*E618,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0),0)))*Q692","v":{"v":2769382.454413297,"d":"$2,769,382"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A692=\"N/A\",0,(\n(($B$355+($D$355*($B692-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B692-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B692-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B692-1)))*(($B$386-$C$386)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B692-1)))*(($B$387-$C$387)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C618*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C618*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D618*$C$93)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E618*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F618*$C$92/Defaults!$B$258+$G618*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L657*$E618)\n\n))*Q692\n\n+(IF(A692=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J657*$E618))\n\n))*R692,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A692=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K618-F618)*Defaults!$C$254*Defaults!$C$250)\n+((L618-G618)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F618*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K618-F618)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F618*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K618-F618)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F618*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K618-F618)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F618*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K618-F618)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F618*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K618-F618)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F618*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K618-F618)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G618*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G618*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G618*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G618*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G618*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L618-G618)*$C$526*365*0.5,0))),0)*Q692","v":0},{"v":699871.8791125575,"d":"$699,872"},{"v":35727.81584209708,"d":"$35,728"},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I618:J618)-SUM(D618:E618)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H618-C618)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A692=\"N/A\",A692<D$484,A692>E$484),0,\nB$484*(1+C$484)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$485,A692>E$485),0,B$485*(1+C$485)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$486,A692>E$486),0,B$486*(1+C$486)^(B692-1))),0)\n\n))*Q692","v":{"v":2139.593756166516,"d":"$2,140"}},0,0,0,{"v":6849063.596254221,"d":"$6,849,064"},0,{"v":6849063.596254221,"d":"$6,849,064"},{"$f":"IF(A692=\"N/A\",0,VLOOKUP(A692,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.34351579830645895,"d":"0.34"}},{"$f":"IF(A692=\"N/A\", 0,VLOOKUP(A692,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5000276133592974,"d":"0.50"}}]
[2058,29,{"v":33675.68809903783,"d":"$33,676"},{"$f":"(IF($A693=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A693>=$C$466, $A693<=$C$467)),\n($C619+(0.5*($H619-$C619)))*$C$85*$C$91*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+($D619+(0.5*($I619-$D619)))*$C$93*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+(($E619+(0.5*($J619-$E619)))*$C$94+($E619+(0.5*($J619-$E619)))*$C$91*$C$95)*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A693=\"N/A\",0,\nIF(A693>=$C$304,$D$304*$C$68/$C$69*(($C$93*D619)+($C$91*$C$85*C619)+($C$91*$C$95*E619+E619*$C$94))+IFERROR($D$304*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),\nIF(A693>=$C$300,($D$300*$C$68/$C$69*(($C$93*D619))+($E$300*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$299,($D$299*$C$68/$C$69*(($C$93*D619))+($E$299*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$298,($D$298*$C$68/$C$69*(($C$93*D619))+($E$298*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$329*$B$330*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$337*$B$338*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$313*$B$314*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$321*$B$322*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I619:J619)-SUM(D619:E619))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H619-C619))))\n\n))*Q693)","v":{"v":3238230.959350349,"d":"$3,238,231"}},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I619:J619)-SUM(D619:E619))+(Defaults!$B$59*0.5*$C$72*(H619-C619)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D619+$E$300*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D619+$E$299*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D619+$E$298*$C$68*(Defaults!$B$60)*E619,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0),0)))*Q693","v":{"v":2711346.4285402675,"d":"$2,711,346"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A693=\"N/A\",0,(\n(($B$355+($D$355*($B693-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B693-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B693-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B693-1)))*(($B$386-$C$386)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B693-1)))*(($B$387-$C$387)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C619*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C619*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D619*$C$93)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E619*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F619*$C$92/Defaults!$B$258+$G619*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L658*$E619)\n\n))*Q693\n\n+(IF(A693=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J658*$E619))\n\n))*R693,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A693=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K619-F619)*Defaults!$C$254*Defaults!$C$250)\n+((L619-G619)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F619*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K619-F619)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F619*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K619-F619)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F619*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K619-F619)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F619*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K619-F619)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F619*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K619-F619)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F619*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K619-F619)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G619*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G619*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G619*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G619*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G619*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L619-G619)*$C$526*365*0.5,0))),0)*Q693","v":0},{"v":692594.7062042771,"d":"$692,595"},{"v":34979.1115238628,"d":"$34,979"},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I619:J619)-SUM(D619:E619)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H619-C619)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A693=\"N/A\",A693<D$484,A693>E$484),0,\nB$484*(1+C$484)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$485,A693>E$485),0,B$485*(1+C$485)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$486,A693>E$486),0,B$486*(1+C$486)^(B693-1))),0)\n\n))*Q693","v":{"v":2094.757209122741,"d":"$2,095"}},0,0,0,{"v":6712921.650926918,"d":"$6,712,922"},0,{"v":6712921.650926918,"d":"$6,712,922"},{"$f":"IF(A693=\"N/A\",0,VLOOKUP(A693,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3331870012671765,"d":"0.33"}},{"$f":"IF(A693=\"N/A\", 0,VLOOKUP(A693,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.49022315035225233,"d":"0.49"}}]
[2059,30,{"v":32967.109691368,"d":"$32,967"},{"$f":"(IF($A694=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A694>=$C$466, $A694<=$C$467)),\n($C620+(0.5*($H620-$C620)))*$C$85*$C$91*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+($D620+(0.5*($I620-$D620)))*$C$93*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+(($E620+(0.5*($J620-$E620)))*$C$94+($E620+(0.5*($J620-$E620)))*$C$91*$C$95)*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A694=\"N/A\",0,\nIF(A694>=$C$304,$D$304*$C$68/$C$69*(($C$93*D620)+($C$91*$C$85*C620)+($C$91*$C$95*E620+E620*$C$94))+IFERROR($D$304*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),\nIF(A694>=$C$300,($D$300*$C$68/$C$69*(($C$93*D620))+($E$300*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$299,($D$299*$C$68/$C$69*(($C$93*D620))+($E$299*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$298,($D$298*$C$68/$C$69*(($C$93*D620))+($E$298*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$329*$B$330*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$337*$B$338*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$313*$B$314*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$321*$B$322*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I620:J620)-SUM(D620:E620))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H620-C620))))\n\n))*Q694)","v":{"v":3170094.5773418625,"d":"$3,170,095"}},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I620:J620)-SUM(D620:E620))+(Defaults!$B$59*0.5*$C$72*(H620-C620)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D620+$E$300*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D620+$E$299*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D620+$E$298*$C$68*(Defaults!$B$60)*E620,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0),0)))*Q694","v":{"v":2654296.7063107057,"d":"$2,654,297"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A694=\"N/A\",0,(\n(($B$355+($D$355*($B694-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B694-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B694-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B694-1)))*(($B$386-$C$386)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B694-1)))*(($B$387-$C$387)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C620*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C620*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D620*$C$93)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E620*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F620*$C$92/Defaults!$B$258+$G620*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L659*$E620)\n\n))*Q694\n\n+(IF(A694=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J659*$E620))\n\n))*R694,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A694=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K620-F620)*Defaults!$C$254*Defaults!$C$250)\n+((L620-G620)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F620*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K620-F620)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F620*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K620-F620)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F620*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K620-F620)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F620*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K620-F620)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F620*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K620-F620)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F620*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K620-F620)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G620*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G620*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G620*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G620*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G620*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L620-G620)*$C$526*365*0.5,0))),0)*Q694","v":0},{"v":685333.8346253053,"d":"$685,334"},{"v":34243.130387763995,"d":"$34,243"},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I620:J620)-SUM(D620:E620)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H620-C620)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A694=\"N/A\",A694<D$484,A694>E$484),0,\nB$484*(1+C$484)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$485,A694>E$485),0,B$485*(1+C$485)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$486,A694>E$486),0,B$486*(1+C$486)^(B694-1))),0)\n\n))*Q694","v":{"v":2050.6825829400855,"d":"$2,051"}},0,{"v":693465.9571852077,"d":"$693,466"},0,{"v":7272451.9981251545,"d":"$7,272,452"},0,{"v":7272451.9981251545,"d":"$7,272,452"},{"$f":"IF(A694=\"N/A\",0,VLOOKUP(A694,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3231687694153021,"d":"0.32"}},{"$f":"IF(A694=\"N/A\", 0,VLOOKUP(A694,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.4806109317178944,"d":"0.48"}}]
["Total Benefits","N/A",{"$f":"SUM(C664:C694)","v":{"v":850093.4678947338,"d":"$850,093"}},{"v":32994250.97559381,"d":"$32,994,251"},{"v":54579239.03072617,"d":"$54,579,239"},0,0,{"v":12900223.567710532,"d":"$12,900,224"},{"v":1048431.8838183086,"d":"$1,048,432"},{"v":51717.22715469789,"d":"$51,717"},0,{"v":693465.9571852077,"d":"$693,466"},0,{"v":103117422.11008346,"d":"$103,117,422"},{"v":3148212.3161082705,"d":"$3,148,212"},{"v":99969209.79397519,"d":"$99,969,210"},"N/A","N/A"]

{"sheet":"121.4","index":7,"n_rows":695,"n_cols":18,"rows_kept":695}
["Bridge and Project Overview"]
["ID of bridge, description of improvement, project timeline, traffic volume"]
["Add New Bridge (press Ctrl + Shift + B)"]
["Add Sensitivity Analysis for Current Bridge (press Ctrl + Shift + S)"]
["Delete this Bridge (press Ctrl + Shift + D)"]
["Note: Only delete bridges using this command/button. Deleting bridge tabs through right click will result in (fixable) errors on the Results tab."]
["Change Bridge Name (press Ctrl + Shift + N)"]
["-"]
["Table 1. Bridge Variables "]
["Bridge Variables","Bridge Values"]
["State","Mississippi"]
["County","Newton"]
["Structure Number",210008005112140]
["Inventory Route",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ROUTE_NUMBER_005D]),FALSE)","v":"00080"}]
["Feature Intersected",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FEATURES_DESC_006A]),FALSE)","v":"'TONACANA CREEK'"}]
["Facility Carried",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FACILITY_CARRIED_007]),FALSE)","v":"'US 80'"}]
["Latitude",{"$f":"LEFT(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 3, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 5, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 7, 2) & CHAR(34)","v":"32° 19' 33.42\""}]
["Longitude",{"$f":"\"-\" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 2, 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 4, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 6, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 8, 2) & CHAR(34)","v":"-88° 56' 25.74\""}]
["Bridge Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[STRUCTURE_LEN_MT_049]),FALSE)/1609","v":0.01858297078931013}]
["Bypass, Detour Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371","v":{"v":11.806049,"d":"11.81"}}]
["Owner",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OWNER_022]),FALSE)","v":"01"}]
["Functional Class, Rural/Urban",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUNCTIONAL_CLASS_026]),FALSE)","v":"07"}]
["Bridge Road Type",{"$f":"VLOOKUP(B22,Defaults!A359:$D$371, 2, FALSE)","v":"Rural - Major Collector"}]
["Year Built",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_BUILT_027]),FALSE)","v":1929}]
["Year Reconstructed",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_RECONSTRUCTED_106]),FALSE)","v":0}]
["Lanes on the Structure",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[TRAFFIC_LANES_ON_028A]),FALSE)","v":2}]
["Note: Some bridges have the same structure number. Use the state and county drop downs to identify your bridge."]
["-"]
["Project Description:"]
["Table 2. Project Timeline"]
["Timeline Variables","Timeline Values"]
["Current Year",2022]
["First Year of Construction Costs",2025]
["Last Year of Construction Costs",2029]
["Project Opens (Start of Benefits)",2030]
["Years of Benefits for Analysis",30]
["First Year of Period of Analysis",{"$f":"IF(B35=\"Required\",\"-\", B35)","v":2030}]
["Last Year of Period of Analysis",{"$f":"IFERROR(B35+B36-1, \"-\")","v":2059}]
["Discount Year",{"$f":"Defaults!A290","v":2022}]
["Base Year of NBI",2023]
["Note: The tool cannot handle partial years, or pro-rata benefits or costs. Round up or down to the nearest year for construction start, construction end, and the start of benefits."]
["Note: Enter a value between 20 to 30 for the Years of Benefits for Analysis, appropriate to the project as defined by US DOT BCA Guidance."]
["-"]
["Table 3. Average Annual Daily Traffic (AADT)"]
["Scenario and Vehicle Type","NBI Year of AADT","NBI Year of Future AADT","Forecast using NBI Growth Rate","Forecast using NBI Growth Rate2","Project Opens","Last Year","Explanation and Source"]
["Year",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_ADT_030]),FALSE)","v":2022},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_OF_FUTURE_ADT_115]),FALSE)","v":2059},{"$f":"IF(B35=\"Required\",\"-\",B35)","v":2030},{"$f":"B38","v":2059},{"$f":"IF(B35=\"Required\", \"-\",B35)","v":2030},{"$f":"B38","v":2059},"N/A"]
["No Build - Passenger AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":1581},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":2285.0099999999998,"d":"2285"}},{"$f":"ROUND(B47*((1+B59)^(D$46-$B$46)),0)","v":1712},{"$f":"ROUND(C47*((1+B59)^(E$46-$C$46)),0)","v":2285},1674,2285,"BCA Guidance, MDOT"]
["No Build - Truck AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)","v":{"v":119.00000000000001,"d":"119"}},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)","v":{"v":171.99,"d":"172"}},{"$f":"ROUND(B48*((1+B59)^(D$46-$B$46)),0)","v":129},{"$f":"ROUND(C48*((1+B59)^(E$46-$C$46)),0)","v":172},126,172,"BCA Guidance, MDOT"]
["No Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
["Build - Passenger AADT",{"$f":"B47","v":1581},{"$f":"C47","v":{"v":2285.0099999999998,"d":"2285"}},{"$f":"ROUND(B50*((1+B59)^(D$46-$B$46)),0)","v":1712},{"$f":"ROUND(C50*((1+B59)^(E$46-$C$46)),0)","v":2285},1674,2285,"BCA Guidance, MDOT"]
["Build - Truck AADT",{"$f":"B48","v":{"v":119.00000000000001,"d":"119"}},{"$f":"C48","v":{"v":171.99,"d":"172"}},{"$f":"ROUND(B51*((1+B59)^(D$46-$B$46)),0)","v":129},{"$f":"ROUND(C51*((1+B59)^(E$46-$C$46)),0)","v":172},126,172,"BCA Guidance, MDOT"]
["Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
[{"$f":"HYPERLINK(\"#A542\",\"Note: AADT can be entered manually in Table 52 and Table 53 below.\")","v":"Note: AADT can be entered manually in Table 52 and Table 53 below."}]
["Note: Here and elsewhere in the tool it is critical that you enter at least some value in the required cells, e.g., 0, rather than \"-\", \"N/A\" or leaving it blank."]
["Note: NBI AADT values are added for reference in Table 3. Users must enter AADT values in Columns G, H and I in Table 3."]
["-"]
["Note: Table 4 is not a user input. Do not adjust Table 4. "]
["Table 4. NBI's Calculated Average Annual Daily Traffic (AADT) Growth Rate"]
[{"$f":"CONCATENATE(\"The NBI Calculated Annual Growth Rate\", \" \", B46, \"-\",C46, \" (NBI)\")","v":"The NBI Calculated Annual Growth Rate 2022-2059 (NBI)"},{"$f":"(C47/B47)^(1/(C$46-B$46))-1","v":{"v":0.010004111006170602,"d":"$0"}}]
["-"]
["Table 5. Detour Road Type"]
["Detour Road Type","Rural - Principal Arterial - Interstate"]
["Detour Road Type - Simple",{"$f":"IF(B62=\"Required\", \"-\",IF(ISNUMBER(SEARCH(\"Urban\",B62)), \"Urban\", \"Rural\"))","v":"Rural"}]
["-"]
["Note: Detour length should represent the Net detour: Detour length minus the original route length."]
["Table 6. Detour and Bridge Length Information"]
["Detour Details","Reference","User Value","Explanation and Source"]
["Net Detour Length, For Vehicles (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371,1)","v":11.8},15.9,"Google"]
["Detour Average Speed, for Vehicles (mph) (FHWA VHT)",{"$f":"ROUND(VLOOKUP(B62,Defaults!B359:F371,2, FALSE),1)","v":{"v":66,"d":"66.0"}},{"v":50,"d":"50.0"},"Google"]
["Net Detour Length, For Cycling/ Pedestrian (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371, 1)","v":11.8},15.9,"Google"]
["Detour Average Travel Time (min)",{"$f":"B68/B69*60","v":{"v":10.727272727272728,"d":"10.7"}},{"$f":"C68/C69*60","v":{"v":19.080000000000002,"d":"19.1"}},"N/A"]
["Bridge Length (mi)",{"$f":"ROUND(B19,2)","v":0.02},{"$f":"280/5280","v":{"v":0.05303030303030303,"d":"0.05"}},"Google"]
["Note: Google or HPMS data are preferred for identifying average speed on the detour route. You can also use the HERS/VHT speed values using the Detour Road Type dropdown below."]
["Note: Bridge length in the NBI does not include the approach length. Include approach length if relevant for your project. "]
[{"$f":"HYPERLINK(\"https://www.google.com/maps\", \"Use Google Maps to calculate detour route length and average speed, as appropriate.\")","v":"Use Google Maps to calculate detour route length and average speed, as appropriate."}]
[{"$f":"HYPERLINK(\"https://www.fhwa.dot.gov/policyinformation/hpms.cfm\", \"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate.\")","v":"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate."}]
["-"]
["Note: These reference cells are marked to avoid accidental deletion."]
["Table 7. Reference Table"]
["Reference Cells",{"$f":"CONCATENATE(B11,B12)","v":"MississippiNewton"},{"$f":"CONCATENATE(VLOOKUP($B$11,NBI_Dropdown!$B$1:$D$56,3,FALSE),$B$13)","v":"284210008005112140"}]
["-"]
["Table 8. Travel Assumptions"]
["Parameters","Reference","User Value","Explanation and Source"]
["Bridge Average Speed (FHWA)",{"$f":"_xlfn.IFNA(VLOOKUP(B23,Defaults!B359:C371,2, FALSE), \"N/A\")","v":47},47,"-"]
["Average Car Occupancy",{"$f":"Defaults!B51","v":1.67},1.67,"-"]
["Share of Long-Distance Personal Travel",{"v":0,"d":"0.0%"},{"v":0,"d":"0%"},"-"]
["Value of Time - Long-Distance Personal Travel",{"$f":"Defaults!B35","v":{"v":25.1,"d":"$25.10"}},{"v":25.1,"d":"$25.10"},"-"]
["Share of Business Travel",{"v":0.118,"d":"11.8%"},{"v":0.118,"d":"11.8%"},"-"]
["Value of Travel Time - Business",{"$f":"Defaults!B33","v":{"v":32.3,"d":"$32.30"}},{"v":32.3,"d":"$32.30"},"-"]
["Value of Travel Time - Personal",{"$f":"Defaults!B32","v":{"v":17.9,"d":"$17.90"}},{"v":17.9,"d":"$17.90"},"-"]
["Value of Travel Time - All Purposes",{"$f":"ROUND(B86*B87+B88*B89+(1-B86-B88)*B90,1)","v":{"v":19.6,"d":"$19.60"}},{"$f":"IFERROR(ROUND(C86*C87+C88*C89+(1-C86-C88)*C90,1),\"-\")","v":{"v":19.6,"d":"$19.60"}},"-"]
["Walking, Cycling, Waiting, Standing, and Transfer Time",{"$f":"Defaults!B36","v":{"v":35.8,"d":"$35.80"}},{"v":35.8,"d":"$35.80"},"-"]
["Truck Driver ",{"$f":"Defaults!B39","v":{"v":33.5,"d":"$33.50"}},{"v":33.5,"d":"$33.50"},"-"]
["Bus Driver",{"$f":"Defaults!B40","v":{"v":36.5,"d":"$36.50"}},{"v":36.5,"d":"$36.50"},"-"]
["Average Bus Occupancy",0,0,"-"]
["-"]
["Capital Cost and Residual Value"]
["Table 9. Expenditure Dollars Option"]
["Are costs entered in year of expenditure dollars (not adjusted for inflation)?","NO"]
["Enter future inflation rate for capital costs.",{"v":0,"d":"0%"}]
["Note: Capital costs can be entered in year of expenditure dollars or in real dollars. The tool applies inflation and discounting factors automatically if entered as year of expenditure dollars."]
["-"]
["Table 10. Already Incurred Costs"]
["Year","Costs","Real Costs","Discounted Costs"]
[2014,{"$f":"243891.85/4","v":{"v":60972.9625,"d":"$60,973"}},{"$f":"IF($B$99=\"NO\",B105,IFERROR(B105*(IF(A105>$B$39, 1/((1+$B$100)^(A105-$B$39)),VLOOKUP(A105,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":60972.9625,"d":"$60,973"}},{"$f":"IFERROR(IF(A105=\"\",\"\",IF(A105<=2020, C105, C105*VLOOKUP(A105,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":60972.9625,"d":"$60,973"}}]
[2015,{"$f":"111325.48/4","v":{"v":27831.37,"d":"$27,831"}},{"$f":"IF($B$99=\"NO\",B106,IFERROR(B106*(IF(A106>$B$39, 1/((1+$B$100)^(A106-$B$39)),VLOOKUP(A106,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":27831.37,"d":"$27,831"}},{"$f":"IFERROR(IF(A106=\"\",\"\",IF(A106<=2020, C106, C106*VLOOKUP(A106,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":27831.37,"d":"$27,831"}}]
[2016,{"$f":"373682.12/4","v":{"v":93420.53,"d":"$93,421"}},{"$f":"IF($B$99=\"NO\",B107,IFERROR(B107*(IF(A107>$B$39, 1/((1+$B$100)^(A107-$B$39)),VLOOKUP(A107,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":93420.53,"d":"$93,421"}},{"$f":"IFERROR(IF(A107=\"\",\"\",IF(A107<=2020, C107, C107*VLOOKUP(A107,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":93420.53,"d":"$93,421"}}]
[2017,{"$f":"279489.12/4","v":{"v":69872.28,"d":"$69,872"}},{"$f":"IF($B$99=\"NO\",B108,IFERROR(B108*(IF(A108>$B$39, 1/((1+$B$100)^(A108-$B$39)),VLOOKUP(A108,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":69872.28,"d":"$69,872"}},{"$f":"IFERROR(IF(A108=\"\",\"\",IF(A108<=2020, C108, C108*VLOOKUP(A108,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":69872.28,"d":"$69,872"}}]
[2018,{"$f":"121489.12/4","v":{"v":30372.28,"d":"$30,372"}},{"$f":"IF($B$99=\"NO\",B109,IFERROR(B109*(IF(A109>$B$39, 1/((1+$B$100)^(A109-$B$39)),VLOOKUP(A109,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":30372.28,"d":"$30,372"}},{"$f":"IFERROR(IF(A109=\"\",\"\",IF(A109<=2020, C109, C109*VLOOKUP(A109,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":30372.28,"d":"$30,372"}}]
[2019,{"$f":"159105.4/4","v":{"v":39776.35,"d":"$39,776"}},{"$f":"IF($B$99=\"NO\",B110,IFERROR(B110*(IF(A110>$B$39, 1/((1+$B$100)^(A110-$B$39)),VLOOKUP(A110,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":39776.35,"d":"$39,776"}},{"$f":"IFERROR(IF(A110=\"\",\"\",IF(A110<=2020, C110, C110*VLOOKUP(A110,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":39776.35,"d":"$39,776"}}]
[2020,{"$f":"70717.12/4","v":{"v":17679.28,"d":"$17,679"}},{"$f":"IF($B$99=\"NO\",B111,IFERROR(B111*(IF(A111>$B$39, 1/((1+$B$100)^(A111-$B$39)),VLOOKUP(A111,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":17679.28,"d":"$17,679"}},{"$f":"IFERROR(IF(A111=\"\",\"\",IF(A111<=2020, C111, C111*VLOOKUP(A111,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":17679.28,"d":"$17,679"}}]
[2021,{"$f":"(107325.62+2487.38)/4","v":{"v":27453.25,"d":"$27,453"}},{"$f":"IF($B$99=\"NO\",B112,IFERROR(B112*(IF(A112>$B$39, 1/((1+$B$100)^(A112-$B$39)),VLOOKUP(A112,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":27453.25,"d":"$27,453"}},{"$f":"IFERROR(IF(A112=\"\",\"\",IF(A112<=2020, C112, C112*VLOOKUP(A112,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
[2022,{"$f":"(137694.43+96355.12+991.82+450279.19+309.97)/4","v":{"v":171407.6325,"d":"$171,408"}},{"$f":"IF($B$99=\"NO\",B113,IFERROR(B113*(IF(A113>$B$39, 1/((1+$B$100)^(A113-$B$39)),VLOOKUP(A113,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":171407.6325,"d":"$171,408"}},{"$f":"IFERROR(IF(A113=\"\",\"\",IF(A113<=2020, C113, C113*VLOOKUP(A113,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":171407.6325,"d":"$171,408"}}]
[2023,{"$f":"(211095.4+941.78+42034.49+198320.55+93543.2)/4","v":{"v":136483.85499999998,"d":"$136,484"}},{"$f":"IF($B$99=\"NO\",B114,IFERROR(B114*(IF(A114>$B$39, 1/((1+$B$100)^(A114-$B$39)),VLOOKUP(A114,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":136483.85499999998,"d":"$136,484"}},{"$f":"IFERROR(IF(A114=\"\",\"\",IF(A114<=2020, C114, C114*VLOOKUP(A114,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":132380.07274490787,"d":"$132,380"}}]
[2024,{"$f":"(577006.52/4)","v":{"v":144251.63,"d":"$144,252"}},{"$f":"IF($B$99=\"NO\",B115,IFERROR(B115*(IF(A115>$B$39, 1/((1+$B$100)^(A115-$B$39)),VLOOKUP(A115,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":144251.63,"d":"$144,252"}},{"$f":"IFERROR(IF(A115=\"\",\"\",IF(A115<=2020, C115, C115*VLOOKUP(A115,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":135707.35897177793,"d":"$135,707"}}]
["-"]
["Table 11. Capital Costs"]
["Year"," Costs","Real Costs","Discounted Costs"]
[{"$f":"IFERROR(IF($B$33=\"-\", \"N/A\", $B$33),\"N/A\")","v":2025},{"v":896524.0022400001,"d":"$896,524"},{"$f":"IF($B$99=\"NO\",B119,IFERROR(B119*(IF(A119>$B$39, 1/(1+$B$100)^(A119-$B$39),VLOOKUP(A119,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":896524.0022400001,"d":"$896,524"}},{"$f":"IFERROR(IF(A119=\"N/A\",\"-\",C119*VLOOKUP(A119,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":818061.4457669929,"d":"$818,061"}}]
[{"$f":"IFERROR(IF(A119=\"N/A\",\"N/A\",IF(A119>=$B$34,\"N/A\",A119+1)),\"\")","v":2026},{"v":896524.0022400001,"d":"$896,524"},{"$f":"IF($B$99=\"NO\",B120,IFERROR(B120*(IF(A120>$B$39, 1/(1+$B$100)^(A120-$B$39),VLOOKUP(A120,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":896524.0022400001,"d":"$896,524"}},{"$f":"IFERROR(IF(A120=\"N/A\",\"-\",C120*VLOOKUP(A120,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":793464.0599097894,"d":"$793,464"}}]
[{"$f":"IF(A120=\"N/A\",\"N/A\",IF(A120>=$B$34,\"N/A\",A120+1))","v":2027},{"v":896524.0022400001,"d":"$896,524"},{"$f":"IF($B$99=\"NO\",B121,IFERROR(B121*(IF(A121>$B$39, 1/(1+$B$100)^(A121-$B$39),VLOOKUP(A121,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":896524.0022400001,"d":"$896,524"}},{"$f":"IFERROR(IF(A121=\"N/A\",\"-\",C121*VLOOKUP(A121,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":769606.2656738986,"d":"$769,606"}}]
[2028,{"v":896524.0022400001,"d":"$896,524"},{"$f":"IF($B$99=\"NO\",B122,IFERROR(B122*(IF(A122>$B$39, 1/(1+$B$100)^(A122-$B$39),VLOOKUP(A122,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":896524.0022400001,"d":"$896,524"}},{"$f":"IFERROR(IF(A122=\"N/A\",\"-\",C122*VLOOKUP(A122,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":746465.8250959249,"d":"$746,466"}}]
[2029,{"v":896524.0022400001,"d":"$896,524"},{"$f":"IF($B$99=\"NO\",B123,IFERROR(B123*(IF(A123>$B$39, 1/(1+$B$100)^(A123-$B$39),VLOOKUP(A123,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":896524.0022400001,"d":"$896,524"}},{"$f":"IFERROR(IF(A123=\"N/A\",\"-\",C123*VLOOKUP(A123,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":724021.168861227,"d":"$724,021"}}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B124,IFERROR(B124*(IF(A124>$B$39, 1/(1+$B$100)^(A124-$B$39),VLOOKUP(A124,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A124=\"N/A\",\"-\",C124*VLOOKUP(A124,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B125,IFERROR(B125*(IF(A125>$B$39, 1/(1+$B$100)^(A125-$B$39),VLOOKUP(A125,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A125=\"N/A\",\"-\",C125*VLOOKUP(A125,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B126,IFERROR(B126*(IF(A126>$B$39, 1/(1+$B$100)^(A126-$B$39),VLOOKUP(A126,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A126=\"N/A\",\"-\",C126*VLOOKUP(A126,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B127,IFERROR(B127*(IF(A127>$B$39, 1/(1+$B$100)^(A127-$B$39),VLOOKUP(A127,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A127=\"N/A\",\"-\",C127*VLOOKUP(A127,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B128,IFERROR(B128*(IF(A128>$B$39, 1/(1+$B$100)^(A128-$B$39),VLOOKUP(A128,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A128=\"N/A\",\"-\",C128*VLOOKUP(A128,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B129,IFERROR(B129*(IF(A129>$B$39, 1/(1+$B$100)^(A129-$B$39),VLOOKUP(A129,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A129=\"N/A\",\"-\",C129*VLOOKUP(A129,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["-"]
["Table 12. Capital Cost Summary "]
["Total Capital Costs:",{"$f":"SUM(B105:B115)+SUM(B119:B129)","v":{"v":5302141.4312,"d":"$5,302,141"}}]
["Total Real Capital Costs:",{"$f":"SUM(C105:C115)+SUM(C119:C129)","v":{"v":5302141.4312,"d":"$5,302,141"}}]
["Total Discounted Capital Costs: ",{"$f":"SUM(D105:D115)+SUM(D119:D129)","v":{"v":4631038.882024519,"d":"$4,631,039"}}]
["-"]
["Table 13. Residual Value"]
["Share of Capital Costs","Asset Life (Years)","Explanation and Source"]
[{"v":1,"d":"100%"},75,"AASHTO"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"$f":"SUM(A138:A141)","v":{"v":1,"d":"100%"}},"Summation","N/A"]
["Note: If there are multiple components of the project for this specific bridge that different asset lives, enter the share of the project costs associated with the different project components and their asset life."]
["Note: The Summation cell should be 100%."]
["-"]
["Operating and Maintenance Costs (O&M)"]
["Table 14. Operating and Maintenance Costs Assumptions"]
["Which method would you like to use to enter O&M costs? ","Manual Entry"]
["Year of O&M costs Dollars",2024]
["Note: If you have O&M costs in the construction period you will need to use the manual entry option to enter the O&M costs in the construction period."]
["Note: The operating and  maintenance costs in the baseline should be entered to be consistent with your estimate of closure. If the bridge is closed in a future year (Table 25), there should not be maintenance costs for that year and thereafter."]
["Note: For frequency calculation option, all costs should be entered as year of expenditure. The tool applies inflation and discounting factors automatically."]
["-"]
["Table 15. Annual O&M Calculation Input"]
["Category ","Value"]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the No Build Scenario",{"v":0,"d":"0%"}]
["Annual O&M Costs in the Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario",{"v":0,"d":"0%"}]
["Note: The maintenance real growth rate represents the real cost increases year over year (e.g., from increased deterioration of the asset). It should not include inflation adjustments. "]
["-"]
["Table 16a. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16b. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16c. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16d. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["Note: The \"Occurs every _____ \" field in Tables 16a through 16d must be greater than or equal to 1, even if you are not adding an additional recurring maintenance cost. "]
["-"]
["Note: Manual O&M cost values should be entered in the year of dollar entered in Table 14. "]
["Table 17. Manual O&M Cost Entry "]
["Calendar Year","Analysis Year","No Build Annual Cost","Build Annual Cost","O&M Cost Difference Discounted"]
[{"$f":"IFERROR(IF(B32=\"Required\",\"N/A\",B32),\"N/A\")","v":2022},{"$f":"IFERROR(IF(A198=$B$35,1,IF(A198>$B$35,A198-$B$35+1,IF(A198<$B$35,A198-$B$35+1,\"N/A\"))),\"N/A\")","v":-7},0,0,{"$f":"IFERROR((C198-D198)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A198,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[{"$f":"IF(A198=\"N/A\",\"N/A\",IF(A198>=$B$35+$B$36-1,\"N/A\",A198+1))","v":2023},-6,0,0,{"$f":"IFERROR((C199-D199)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A199,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2024,-5,0,0,{"$f":"IFERROR((C200-D200)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A200,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2025,-4,0,0,{"$f":"IFERROR((C201-D201)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A201,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2026,-3,0,0,{"$f":"IFERROR((C202-D202)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A202,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2027,-2,0,0,{"$f":"IFERROR((C203-D203)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A203,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2028,-1,0,0,{"$f":"IFERROR((C204-D204)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A204,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2029,0,0,0,{"$f":"IFERROR((C205-D205)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A205,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2030,1,0,0,{"$f":"IFERROR((C206-D206)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A206,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2031,2,0,0,{"$f":"IFERROR((C207-D207)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A207,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2032,3,0,0,{"$f":"IFERROR((C208-D208)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A208,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2033,4,0,0,{"$f":"IFERROR((C209-D209)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A209,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2034,5,0,0,{"$f":"IFERROR((C210-D210)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A210,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2035,6,0,0,{"$f":"IFERROR((C211-D211)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A211,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2036,7,0,0,{"$f":"IFERROR((C212-D212)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A212,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2037,8,0,0,{"$f":"IFERROR((C213-D213)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A213,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2038,9,0,0,{"$f":"IFERROR((C214-D214)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A214,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2039,10,0,0,{"$f":"IFERROR((C215-D215)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A215,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2040,11,0,0,{"$f":"IFERROR((C216-D216)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A216,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2041,12,0,0,{"$f":"IFERROR((C217-D217)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A217,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2042,13,0,0,{"$f":"IFERROR((C218-D218)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A218,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2043,14,0,0,{"$f":"IFERROR((C219-D219)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A219,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2044,15,0,0,{"$f":"IFERROR((C220-D220)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A220,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2045,16,0,0,{"$f":"IFERROR((C221-D221)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A221,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2046,17,0,0,{"$f":"IFERROR((C222-D222)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A222,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2047,18,0,0,{"$f":"IFERROR((C223-D223)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A223,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2048,19,0,0,{"$f":"IFERROR((C224-D224)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A224,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2049,20,0,0,{"$f":"IFERROR((C225-D225)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A225,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2050,21,0,0,{"$f":"IFERROR((C226-D226)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A226,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2051,22,0,0,{"$f":"IFERROR((C227-D227)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A227,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2052,23,0,0,{"$f":"IFERROR((C228-D228)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A228,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2053,24,0,0,{"$f":"IFERROR((C229-D229)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A229,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2054,25,0,0,{"$f":"IFERROR((C230-D230)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A230,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2055,26,0,0,{"$f":"IFERROR((C231-D231)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A231,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2056,27,0,0,{"$f":"IFERROR((C232-D232)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A232,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2057,28,0,0,{"$f":"IFERROR((C233-D233)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A233,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2058,29,0,0,{"$f":"IFERROR((C234-D234)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A234,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2059,30,0,0,{"$f":"IFERROR((C235-D235)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A235,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C236-D236)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A236,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C237-D237)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A237,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["-"]
["Construction Disbenefits"]
["Table 18. Disbenefits Option"]
["Will project construction cause delays or increase crashes in the work zone, or cause other construction disbenefits?","YES"]
["Explanation/Methodology for disbenefits. If no construction disbenefits are calculated, explain why.","Required"]
[{"$f":"IF(B241=\"YES\",HYPERLINK(\"#A235\",\"If YES, then enter the requested information below and in Table 36.\"), HYPERLINK(\"#A262\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, then enter the requested information below and in Table 36."}]
["-"]
["For travel time disbenefits, enter the AADT by mode, minutes of delay by mode, and days of impact annually by year to calculate the total discounted travel time costs (Table 15). Enter the percent increase in crashes to calculate the total discounted crash costs (Table 15). These crash costs are estimated as a percent increase in the baseline crashes for the roadway on the theory that work zones may increase the inherent crash risk on the roadway. If no crash increases are expected due to the construction enter “0” percent for each year. "]
["Table 19. Travel Time and Safety Construction Disbenefits"]
["Year","Passenger AADT","Truck AADT","Bus AADT","Pedestrian AADT","Cyclist AADT","Vehicle \nDelay (minutes)","Pedestrian Delay (minutes)","Cyclist \nDelay (minutes)","Days of Impact Annually","Total Discounted Travel Time Disbenefits","Percent Increase in Crashes due to Work Zone","Total Discounted Safety Disbenefits"]
[{"$f":"$B$33","v":2025},1629,123,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C248*$C$93*G248/60,0)+IFERROR($C$91*$C$85*B248*G248/60,0)+IFERROR($C$91*$C$95*D248*G248/60,0)+IFERROR($C$94*G248/60*D248,0))*J248+IFERROR(E248*$C$92*H248/60*J248,0)+IFERROR(F248*$C$92*I248/60*J248,0))*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-6090044.038184788,"d":"$(6,090,044)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L248>0,-$E$417*(L248)*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[{"$f":"IFERROR(IF(A248=\"N/A\",\"N/A\",IF(A248>=$B$34,\"N/A\",A248+1)),\"\")","v":2026},1645,124,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C249*$C$93*G249/60,0)+IFERROR($C$91*$C$85*B249*G249/60,0)+IFERROR($C$91*$C$95*D249*G249/60,0)+IFERROR($C$94*G249/60*D249,0))*J249+IFERROR(E249*$C$92*H249/60*J249,0)+IFERROR(F249*$C$92*I249/60*J249,0))*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-5964230.044598562,"d":"$(5,964,230)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L249>0,-$E$417*(L249)*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2027,1662,125,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C250*$C$93*G250/60,0)+IFERROR($C$91*$C$85*B250*G250/60,0)+IFERROR($C$91*$C$95*D250*G250/60,0)+IFERROR($C$94*G250/60*D250,0))*J250+IFERROR(E250*$C$92*H250/60*J250,0)+IFERROR(F250*$C$92*I250/60*J250,0))*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-5843740.880236809,"d":"$(5,843,741)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L250>0,-$E$417*(L250)*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2028,1678,126,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C251*$C$93*G251/60,0)+IFERROR($C$91*$C$85*B251*G251/60,0)+IFERROR($C$91*$C$95*D251*G251/60,0)+IFERROR($C$94*G251/60*D251,0))*J251+IFERROR(E251*$C$92*H251/60*J251,0)+IFERROR(F251*$C$92*I251/60*J251,0))*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-5721938.678963489,"d":"$(5,721,939)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L251>0,-$E$417*(L251)*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2029,1695,128,0,0,0,19.1,0,0,365,{"$f":"IFERROR(-((IFERROR(C252*$C$93*G252/60,0)+IFERROR($C$91*$C$85*B252*G252/60,0)+IFERROR($C$91*$C$95*D252*G252/60,0)+IFERROR($C$94*G252/60*D252,0))*J252+IFERROR(E252*$C$92*H252/60*J252,0)+IFERROR(F252*$C$92*I252/60*J252,0))*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-5608392.821961649,"d":"$(5,608,393)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L252>0,-$E$417*(L252)*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C253*$C$93*G253/60,0)+IFERROR($C$91*$C$85*B253*G253/60,0)+IFERROR($C$91*$C$95*D253*G253/60,0)+IFERROR($C$94*G253/60*D253,0))*J253+IFERROR(E253*$C$92*H253/60*J253,0)+IFERROR(F253*$C$92*I253/60*J253,0))*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L253>0,-$E$417*(L253)*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C254*$C$93*G254/60,0)+IFERROR($C$91*$C$85*B254*G254/60,0)+IFERROR($C$91*$C$95*D254*G254/60,0)+IFERROR($C$94*G254/60*D254,0))*J254+IFERROR(E254*$C$92*H254/60*J254,0)+IFERROR(F254*$C$92*I254/60*J254,0))*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L254>0,-$E$417*(L254)*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C255*$C$93*G255/60,0)+IFERROR($C$91*$C$85*B255*G255/60,0)+IFERROR($C$91*$C$95*D255*G255/60,0)+IFERROR($C$94*G255/60*D255,0))*J255+IFERROR(E255*$C$92*H255/60*J255,0)+IFERROR(F255*$C$92*I255/60*J255,0))*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L255>0,-$E$417*(L255)*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C256*$C$93*G256/60,0)+IFERROR($C$91*$C$85*B256*G256/60,0)+IFERROR($C$91*$C$95*D256*G256/60,0)+IFERROR($C$94*G256/60*D256,0))*J256+IFERROR(E256*$C$92*H256/60*J256,0)+IFERROR(F256*$C$92*I256/60*J256,0))*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L256>0,-$E$417*(L256)*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C257*$C$93*G257/60,0)+IFERROR($C$91*$C$85*B257*G257/60,0)+IFERROR($C$91*$C$95*D257*G257/60,0)+IFERROR($C$94*G257/60*D257,0))*J257+IFERROR(E257*$C$92*H257/60*J257,0)+IFERROR(F257*$C$92*I257/60*J257,0))*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L257>0,-$E$417*(L257)*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C258*$C$93*G258/60,0)+IFERROR($C$91*$C$85*B258*G258/60,0)+IFERROR($C$91*$C$95*D258*G258/60,0)+IFERROR($C$94*G258/60*D258,0))*J258+IFERROR(E258*$C$92*H258/60*J258,0)+IFERROR(F258*$C$92*I258/60*J258,0))*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L258>0,-$E$417*(L258)*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["Total Discounted Disbenefits","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUM(K248:K258)","v":{"v":-29228346.463945296,"d":"$(29,228,346)"}},"N/A",{"$f":"SUM(M248:M258)","v":0}]
["-"]
["If other travel impacts are caculated by applicant or the applicant has alternative approach to calcuating construction disbeneifts, enter those total discounted values below. "]
["Table 20. Other Construction Disbenefits "]
["Disbenefit Category","Total Discounted Disbenefits (-)","Explanation of Disbenefits"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["Note: Be sure to include your methodology and calculations in the overall application materials, if not included in this workbook. "]
["-"]
["Bridge Condition and Closures"]
["Note: This section is for benefits related to bridge load posting and closures from poor bridge condition. \nFor closures specifically due to weather, seismic or other extreme events, please use the Resilience to Weather, Seismic, or other Extreme Events section below."]
["Note: This section computes the travel time and vehicle operating cost savings from avoiding the detour of a bridge closure or posting. If the new bridge improves vehicle operations, then use Tables 41 through 43."]
["Table 21. Condition Impact Option"]
["Will the project improve or preserve the bridge's condition in a way that reduces the risk of closure and/or load posting?","YES"]
[{"$f":"IF(B277=\"YES\",HYPERLINK(\"#A269\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A329\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below."}]
["-"]
["Table 22. Bridge Details "]
["Variable","Value"]
["Bridge Currently Closed or Load Posted? (NBI)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPEN_CLOSED_POSTED_041]),FALSE)","v":"P"}]
["NBI Coding Translation",{"$f":"VLOOKUP(B282,Defaults!$A$344:$B$352,2,FALSE)","v":"Posted for load (may include other restrictions such a temporary bridges which are load posted)"}]
["Current Superstructure Condition Rating",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[SUPERSTRUCTURE_COND_059]),FALSE)","v":5}]
["Current Operating Rating (metric tons)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPERATING_RATING_064]),FALSE)","v":36.4}]
["-"]
["Table 23. Forecasted Condition Rating"]
["Bridge Component and Rating","Condition Rating Reference Value","NBIAS Forecast Year"]
["Overall Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)+$B$40)))","v":2038}]
["Overall Condition Rating 2",2,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=-1,\"Not forecasted to reach Condition Rating 2 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=99,\"Not forecasted to reach Condition Rating 2 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)+$B$40)))","v":2048}]
["Superstructure Condition Rating 4",4,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=-1,\"Not forecasted to reach Condition Rating 4 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=99,\"Not forecasted to reach Condition Rating 4 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)+$B$40)))","v":2028}]
["Superstructure Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)+$B$40)))","v":2043}]
["Note: Using FHWA's NBIAS software program, FHWA has estimated the expected year in which the bridge will enter a minimum condition rating of 3 and 2. See guidance Appendix B: NBIAS for how forecast of closure and load posting is calculated."]
["-"]
["If the bridge is not currently load posted or closed, enter up to three values of expected future load posting.  After entering the appropriate year, the user should enter the expected percentage reduction in truck traffic and in bus traffic for the load postings. "]
["Table 24. Anticipated Load Postings"]
["Load Posting Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in Truck Traffic","% Reduction in Bus Traffic","Explanation for year if not reference; for % reduction"]
["Load Posted, \nlevel 1",{"$f":"IF(C291=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C291=\"Not forecasted to reach Condition Rating 4 by 2070\", \"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285>40,OR(B282=\"A\",B282=\"G\")), \"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\",\n\nIF(AND( B284>4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND(B284=4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C292, \"; 50% for Truck and Bus\"), \"No Load Posting Forecasted\"))))))))))))","v":"2028; 50% for Truck and Bus"},2024,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 2",{"$f":"IF(C292=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C292=\"Not forecasted to reach Condition Rating 3 by 2070\",\"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND(B284>4,B285<=40,OR(B282=\"A\",B282=\"G\")),CONCATENATE(C292,\"; 100% for Truck and Bus\"),\"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\"))))))))))","v":"2043; 100% for Truck and Bus"},2049,{"v":1,"d":"100%"},{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 3","N/A",2070,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["-"]
["Table 25. Anticipated Closure"]
["Closure Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in All Traffic","Explanation for year if not reference; for % reduction"]
["Closure",{"$f":"IF(C290=\"No NBIAS forecast\",\"No NBIAS forecast\",IF(C290=\"Not forecasted to reach Condition Rating 2 by 2070\",\"Not forecasted to close by 2070\",CONCATENATE(C290+4,\"; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years\")))","v":"2052; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years"},2049,{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Note: If the bridge will be closed to pedestrians and bicyclists, be sure to enter their AADT in Tables 46 and 47 below."]
["-"]
["If the bridge closure will be partial in duration rather than indefinite, use the short-term closure fields below to enter the initial year of closure, the last year of closure, the recurrence (enter 30 if it only occurs once), the number of days of closure, and the percent reduction in all traffic on the bridge due to the closure."]
["Table 26a. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26b. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26c. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26d. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure",0]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Resilience to Weather, Seismic, or other Extreme Events"]
["Table 27. Resiliency Option"]
["Will the project improve the bridge's resiliency to weather, seismic, or other extreme events, reducing damage and/or closures, or other service interruptions?","YES"]
[{"$f":"IF(B342=\"YES\",HYPERLINK(\"#A334\",\"If YES, enter the requested information below using the probability-consequence method or other calculation method.\"), HYPERLINK(\"#A395\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below using the probability-consequence method or other calculation method."}]
["-"]
["Table 28. Probability Resilience Option"]
["Are you providing a probability-consequence analysis of the resilience impacts?","NO"]
[{"$f":"IF(B346=\"YES\",HYPERLINK(\"#A337\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A389\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If NO, the cells below will not be able to be edited, please skip down to the next subsection."}]
["Note: The consequence-probability approach requires defining a potential weather, seismic or extreme event, the annual probability of that event, and consequences of that event. This resiliency section is for maximum three independent events. Events with multiple level of consequences or dependent events require more complex modeling. Three suggested levels of consequences for each event are included to better reflect the range of consequence events that an asset may face. For guidance on accessing resilience see Resilience - Sustainability - Environment - FHWA (dot.gov). "]
["-"]
["Annual Probability of Event Occurrence: This table includes three independent events with three different consequence levels: (1) probability of an event occurrence that causes capacity reduction only (Table 30), i.e. not capacity reduction associated with structural damage; (2) the probability of an event occurrence with lesser structural damage consequence (Tables 31); and the probability of an event occurrence with larger structural damage consequence (Tables 32). The probability may change during the benefit period due to climate change or degradation of the remediation or other reasons which can be captured under probabilities for project open and final year."]
["Table 29. Annual Probability of Event Occurrence"]
["Consequence Level","Project Open Year","Final Year","Growth Rate","Explanation and source"]
["Volume Capacity Reduction Only",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C353-B353)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Lesser Structural Damage (Level one) Impacts",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C354-B354)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Larger Structural Damage (Level two)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C355-B355)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["-"]
["Volume Capacity Reduction: This consequence level refers to closure or service interruption of the asset reducing some amount of capacity for at least one day a year, but not cause any structural damage to the asset requiring repair. Traffic restriction may occur when a lane or speed reduction is imposed on the bridge or results from an onsite temporary detour.  A load restriction will occur when a load posting is imposed (ex. no trucks allowed). An example event that could cause this consequence would be a recurring flooding event that overtops the bridge or inundates roadways on approach to the bridge. \t"]
["Table 30. Volume Capacity Reduction Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Lesser Structural Damage (Level one): This consequence level can be any level of damage as long as it is correctly correlated with the event and its probability. The user could select a more-frequent less-damaging event or a less-frequent more-damaging event. "]
["Table 31. Lesser Structural Damage (Level one) Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Larger Structural Damage (Level two): This consequence level refers to the bridge no longer being structurally sound or capable of carrying traffic of any kind while it is being repaired. Per USDOT BCA guidance, the no build scenario cannot include rebuilding the bridge so any maintenance, repair, or operational costs under the failure consequence cannot amount to bridge reconstruction. "]
["Table 32. Larger Structural Damage (Level two)"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["Number of Fatalities in Year 1","-","-"]
["Number of Injuries in Year 1","-","-"]
["-"]
["Note: Other calculation method may include calculations that yield a benefit value but do not precisely follow the tool approach or is an engineering evaluation to determine if the bridge response satisfies for a design level extreme event.   Use the green box to enter a thorough explanation of the calculation method and results.  If a benefit value is calculated it may be included in the tool section Other Benefits Not Captured Elsewhere.  If a benefit value is not calculated the results of the calculation method or the results of a qualitative assessment may be explained in the Results sheet section designated for unquantified benefits.  "]
["Table 33. Other Resilience Method Option"]
["Are you providing an explanation of the other calculation method used?","NO"]
[{"$f":"IF(B391=\"YES\",HYPERLINK(\"#A389\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A395\",\"If NO, please skip down to the next subsection.\"))","v":"If NO, please skip down to the next subsection."}]
["-"]
["Please provide a qualitative explanation, link, or citation to the calculation method and results."]
["If this analysis results in a monetized benefits, please provide the data and explanation/methodology/source in Table 51 below."]
["Table 34. Other Resilience Method Explanation"]
["Explanation","-"]
["-"]
["-"]
["Safety Baseline, Detour Safety Benefits, and Safety Countermeasures"]
["Table 35. Crash Cost Estimate Option"]
["Are you using KABCO or General crash cost estimates? ","KABCO"]
["-"]
[{"$f":"HYPERLINK(\"https://www.nhtsa.gov/research-data/fatality-analysis-reporting-system-fars\", \"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)\")","v":"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)"}]
["If you selected that your project will cause workzone crashes or the project involves safety improvements on the bridge, enter historical crash data for the bridge (Table 36). Please provide the average annual crash rate for the detour route (3 years is preferred). "]
["Table 36. Historical Crash Data on the Current Bridge"]
["Crash Type","Years of Data","Number of Crashes","Average Annual Crashes","Average Annual Crash Cost Historical","Source for Crash; Calendar Years of Data"]
["Property Damage Only",5,1,{"$f":"IFERROR(IF(AND(B408>0,C408>0),C408/B408,0),\"N/A\")","v":{"v":0.2,"d":"0.20"}},{"$f":"IFERROR(D408*Defaults!B25, \"N/A\")","v":{"v":1820,"d":"$1,820"}},"Data are from 2019 to 2023; provided by MDOT"]
["No Injury",5,0,0,{"$f":"IFERROR(D409*Defaults!B6, \"N/A\")","v":0},"Same as above"]
["Possible Injury",5,0,0,{"$f":"IFERROR(D410*Defaults!B7, \"N/A\")","v":0},"Same as above"]
["Non-incapacitating",5,0,0,{"$f":"IFERROR(D411*Defaults!B8, \"N/A\")","v":0},"Same as above"]
["Incapacitating",5,0,0,{"$f":"IFERROR(D412*Defaults!B9, \"N/A\")","v":0},"Same as above"]
["Killed",5,0,0,{"$f":"IFERROR(D413*Defaults!B10, \"N/A\")","v":0},"Same as above"]
["Injured (severity unknown)",5,0,0,{"$f":"IFERROR(D414*Defaults!B11, \"N/A\")","v":0},"Same as above"]
["Injury","-","-","N/A",{"$f":"IFERROR(D415*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-","-","N/A",{"$f":"IFERROR(D416*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total Annual Crash Cost","N/A","N/A","N/A",{"$f":"SUM(E408:E416)","v":{"v":1820,"d":"$1,820"}},"N/A"]
["-"]
["Table 37. CMF Option"]
["Does the project improve safety on the bridge via a Crash Modification Factor (CMF)?","YES"]
[{"$f":"IF(B420=\"YES\",HYPERLINK(\"#A418\",\"If YES, then enter historical crash data and the relevant CMFs in the tables below.\"), HYPERLINK(\"#A453\",\"If NO, please skip down to the next subsection\"))","v":"If YES, then enter historical crash data and the relevant CMFs in the tables below."}]
["-"]
["Table 38. CMF Timeframe"]
["Category ","Benefit Period","Year"]
["Initial Year of CMF-related Safety Benefits",{"$f":"B35","v":2030},2030]
["Last Year of CMF-related Safety Benefits",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},2059]
["Note: Enter years of safety countermeasure impact which may differ from benefits period depending on project details. "]
["-"]
["Table 39. Safety Countermeasure - Crash Costs Avoided"]
["Crash Type","CMF","Average Annual Crashes Reduced","Average Annual Crash Costs Avoided","CMF Reference Number, if CMF Clearinghouse value is used (https://www.cmfclearinghouse.org/)","Explanation and Source for CMF"]
["Property Damage Only",0.66,{"$f":"IFERROR(IF(OR(B431<>\"\",B431<>0), D408*(1-B431),0),0)","v":{"v":0.06799999999999999,"d":"0.07"}},{"$f":"IFERROR(C431*Defaults!B25, \"N/A\")","v":{"v":618.8,"d":"$619"}},"ID 4821; ID 4812","Lane width and shoulder widening"]
["No Injury",0.66,{"v":0,"d":"0.00"},{"$f":"IFERROR(C432*Defaults!B6, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["Possible Injury",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C433*Defaults!B7, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Non-incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C434*Defaults!B8, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C435*Defaults!B9, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Killed",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C436*Defaults!B10, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injured (severity unknown)",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C437*Defaults!B14, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injury","-",{"$f":"IFERROR(IF(AND(B438<>\"\",B438<>0), D415*(1-B438),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C438*Defaults!B14, \"N/A\")","v":0},"-","-"]
["Fatal","-",{"$f":"IFERROR(IF(AND(B439<>\"\",B439<>0), D416*(1-B439),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C439*Defaults!B15, \"N/A\")","v":0},"-","-"]
["Total Annual Crash Cost","N/A","N/A",{"$f":"SUM(D431:D439)","v":{"v":618.8,"d":"$619"}},"N/A","N/A"]
[{"$f":"HYPERLINK(\"https://www.transportation.gov/mission/office-secretary/office-policy/transportation-policy/benefit-cost-analysis-guidance/\", \"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed.\")","v":"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed."}]
[{"$f":"HYPERLINK(\"http://cmfclearinghouse.org/using_cmfs.cfm\", \"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse.\")","v":"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse."}]
["-"]
["Table 40. Safety Benefits due to Avoided Detouring"]
["Crash Type","Crash Rate per 100 Million VMT on Detour","Crash Cost Per Mile","Explanation and Source"]
["Property Damage Only",3.42,{"$f":"IFERROR(B446/100000000*Defaults!B25,\"N/A\")","v":{"v":0.00031122,"d":"$0.0003"}},"Data are from 2019 to2023; provided by MDOT"]
["No Injury",0,{"$f":"IFERROR(B447/100000000*Defaults!B6, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Possible Injury",0,{"$f":"IFERROR(B448/100000000*Defaults!B7, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Non-incapacitating",0,{"$f":"IFERROR(B449/100000000*Defaults!B8, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Incapacitating",0,{"$f":"IFERROR(B450/100000000*Defaults!B9,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Killed",0,{"$f":"IFERROR(B451/100000000*Defaults!B10,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injured (severity unknown)",0,{"$f":"IFERROR(B452/100000000*Defaults!B11,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injury","-",{"$f":"IFERROR(B453/100000000*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-",{"$f":"IFERROR(B454/100000000*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total","N/A",{"$f":"SUM(C446:C454)","v":{"v":0.00031122,"d":"$0.00"}},"N/A"]
[{"$f":"HYPERLINK(\"https://www.bts.gov/content/motor-vehicle-safety-data\", \"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data.\")","v":"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data."}]
["-"]
["Travel Time and Mobility-Related Benefits"]
["Table 41. Travel Time Option"]
["Does the project improve travel time/mobility, separate from reducing bridge closures or load posting?","NO"]
[{"$f":"IF(B460=\"YES\",HYPERLINK(\"#A459\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A472\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Enter minutes saved and years of impact (which may be different than benefits period)"]
["Table 42. Travel Time Savings"]
["Initial or Last Year","Benefits Period","Year","Minutes Saved Per Vehicle"]
["Initial Year",{"$f":"B35","v":2030},"-","-"]
["Last Year",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},"-","-"]
["-"]
["Note: Table 43 is not referenced in the benefits calculation formulas. To enter travel time savings, you much enter minutes saved values in Table 43."]
["Table 43. Optional Travel Time Savings Calculator"]
["Year","Speed (mph) - No Build","Speed (mph) - Build","Distance Traveled on the Bridge (miles)","Minutes Saved Per Vehicle"]
["Initial Year","-","-","-",{"$f":"IFERROR((D472/B472-D472/C472)*60,\"-\")","v":"-"}]
["Final Year","-","-","-",{"$f":"IFERROR((D473/B473-D473/C473)*60,\"-\")","v":"-"}]
["To estimate minutes saved using speed, the following formula is used: [ (Bridge Length / Speed Without Project) — (Bridge Length / Speed With Project) ] x 60"]
["-"]
["Mobility-Related Emissions and Other Environmental Benefits"]
["Note: Emissions input parameters for emissions rate (grams) per mile for the detour route is computed automatically using MOVES and US DOT BCA Guidance, data as well as input parameters entered above including detour length, functional class and average speed. "]
["Table 44. Other Environmental Benefits Option"]
["Does the project have benefits related to improved wildlife connectivity, reduced noise, or improved water runoff?","NO"]
[{"$f":"IF(B479=\"YES\",HYPERLINK(\"#A478\",\"If YES, please enter the applicable values for the benefit(s) below.\"), HYPERLINK(\"#A484\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 45. Other Environmental Benefits "]
["Environmental Benefit Category","Annual Benefit ($) in Initial Year","Annual Growth Rate (%)","Initial Year","Last Year","Explanation and Source"]
["Wildlife Connectivity","-","-","-","-","-"]
["Noise","-","-","-","-","-"]
["Water Runoff","-","-","-","-","-"]
["-"]
["Pedestrian and Cyclist Benefits"]
["Table 46. Improved Pedestiran/Cycling Option"]
["Does the project improve pedestrian/cycling facilities or detour pedestrians or cyclists? ","NO"]
[{"$f":"IF(B490=\"YES\",HYPERLINK(\"#A489\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A525\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 47. Pedestrian and Cyclist AADT "]
["Scenario","First Year of Benefit Period","Last Year of Project Benefits","Explanation and Source"]
["No Build - Pedestrian AADT","-","-","-"]
["No Build -Cyclist AADT","-","-","-"]
["Build - Pedestrian AADT","-","-","-"]
["Build - Cyclist AADT","-","-","-"]
["-"]
["USDOT Guidance has benefit values for several non-vehicular improvements. Select all that apply:"]
["Table 48. Pedestrian and Cyclist Improvement Information"]
["Improvement","Input "]
["Extend Pedestrian Sidewalk Width?","NO"]
["If the sidewalk is widened, by how many additional feet?","-"]
["Reduce upslope by 1%? ","NO"]
["How many upslope percents reduced?","-"]
["Reduces traffic speed by 1 mph (for speeds ≤45 mph)?","NO"]
["How many mph reduced? ","-"]
["Reducing Traffic Volume by 1 Vehicle per Hour (for ADT ≤55,000)?","NO"]
["How many vehicles reduced?","-"]
["Install a Marked Crosswalk?","NO"]
["Average number of crossings on new marked crosswalks per trip?",0]
["Install a Signal for a Pedestrian Crossing?","NO"]
["Average number of crossings on new signaled crosswalks per trip?",0]
["Add a Cycling Path with At-Grade Crossings?","NO"]
["Add a Cycling Path with no At-Grade Crossings?","NO"]
["Add a Dedicated Cycling Lane?","NO"]
["Create a Cycling Boulevard/\"Sharrow\"?","NO"]
["Add a Separated Cycle Track?","NO"]
[{"$f":"HYPERLINK(\"#B493\",\"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6.\")","v":"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6."}]
[{"$f":"HYPERLINK(\"#B501\",\"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches.\")","v":"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches."}]
["-"]
["Table 49. Pedestrian and Cyclist Inputs"]
["Parameter","Reference","User Value"]
["Trips Induced from non-active modes (%)",{"$f":"0.89","v":{"v":0.89,"d":"89%"}},"-"]
["Length of the new or improved pedestrian/cycling facility (mi)","N/A","-"]
[{"$f":"HYPERLINK(Defaults!A1, \"Note: For more information on trips induced from non-active modes see Defaults tab.\")","v":"Note: For more information on trips induced from non-active modes see Defaults tab."}]
["-"]
["Other Quantified Benefits Not Captured Elsewhere"]
["Table 50. Additional Quantified Benefits Option"]
["Does the project have other quantified benefits not captured above?","NO"]
[{"$f":"IF(B531=\"YES\",HYPERLINK(\"#A530\",\"If YES, please enter the requested information for these additional benefits in the table below.\"), HYPERLINK(\"#A542\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 51. Additional Quantified Benefits "]
["Additional Benefit Category","Annual Benefit ($) in First Year","Annual Growth Rate (%)","First Year of Benefit","Last Year of Benefit","Explanation and Source"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-"]
["Manual Entry for AADT by Mode and Year"]
["Table 52. Manual Entry of AADT Option"]
["Will you manually enter AADT data for this project?","NO"]
["Explain the source of the manually entered AADT data.","-"]
[{"$f":"IF($B$548=\"YES\",HYPERLINK(\"#A548\",\"If YES, please enter the AADT values manually.\"), HYPERLINK(\"#A582\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 53. Manual Entry of AADT"]
["Calendar Year","Analysis Year","Passenger - \nNo Build","Trucks - \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A554<>\"N/A\",1,\"N/A\")","v":1},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IFERROR(IF(A554=\"N/A\",\"N/A\",IF(A554>=$B$35+$B$36-1,\"N/A\",A554+1)),\"N/A\")","v":2031},{"$f":"IF(A555<>\"N/A\",B554+1,\"N/A\")","v":2},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF(A555=\"N/A\",\"N/A\",IF(A555>=$B$35+$B$36-1,\"N/A\",A555+1))","v":2032},{"$f":"IF(A556<>\"N/A\",B555+1,\"N/A\")","v":3},"-","-","-","-","-","-","-","-","-","-"]
[2033,4,"-","-","-","-","-","-","-","-","-","-"]
[2034,5,"-","-","-","-","-","-","-","-","-","-"]
[2035,6,"-","-","-","-","-","-","-","-","-","-"]
[2036,7,"-","-","-","-","-","-","-","-","-","-"]
[2037,8,"-","-","-","-","-","-","-","-","-","-"]
[2038,9,"-","-","-","-","-","-","-","-","-","-"]
[2039,10,"-","-","-","-","-","-","-","-","-","-"]
[2040,11,"-","-","-","-","-","-","-","-","-","-"]
[2041,12,"-","-","-","-","-","-","-","-","-","-"]
[2042,13,"-","-","-","-","-","-","-","-","-","-"]
[2043,14,"-","-","-","-","-","-","-","-","-","-"]
[2044,15,"-","-","-","-","-","-","-","-","-","-"]
[2045,16,"-","-","-","-","-","-","-","-","-","-"]
[2046,17,"-","-","-","-","-","-","-","-","-","-"]
[2047,18,"-","-","-","-","-","-","-","-","-","-"]
[2048,19,"-","-","-","-","-","-","-","-","-","-"]
[2049,20,"-","-","-","-","-","-","-","-","-","-"]
[2050,21,"-","-","-","-","-","-","-","-","-","-"]
[2051,22,"-","-","-","-","-","-","-","-","-","-"]
[2052,23,"-","-","-","-","-","-","-","-","-","-"]
[2053,24,"-","-","-","-","-","-","-","-","-","-"]
[2054,25,"-","-","-","-","-","-","-","-","-","-"]
[2055,26,"-","-","-","-","-","-","-","-","-","-"]
[2056,27,"-","-","-","-","-","-","-","-","-","-"]
[2057,28,"-","-","-","-","-","-","-","-","-","-"]
[2058,29,"-","-","-","-","-","-","-","-","-","-"]
[2059,30,"-","-","-","-","-","-","-","-","-","-"]
["-"]
["End of Input. The rest of this form is data maintained by the tool, but is available for review."]
[{"$f":"HYPERLINK(Results!A1, \"Go To Results Tab\")","v":"Go To Results Tab"}]
["-"]
["AADT by Mode and Year"]
["Table 54. Calculated AADT"]
["Calendar Year","Analysis Year","Passenger - No Build","Trucks -  \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A591<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(C554=\"-\", $B$548=\"YES\"),0,IF(AND(C554>=0, $B$548=\"YES\"),C554,IF($B591=1,($F$47),IF($B591=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B591-1)+($F$47)))))),\"0\")","v":1674},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(D554=\"-\", $B$548=\"YES\"), 0,IF(AND(D554>=0, $B$548=\"YES\"), D554,IF($B591=1,($F$48),IF($B591=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B591-1)+($F$48)))))),\"0\")","v":126},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(E554=\"-\", $B$548=\"YES\"), 0,IF(AND(E554>=0, $B$548=\"YES\"),E554,IF($B591=1,($F$49),IF($B591=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B591-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F554=\"-\", $B$548=\"YES\"), 0,IF($B591=\"N/A\",\"\",IF(AND(F554>=0,$B$548=\"YES\"),F554,IF($B591=1,$B$495,IF($B591=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B591-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(G554=\"-\", $B$548=\"YES\"),0,IF(AND(G554>=0, $B$548=\"YES\"),G554,IF($B591=1,$B$496,IF($B591=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B591-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(H554=\"-\", $B$548=\"YES\"),0,IF(AND(H554>=0, $B$548=\"YES\"),H554,IF($B591=1,($F$50),IF($B591=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B591-1)+($F$50)))))),\"0\")","v":1674},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(I554=\"-\", $B$548=\"YES\"),0,IF(AND(I554>=0, $B$548=\"YES\"),I554,IF($B591=1,($F$51),IF($B591=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B591-1)+($F$51)))))),\"0\")","v":126},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(J554=\"-\", $B$548=\"YES\"),0,IF(AND(J554>=0, $B$548=\"YES\"),J554,IF($B591=1,($F$52),IF($B591=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B591-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(K554=\"-\", $B$548=\"YES\"),0,IF(AND(K554>=0, $B$548=\"YES\"),K554,IF($B591=1,$B$497,IF($B591=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B591-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(L554=\"-\", $B$548=\"YES\"),0,IF(AND(L554>=0, $B$548=\"YES\"),L554,IF($B591=1,$B$498,IF($B591=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B591-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IFERROR(IF(A591=\"N/A\",\"N/A\",IF(A591>=$B$35+$B$36-1,\"N/A\",A591+1)), \"N/A\")","v":2031},{"$f":"IF(A592<>\"N/A\",B591+1,\"N/A\")","v":2},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(C555=\"-\", $B$548=\"YES\"),0,IF(AND(C555>=0, $B$548=\"YES\"),C555,IF($B592=1,($F$47),IF($B592=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B592-1)+($F$47)))))),\"0\")","v":{"v":1695.0689655172414,"d":"1695"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(D555=\"-\", $B$548=\"YES\"), 0,IF(AND(D555>=0, $B$548=\"YES\"), D555,IF($B592=1,($F$48),IF($B592=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B592-1)+($F$48)))))),\"0\")","v":{"v":127.58620689655173,"d":"128"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(E555=\"-\", $B$548=\"YES\"), 0,IF(AND(E555>=0, $B$548=\"YES\"),E555,IF($B592=1,($F$49),IF($B592=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B592-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F555=\"-\", $B$548=\"YES\"), 0,IF($B592=\"N/A\",\"\",IF(AND(F555>=0,$B$548=\"YES\"),F555,IF($B592=1,$B$495,IF($B592=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B592-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(G555=\"-\", $B$548=\"YES\"),0,IF(AND(G555>=0, $B$548=\"YES\"),G555,IF($B592=1,$B$496,IF($B592=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B592-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(H555=\"-\", $B$548=\"YES\"),0,IF(AND(H555>=0, $B$548=\"YES\"),H555,IF($B592=1,($F$50),IF($B592=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B592-1)+($F$50)))))),\"0\")","v":{"v":1695.0689655172414,"d":"1695"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(I555=\"-\", $B$548=\"YES\"),0,IF(AND(I555>=0, $B$548=\"YES\"),I555,IF($B592=1,($F$51),IF($B592=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B592-1)+($F$51)))))),\"0\")","v":{"v":127.58620689655173,"d":"128"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(J555=\"-\", $B$548=\"YES\"),0,IF(AND(J555>=0, $B$548=\"YES\"),J555,IF($B592=1,($F$52),IF($B592=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B592-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(K555=\"-\", $B$548=\"YES\"),0,IF(AND(K555>=0, $B$548=\"YES\"),K555,IF($B592=1,$B$497,IF($B592=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B592-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(L555=\"-\", $B$548=\"YES\"),0,IF(AND(L555>=0, $B$548=\"YES\"),L555,IF($B592=1,$B$498,IF($B592=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B592-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IF(A592=\"N/A\",\"N/A\",IF(A592>=$B$35+$B$36-1,\"N/A\",A592+1))","v":2032},3,{"v":1716.1379310344828,"d":"1716"},{"v":129.17241379310346,"d":"129"},0,"0","0",{"v":1716.1379310344828,"d":"1716"},{"v":129.17241379310346,"d":"129"},0,"0","0"]
[2033,4,{"v":1737.2068965517242,"d":"1737"},{"v":130.75862068965517,"d":"131"},0,"0","0",{"v":1737.2068965517242,"d":"1737"},{"v":130.75862068965517,"d":"131"},0,"0","0"]
[2034,5,{"v":1758.2758620689656,"d":"1758"},{"v":132.3448275862069,"d":"132"},0,"0","0",{"v":1758.2758620689656,"d":"1758"},{"v":132.3448275862069,"d":"132"},0,"0","0"]
[2035,6,{"v":1779.344827586207,"d":"1779"},{"v":133.93103448275863,"d":"134"},0,"0","0",{"v":1779.344827586207,"d":"1779"},{"v":133.93103448275863,"d":"134"},0,"0","0"]
[2036,7,{"v":1800.4137931034484,"d":"1800"},{"v":135.51724137931035,"d":"136"},0,"0","0",{"v":1800.4137931034484,"d":"1800"},{"v":135.51724137931035,"d":"136"},0,"0","0"]
[2037,8,{"v":1821.4827586206898,"d":"1821"},{"v":137.10344827586206,"d":"137"},0,"0","0",{"v":1821.4827586206898,"d":"1821"},{"v":137.10344827586206,"d":"137"},0,"0","0"]
[2038,9,{"v":1842.5517241379312,"d":"1843"},{"v":138.68965517241378,"d":"139"},0,"0","0",{"v":1842.5517241379312,"d":"1843"},{"v":138.68965517241378,"d":"139"},0,"0","0"]
[2039,10,{"v":1863.6206896551726,"d":"1864"},{"v":140.27586206896552,"d":"140"},0,"0","0",{"v":1863.6206896551726,"d":"1864"},{"v":140.27586206896552,"d":"140"},0,"0","0"]
[2040,11,{"v":1884.6896551724137,"d":"1885"},{"v":141.86206896551724,"d":"142"},0,"0","0",{"v":1884.6896551724137,"d":"1885"},{"v":141.86206896551724,"d":"142"},0,"0","0"]
[2041,12,{"v":1905.7586206896551,"d":"1906"},{"v":143.44827586206895,"d":"143"},0,"0","0",{"v":1905.7586206896551,"d":"1906"},{"v":143.44827586206895,"d":"143"},0,"0","0"]
[2042,13,{"v":1926.8275862068965,"d":"1927"},{"v":145.0344827586207,"d":"145"},0,"0","0",{"v":1926.8275862068965,"d":"1927"},{"v":145.0344827586207,"d":"145"},0,"0","0"]
[2043,14,{"v":1947.896551724138,"d":"1948"},{"v":146.6206896551724,"d":"147"},0,"0","0",{"v":1947.896551724138,"d":"1948"},{"v":146.6206896551724,"d":"147"},0,"0","0"]
[2044,15,{"v":1968.9655172413793,"d":"1969"},{"v":148.20689655172413,"d":"148"},0,"0","0",{"v":1968.9655172413793,"d":"1969"},{"v":148.20689655172413,"d":"148"},0,"0","0"]
[2045,16,{"v":1990.0344827586207,"d":"1990"},{"v":149.79310344827587,"d":"150"},0,"0","0",{"v":1990.0344827586207,"d":"1990"},{"v":149.79310344827587,"d":"150"},0,"0","0"]
[2046,17,{"v":2011.103448275862,"d":"2011"},{"v":151.3793103448276,"d":"151"},0,"0","0",{"v":2011.103448275862,"d":"2011"},{"v":151.3793103448276,"d":"151"},0,"0","0"]
[2047,18,{"v":2032.1724137931035,"d":"2032"},{"v":152.9655172413793,"d":"153"},0,"0","0",{"v":2032.1724137931035,"d":"2032"},{"v":152.9655172413793,"d":"153"},0,"0","0"]
[2048,19,{"v":2053.241379310345,"d":"2053"},{"v":154.55172413793105,"d":"155"},0,"0","0",{"v":2053.241379310345,"d":"2053"},{"v":154.55172413793105,"d":"155"},0,"0","0"]
[2049,20,{"v":2074.310344827586,"d":"2074"},{"v":156.13793103448276,"d":"156"},0,"0","0",{"v":2074.310344827586,"d":"2074"},{"v":156.13793103448276,"d":"156"},0,"0","0"]
[2050,21,{"v":2095.3793103448274,"d":"2095"},{"v":157.72413793103448,"d":"158"},0,"0","0",{"v":2095.3793103448274,"d":"2095"},{"v":157.72413793103448,"d":"158"},0,"0","0"]
[2051,{"$f":"IF(A612<>\"N/A\",B611+1,\"N/A\")","v":22},{"v":2116.448275862069,"d":"2116"},{"v":159.31034482758622,"d":"159"},0,"0","0",{"v":2116.448275862069,"d":"2116"},{"v":159.31034482758622,"d":"159"},0,"0","0"]
[2052,{"$f":"IF(A613<>\"N/A\",B612+1,\"N/A\")","v":23},{"v":2137.5172413793102,"d":"2138"},{"v":160.89655172413794,"d":"161"},0,"0","0",{"v":2137.5172413793102,"d":"2138"},{"v":160.89655172413794,"d":"161"},0,"0","0"]
[2053,24,{"v":2158.5862068965516,"d":"2159"},{"v":162.48275862068965,"d":"162"},0,"0","0",{"v":2158.5862068965516,"d":"2159"},{"v":162.48275862068965,"d":"162"},0,"0","0"]
[2054,25,{"v":2179.655172413793,"d":"2180"},{"v":164.0689655172414,"d":"164"},0,"0","0",{"v":2179.655172413793,"d":"2180"},{"v":164.0689655172414,"d":"164"},0,"0","0"]
[2055,26,{"v":2200.7241379310344,"d":"2201"},{"v":165.6551724137931,"d":"166"},0,"0","0",{"v":2200.7241379310344,"d":"2201"},{"v":165.6551724137931,"d":"166"},0,"0","0"]
[2056,27,{"v":2221.793103448276,"d":"2222"},{"v":167.24137931034483,"d":"167"},0,"0","0",{"v":2221.793103448276,"d":"2222"},{"v":167.24137931034483,"d":"167"},0,"0","0"]
[2057,28,{"v":2242.862068965517,"d":"2243"},{"v":168.82758620689657,"d":"169"},0,"0","0",{"v":2242.862068965517,"d":"2243"},{"v":168.82758620689657,"d":"169"},0,"0","0"]
[2058,29,{"v":2263.9310344827586,"d":"2264"},{"v":170.41379310344828,"d":"170"},0,"0","0",{"v":2263.9310344827586,"d":"2264"},{"v":170.41379310344828,"d":"170"},0,"0","0"]
[2059,30,2285,172,0,"0","0",2285,172,0,"0","0"]
["-"]
["Detour Emissions $ per mile"]
["Table 55. Calculated Emission Inputs"]
["Variable","Value"]
["Detour MOVES Functional Class",{"$f":"VLOOKUP(B$62,Defaults!$B$359:$D$371, 3,TRUE)","v":"Rural Unrestricted"}]
["Detour Average Speed, Rounded",{"$f":"IF(C69>70, 70, IF(C69<5, 10, MROUND(C69,10)))","v":50}]
["-"]
["Table 56. Calculated Emission Outputs"]
["Calendar Year","Analysis Year","NOX - Passenger","SOX - Passenger","PM2.5 - Passenger","CO2 - Passenger","NOX - \nTrucks","SOX - Trucks","PM2.5 - Trucks","CO2 - \nTrucks","Passenger - Non-CO2 Emissions Total","Trucks - Non-CO2 Emissions Total"]
[{"$f":"IF(OR(B35=\"Required\",B35=\"-\"), \"N/A\", B35)","v":2030},{"$f":"IF(A630<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.06965186662968313,"d":"$0.0697"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.28753161385778697,"d":"$0.2875"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"$f":"SUM(G630:I630)","v":{"v":0.12571826081008075,"d":"$0.13"}}]
[{"$f":"IF(A630=\"N/A\",\"N/A\",IF(A630>=$B$35+$B$36-1,\"N/A\",A630+1))","v":2031},{"$f":"IF(A631<>\"N/A\",B630+1,\"N/A\")","v":2},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07100696131119447,"d":"$0.0710"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2931256141273937,"d":"$0.2931"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"$f":"SUM(G631:I631)","v":{"v":0.12571826081008075,"d":"$0.13"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},{"$f":"IF(A632<>\"N/A\",B631+1,\"N/A\")","v":3},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07182001812010128,"d":"$0.0718"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29648201428915777,"d":"$0.2965"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2033,4,{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07317511280161262,"d":"$0.0732"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30207601455876454,"d":"$0.3021"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2034,5,{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0742591885468217,"d":"$0.0743"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3065512147744499,"d":"$0.3066"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2035,6,{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07534326429203078,"d":"$0.0753"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31102641499013534,"d":"$0.3110"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2036,7,{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07642734003723985,"d":"$0.0764"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3155016152058207,"d":"$0.3155"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2037,8,{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0777824347187512,"d":"$0.0778"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3210956154754275,"d":"$0.3211"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2038,9,{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.078595491527658,"d":"$0.0786"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3244520156371915,"d":"$0.3245"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2039,10,{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07967956727286707,"d":"$0.0797"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32892721585287693,"d":"$0.3289"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2040,11,{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07151240714984376,"d":"$0.0715"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30259572144273983,"d":"$0.3026"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2041,12,{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07246909487091192,"d":"$0.0725"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30664382473963264,"d":"$0.3066"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2042,13,{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07366495452224708,"d":"$0.0737"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3117039538607487,"d":"$0.3117"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2043,14,{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07462164224331523,"d":"$0.0746"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31575205715764154,"d":"$0.3158"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2044,15,{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07581750189465042,"d":"$0.0758"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3208121862787576,"d":"$0.3208"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2045,16,{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07677418961571855,"d":"$0.0768"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32486028957565044,"d":"$0.3249"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2046,17,{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07797004926705374,"d":"$0.0780"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32992041869676647,"d":"$0.3299"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2047,18,{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07916590891838893,"d":"$0.0792"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.33498054781788256,"d":"$0.3350"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2048,19,{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0803617685697241,"d":"$0.0804"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34004067693899853,"d":"$0.3400"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2049,20,{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08131845629079223,"d":"$0.0813"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3440887802358914,"d":"$0.3441"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2050,21,{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07902440666773428,"d":"$0.0790"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3306844437642157,"d":"$0.3307"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2051,22,{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07994063167257758,"d":"$0.0799"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.33451846630061244,"d":"$0.3345"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2052,23,{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08085685667742087,"d":"$0.0809"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3383524888370091,"d":"$0.3384"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2053,24,{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2054,25,{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2055,26,{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2056,27,{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2057,28,{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2058,29,{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2059,30,{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321260[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
["-"]
["BCA Annual Calculations"]
["Table 57. BCA Annual Calculations"]
["Calendar Year","Analysis Year","Discounted Safety","Discounted Travel Time","Discounted VOC","Discounted Resilience","Discounted Health and Amenity","Discounted CO2 Emissions","Discounted Non-CO2 Emissions","Discounted Other Environmental","Discounted Maintenance Cost Savings","Discounted Residual Value","Discounted Other Benefits","Total Discounted Benefits","Total Discounted Costs","Net Present Value","7 Percent Discount Rate","3 Percent Discount Rate"]
[{"$f":"IFERROR(\"Pre-Benefits Period\", \"N/A\")","v":"Pre-Benefits Period"},{"$f":"IF(A664>0, 0,0)","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",M259,0)))","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",K259,0)))","v":{"v":-29228346.463945296,"d":"$(29,228,346)"}},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUMIFS(E198:E237, B198:B237, \"<=\"&0)","v":0},"N/A",{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",-(IFERROR(ABS(B264),0)+IFERROR(ABS(B265),0)+IFERROR(ABS(B266),0)+IFERROR(ABS(B267),0)+IFERROR(ABS(B268),0)+IFERROR(ABS(B269),0)+IFERROR(ABS(B270),0)),0)))","v":0},{"$f":"SUM(_xlfn.IFNA(BCACalc321201322261[[#This Row],[Discounted Safety]:[Discounted Other Benefits]],0))","v":{"v":-29228346.463945296,"d":"$(29,228,346)"}},{"$f":"B134","v":{"v":4631038.882024519,"d":"$4,631,039"}},{"$f":"N664-O664","v":{"v":-33859385.34596981,"d":"$(33,859,385)"}},{"$f":"IF(A664=\"N/A\",0,VLOOKUP(A664,Defaults!$A$290:$B$340,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(A664=\"N/A\", 0,VLOOKUP(A664,Defaults!$A$290:$C$340,3,FALSE))","v":{"$error":"#N/A"}}]
[{"$f":"IF(OR(B35=0,B35=\"Required\"), \"N/A\", B35)","v":2030},{"$f":"IF(A665<>\"N/A\",B664+1,\"N/A\")","v":1},{"$f":"(IF(A665=\"N/A\",0,(\n\n+N(\"Avoided crashes due to CMF\")\n+IF($B$420=\"YES\",IF(OR(A665<$C$425,A665>$C$426),0,(((SUM($H591:$J591)-SUM($C591:$E591))/SUM($C591:$E591))*0.5*$D$440) + ((SUM($C591:$E591)/SUM($C$591:$E$591))*$D$440)))\n\n+N(\"Avoided detour benefits\")\n+IF($B$277=\"YES\",IF(A665=\"N/A\",0, IF(A665>=$C$304, $D$304*$C$68*$C$455*SUM(C591:E591),\nIF( A665>=$C$300, $D$300*$C$68*$C$455*D591+$E$300*$C$68*$C$455*E591,\nIF(A665>=$C$299, $D$299*$C$68*$C$455*D591+$E$299*$C$68*$C$455*E591,\nIF(A665>=$C$298,$D$298*$C$68*$C$455*D591+$E$298*$C$68*$C$455*E591,0)))))*365,0)\n\n+N(\"Avoided detour benefits - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*$C$455*SUM(C591:E591),0),0),0)\n)))*Q665","v":{"v":573.8398740425268,"d":"$574"}},{"$f":"(IF($A665=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A665>=$C$466, $A665<=$C$467)),\n($C591+(0.5*($H591-$C591)))*$C$85*$C$91*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+($D591+(0.5*($I591-$D591)))*$C$93*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+(($E591+(0.5*($J591-$E591)))*$C$94+($E591+(0.5*($J591-$E591)))*$C$91*$C$95)*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,\nIF(A665>=$C$304,$D$304*$C$68/$C$69*(($C$93*D591)+($C$91*$C$85*C591)+($C$91*$C$95*E591+E591*$C$94))+IFERROR($D$304*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),\nIF(A665>=$C$300,($D$300*$C$68/$C$69*(($C$93*D591))+($E$300*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$299,($D$299*$C$68/$C$69*(($C$93*D591))+($E$299*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$298,($D$298*$C$68/$C$69*(($C$93*D591))+($E$298*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$329*$B$330*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$337*$B$338*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$313*$B$314*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$321*$B$322*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I591:J591)-SUM(D591:E591))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H591-C591))))\n\n))*Q665)","v":{"v":213362.20390564113,"d":"$213,362"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I591:J591)-SUM(D591:E591))+(Defaults!$B$59*0.5*$C$72*(H591-C591)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D591+$E$300*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D591+$E$299*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D591+$E$298*$C$68*(Defaults!$B$60)*E591,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0),0)))*Q665","v":{"v":378037.730409995,"d":"$378,038"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A665=\"N/A\",0,(\n(($B$355+($D$355*($B665-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B665-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B665-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B665-1)))*(($B$386-$C$386)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B665-1)))*(($B$387-$C$387)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C591*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C591*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D591*$C$93)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E591*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F591*$C$92/Defaults!$B$258+$G591*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L630*$E591)\n\n))*Q665\n\n+(IF(A665=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J630*$E591))\n\n))*R665,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A665=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K591-F591)*Defaults!$C$254*Defaults!$C$250)\n+((L591-G591)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F591*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K591-F591)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F591*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K591-F591)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F591*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K591-F591)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F591*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K591-F591)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F591*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K591-F591)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F591*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K591-F591)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G591*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G591*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G591*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G591*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G591*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L591-G591)*$C$526*365*0.5,0))),0)*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J630*(I591-D591))+(F630*(H591-C591))+((J591-E591)*J630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304, $D$304*$C$68*((J630*D591)+(F630*C591)+(E591*J630)),\nIF( A665>=$C$300, $D$300*$C$68*J630*D591+$E$300*$C$68*J630*E591,\nIF(A665>=$C$299, $D$299*$C$68*J630*D591+$E$299*$C$68*J630*E591,\nIF(A665>=$C$298,$D$298*$C$68*J630*D591+$E$298*$C$68*J630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0))),0))))*R665","v":{"v":89725.26839204963,"d":"$89,725"}},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L630*(I591-D591))+(K630*(H591-C591))+((J591-E591)*L630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304,$D$304*$C$68*((L630*D591)+(L630*E591)+(K630*C591)),\nIF(A665>=$C$300,$D$300*$C$68*L630*D591+$E$300*$C$68*L630*E591,\nIF(A665>=$C$299,$D$299*$C$68*L630*D591+$E$299*$C$68*L630*E591,\nIF(A665>=$C$298,$D$298*$C$68*L630*D591+$E$298*$C$68*L630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0))),0))))*Q665","v":{"v":36004.73180888996,"d":"$36,005"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I591:J591)-SUM(D591:E591)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H591-C591)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A665=\"N/A\",A665<D$484,A665>E$484),0,\nB$484*(1+C$484)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$485,A665>E$485),0,B$485*(1+C$485)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$486,A665>E$486),0,B$486*(1+C$486)^(B665-1))),0)\n\n))*Q665","v":{"v":1059.6512140280165,"d":"$1,060"}},{"$f":"(IF(A665=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B665-1)))-($B$158*((1+$B$159)^(B665-1)))),0)\n\n+(IFERROR(IF(AND(A665>=$B$164,A665<=($B$165),MOD((A665-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A665>=$B$172,A665<=($B$173),MOD((A665-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A665>=$B$180,A665<=($B$181),MOD((A665-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A665>=$B$188,A665<=($B$189),MOD((A665-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q665))\n\n+IFERROR(SUMIF($A$198:$A$237,A665,$E$198:$E$237),0)","v":0},{"$f":"IFERROR((IF(A665=($B$35+$B$36-1),IFERROR(($A$138*$B$133*($B$138-$B$36)/$B$138),0)+IFERROR(($A$139*$B$133*($B$139-$B$36)/$B$139),0)+IFERROR(($A$140*$B$133*($B$140-$B$36)/$B$140),0)+IFERROR(($A$141*$B$133*($B$141-$B$36)/$B$141),0),0))*Q665, 0)","v":0},{"$f":"IF($B$531=\"YES\",(\nIF(OR(A665=\"N/A\",A665<D$536,A665>E$536),0,B$536*(1+C$536)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$537,A665>E$537),0,B$537*(1+C$537)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$538,A665>E$538),0,B$538*(1+C$538)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$539,A665>E$539),0,B$539*(1+C$539)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$540,A665>E$540),0,B$540*(1+C$540)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$541,A665>E$541),0,B$541*(1+C$541)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$542,A665>E$542),0,B$542*(1+C$542)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$543,A665>E$543),0,B$543*(1+C$543)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$544,A665>E$544),0,B$544*(1+C$544)^(B665-1))\n)*Q665,0)","v":0},{"$f":"C665+D665+E665+F665+G665+H665+L665+M665+K665+J665+I665","v":{"v":718763.4256046463,"d":"$718,763"}},0,{"$f":"N665-O665","v":{"v":718763.4256046463,"d":"$718,763"}},{"$f":"IF(A665=\"N/A\",0,VLOOKUP(A665,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7833046013764873,"d":"0.78"}},{"$f":"IF(A665=\"N/A\", 0,VLOOKUP(A665,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8534903711901116,"d":"0.85"}}]
[{"$f":"IFERROR(IF(A665=\"N/A\",\"N/A\",IF(A665>=$B$35+$B$36-1,\"N/A\",A665+1)), \"N/A\")","v":2031},2,{"v":563.5912564014394,"d":"$564"},{"$f":"(IF($A666=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A666>=$C$466, $A666<=$C$467)),\n($C592+(0.5*($H592-$C592)))*$C$85*$C$91*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+($D592+(0.5*($I592-$D592)))*$C$93*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+(($E592+(0.5*($J592-$E592)))*$C$94+($E592+(0.5*($J592-$E592)))*$C$91*$C$95)*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,\nIF(A666>=$C$304,$D$304*$C$68/$C$69*(($C$93*D592)+($C$91*$C$85*C592)+($C$91*$C$95*E592+E592*$C$94))+IFERROR($D$304*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),\nIF(A666>=$C$300,($D$300*$C$68/$C$69*(($C$93*D592))+($E$300*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$299,($D$299*$C$68/$C$69*(($C$93*D592))+($E$299*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$298,($D$298*$C$68/$C$69*(($C$93*D592))+($E$298*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$329*$B$330*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$337*$B$338*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$313*$B$314*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$321*$B$322*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I592:J592)-SUM(D592:E592))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H592-C592))))\n\n))*Q666)","v":{"v":209552.093755557,"d":"$209,552"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I592:J592)-SUM(D592:E592))+(Defaults!$B$59*0.5*$C$72*(H592-C592)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D592+$E$300*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D592+$E$299*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D592+$E$298*$C$68*(Defaults!$B$60)*E592,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0),0)))*Q666","v":{"v":371286.9312178997,"d":"$371,287"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A666=\"N/A\",0,(\n(($B$355+($D$355*($B666-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B666-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B666-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B666-1)))*(($B$386-$C$386)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B666-1)))*(($B$387-$C$387)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C592*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C592*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D592*$C$93)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E592*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F592*$C$92/Defaults!$B$258+$G592*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L631*$E592)\n\n))*Q666\n\n+(IF(A666=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J631*$E592))\n\n))*R666,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A666=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K592-F592)*Defaults!$C$254*Defaults!$C$250)\n+((L592-G592)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F592*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K592-F592)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F592*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K592-F592)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F592*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K592-F592)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F592*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K592-F592)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F592*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K592-F592)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F592*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K592-F592)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G592*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G592*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G592*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G592*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G592*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L592-G592)*$C$526*365*0.5,0))),0)*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J631*(I592-D592))+(F631*(H592-C592))+((J592-E592)*J631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304, $D$304*$C$68*((J631*D592)+(F631*C592)+(E592*J631)),\nIF( A666>=$C$300, $D$300*$C$68*J631*D592+$E$300*$C$68*J631*E592,\nIF(A666>=$C$299, $D$299*$C$68*J631*D592+$E$299*$C$68*J631*E592,\nIF(A666>=$C$298,$D$298*$C$68*J631*D592+$E$298*$C$68*J631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0))),0))))*R666","v":{"v":90806.29229117147,"d":"$90,806"}},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L631*(I592-D592))+(K631*(H592-C592))+((J592-E592)*L631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304,$D$304*$C$68*((L631*D592)+(L631*E592)+(K631*C592)),\nIF(A666>=$C$300,$D$300*$C$68*L631*D592+$E$300*$C$68*L631*E592,\nIF(A666>=$C$299,$D$299*$C$68*L631*D592+$E$299*$C$68*L631*E592,\nIF(A666>=$C$298,$D$298*$C$68*L631*D592+$E$298*$C$68*L631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0))),0))))*Q666","v":{"v":35361.77822289881,"d":"$35,362"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I592:J592)-SUM(D592:E592)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H592-C592)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A666=\"N/A\",A666<D$484,A666>E$484),0,\nB$484*(1+C$484)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$485,A666>E$485),0,B$485*(1+C$485)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$486,A666>E$486),0,B$486*(1+C$486)^(B666-1))),0)\n\n))*Q666","v":{"v":1040.7285193229006,"d":"$1,041"}},{"$f":"(IF(A666=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B666-1)))-($B$158*((1+$B$159)^(B666-1)))),0)\n\n+(IFERROR(IF(AND(A666>=$B$164,A666<=($B$165),MOD((A666-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A666>=$B$172,A666<=($B$173),MOD((A666-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A666>=$B$180,A666<=($B$181),MOD((A666-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A666>=$B$188,A666<=($B$189),MOD((A666-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q666))\n\n+IFERROR(SUMIF($A$198:$A$237,A666,$E$198:$E$237),0)","v":0},0,{"$f":"IF($B$531=\"YES\",(\nIF(OR(A666=\"N/A\",A666<D$536,A666>E$536),0,B$536*(1+C$536)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$537,A666>E$537),0,B$537*(1+C$537)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$538,A666>E$538),0,B$538*(1+C$538)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$539,A666>E$539),0,B$539*(1+C$539)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$540,A666>E$540),0,B$540*(1+C$540)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$541,A666>E$541),0,B$541*(1+C$541)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$542,A666>E$542),0,B$542*(1+C$542)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$543,A666>E$543),0,B$543*(1+C$543)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$544,A666>E$544),0,B$544*(1+C$544)^(B666-1))\n)*Q666,0)","v":0},{"$f":"C666+D666+E666+F666+G666+H666+L666+M666+K666+J666+I666","v":{"v":708611.4152632514,"d":"$708,611"}},0,{"$f":"N666-O666","v":{"v":708611.4152632514,"d":"$708,611"}},{"$f":"IF(A666=\"N/A\",0,VLOOKUP(A666,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7597522806755455,"d":"0.76"}},{"$f":"IF(A666=\"N/A\", 0,VLOOKUP(A666,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8367552658726585,"d":"0.84"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},3,{"v":553.4401512917607,"d":"$553"},{"$f":"(IF($A667=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A667>=$C$466, $A667<=$C$467)),\n($C593+(0.5*($H593-$C593)))*$C$85*$C$91*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+($D593+(0.5*($I593-$D593)))*$C$93*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+(($E593+(0.5*($J593-$E593)))*$C$94+($E593+(0.5*($J593-$E593)))*$C$91*$C$95)*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A667=\"N/A\",0,\nIF(A667>=$C$304,$D$304*$C$68/$C$69*(($C$93*D593)+($C$91*$C$85*C593)+($C$91*$C$95*E593+E593*$C$94))+IFERROR($D$304*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),\nIF(A667>=$C$300,($D$300*$C$68/$C$69*(($C$93*D593))+($E$300*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$299,($D$299*$C$68/$C$69*(($C$93*D593))+($E$299*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$298,($D$298*$C$68/$C$69*(($C$93*D593))+($E$298*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$329*$B$330*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$337*$B$338*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$313*$B$314*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$321*$B$322*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I593:J593)-SUM(D593:E593))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H593-C593))))\n\n))*Q667)","v":{"v":205778.21144737897,"d":"$205,778"}},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I593:J593)-SUM(D593:E593))+(Defaults!$B$59*0.5*$C$72*(H593-C593)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D593+$E$300*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D593+$E$299*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D593+$E$298*$C$68*(Defaults!$B$60)*E593,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0),0)))*Q667","v":{"v":364600.32095374534,"d":"$364,600"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A667=\"N/A\",0,(\n(($B$355+($D$355*($B667-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B667-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B667-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B667-1)))*(($B$386-$C$386)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B667-1)))*(($B$387-$C$387)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C593*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C593*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D593*$C$93)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E593*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F593*$C$92/Defaults!$B$258+$G593*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L632*$E593)\n\n))*Q667\n\n+(IF(A667=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J632*$E593))\n\n))*R667,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A667=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K593-F593)*Defaults!$C$254*Defaults!$C$250)\n+((L593-G593)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F593*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K593-F593)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F593*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K593-F593)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F593*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K593-F593)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F593*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K593-F593)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F593*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K593-F593)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F593*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K593-F593)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G593*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G593*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G593*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G593*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G593*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L593-G593)*$C$526*365*0.5,0))),0)*Q667","v":0},{"v":91164.6361955475,"d":"$91,165"},{"v":34724.938061441,"d":"$34,725"},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I593:J593)-SUM(D593:E593)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H593-C593)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A667=\"N/A\",A667<D$484,A667>E$484),0,\nB$484*(1+C$484)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$485,A667>E$485),0,B$485*(1+C$485)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$486,A667>E$486),0,B$486*(1+C$486)^(B667-1))),0)\n\n))*Q667","v":{"v":1021.9857481279226,"d":"$1,022"}},0,0,0,{"v":697843.5325575324,"d":"$697,844"},0,{"v":697843.5325575324,"d":"$697,844"},{"$f":"IF(A667=\"N/A\",0,VLOOKUP(A667,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7369081286862711,"d":"0.74"}},{"$f":"IF(A667=\"N/A\", 0,VLOOKUP(A667,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8203482998751553,"d":"0.82"}}]
[2033,4,{"v":543.3899602733976,"d":"$543"},{"$f":"(IF($A668=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A668>=$C$466, $A668<=$C$467)),\n($C594+(0.5*($H594-$C594)))*$C$85*$C$91*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+($D594+(0.5*($I594-$D594)))*$C$93*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+(($E594+(0.5*($J594-$E594)))*$C$94+($E594+(0.5*($J594-$E594)))*$C$91*$C$95)*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A668=\"N/A\",0,\nIF(A668>=$C$304,$D$304*$C$68/$C$69*(($C$93*D594)+($C$91*$C$85*C594)+($C$91*$C$95*E594+E594*$C$94))+IFERROR($D$304*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),\nIF(A668>=$C$300,($D$300*$C$68/$C$69*(($C$93*D594))+($E$300*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$299,($D$299*$C$68/$C$69*(($C$93*D594))+($E$299*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$298,($D$298*$C$68/$C$69*(($C$93*D594))+($E$298*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$329*$B$330*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$337*$B$338*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$313*$B$314*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$321*$B$322*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I594:J594)-SUM(D594:E594))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H594-C594))))\n\n))*Q668)","v":{"v":202041.82302919717,"d":"$202,042"}},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I594:J594)-SUM(D594:E594))+(Defaults!$B$59*0.5*$C$72*(H594-C594)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D594+$E$300*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D594+$E$299*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D594+$E$298*$C$68*(Defaults!$B$60)*E594,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0),0)))*Q668","v":{"v":357980.14281683264,"d":"$357,980"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A668=\"N/A\",0,(\n(($B$355+($D$355*($B668-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B668-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B668-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B668-1)))*(($B$386-$C$386)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B668-1)))*(($B$387-$C$387)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C594*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C594*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D594*$C$93)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E594*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F594*$C$92/Defaults!$B$258+$G594*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L633*$E594)\n\n))*Q668\n\n+(IF(A668=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J633*$E594))\n\n))*R668,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A668=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K594-F594)*Defaults!$C$254*Defaults!$C$250)\n+((L594-G594)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F594*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K594-F594)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F594*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K594-F594)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F594*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K594-F594)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F594*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K594-F594)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F594*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K594-F594)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F594*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K594-F594)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G594*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G594*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G594*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G594*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G594*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L594-G594)*$C$526*365*0.5,0))),0)*Q668","v":0},{"v":92181.69240920678,"d":"$92,182"},{"v":34094.42496930039,"d":"$34,094"},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I594:J594)-SUM(D594:E594)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H594-C594)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A668=\"N/A\",A668<D$484,A668>E$484),0,\nB$484*(1+C$484)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$485,A668>E$485),0,B$485*(1+C$485)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$486,A668>E$486),0,B$486*(1+C$486)^(B668-1))),0)\n\n))*Q668","v":{"v":1003.4291881986975,"d":"$1,003"}},0,0,0,{"v":687844.902373009,"d":"$687,845"},0,{"v":687844.902373009,"d":"$687,845"},{"$f":"IF(A668=\"N/A\",0,VLOOKUP(A668,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7147508522660244,"d":"0.71"}},{"$f":"IF(A668=\"N/A\", 0,VLOOKUP(A668,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8042630390932897,"d":"0.80"}}]
[2034,5,{"v":533.4437921917976,"d":"$533"},{"$f":"(IF($A669=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A669>=$C$466, $A669<=$C$467)),\n($C595+(0.5*($H595-$C595)))*$C$85*$C$91*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+($D595+(0.5*($I595-$D595)))*$C$93*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+(($E595+(0.5*($J595-$E595)))*$C$94+($E595+(0.5*($J595-$E595)))*$C$91*$C$95)*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A669=\"N/A\",0,\nIF(A669>=$C$304,$D$304*$C$68/$C$69*(($C$93*D595)+($C$91*$C$85*C595)+($C$91*$C$95*E595+E595*$C$94))+IFERROR($D$304*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),\nIF(A669>=$C$300,($D$300*$C$68/$C$69*(($C$93*D595))+($E$300*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$299,($D$299*$C$68/$C$69*(($C$93*D595))+($E$299*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$298,($D$298*$C$68/$C$69*(($C$93*D595))+($E$298*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$329*$B$330*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$337*$B$338*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$313*$B$314*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$321*$B$322*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I595:J595)-SUM(D595:E595))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H595-C595))))\n\n))*Q669)","v":{"v":198344.08566149237,"d":"$198,344"}},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I595:J595)-SUM(D595:E595))+(Defaults!$B$59*0.5*$C$72*(H595-C595)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D595+$E$300*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D595+$E$299*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D595+$E$298*$C$68*(Defaults!$B$60)*E595,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0),0)))*Q669","v":{"v":351428.4470780804,"d":"$351,428"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A669=\"N/A\",0,(\n(($B$355+($D$355*($B669-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B669-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B669-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B669-1)))*(($B$386-$C$386)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B669-1)))*(($B$387-$C$387)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C595*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C595*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D595*$C$93)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E595*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F595*$C$92/Defaults!$B$258+$G595*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L634*$E595)\n\n))*Q669\n\n+(IF(A669=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J634*$E595))\n\n))*R669,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A669=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K595-F595)*Defaults!$C$254*Defaults!$C$250)\n+((L595-G595)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F595*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K595-F595)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F595*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K595-F595)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F595*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K595-F595)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F595*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K595-F595)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F595*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K595-F595)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F595*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K595-F595)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G595*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G595*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G595*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G595*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G595*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L595-G595)*$C$526*365*0.5,0))),0)*Q669","v":0},{"v":92825.63865469818,"d":"$92,826"},{"v":33470.43421654831,"d":"$33,470"},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I595:J595)-SUM(D595:E595)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H595-C595)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A669=\"N/A\",A669<D$484,A669>E$484),0,\nB$484*(1+C$484)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$485,A669>E$485),0,B$485*(1+C$485)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$486,A669>E$486),0,B$486*(1+C$486)^(B669-1))),0)\n\n))*Q669","v":{"v":985.0645865067405,"d":"$985"}},0,0,0,{"v":677587.1139895177,"d":"$677,587"},0,{"v":677587.1139895177,"d":"$677,587"},{"$f":"IF(A669=\"N/A\",0,VLOOKUP(A669,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6932597985121478,"d":"0.69"}},{"$f":"IF(A669=\"N/A\", 0,VLOOKUP(A669,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7884931755816564,"d":"0.79"}}]
[2035,6,{"v":523.6044777052864,"d":"$524"},{"$f":"(IF($A670=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A670>=$C$466, $A670<=$C$467)),\n($C596+(0.5*($H596-$C596)))*$C$85*$C$91*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+($D596+(0.5*($I596-$D596)))*$C$93*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+(($E596+(0.5*($J596-$E596)))*$C$94+($E596+(0.5*($J596-$E596)))*$C$91*$C$95)*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A670=\"N/A\",0,\nIF(A670>=$C$304,$D$304*$C$68/$C$69*(($C$93*D596)+($C$91*$C$85*C596)+($C$91*$C$95*E596+E596*$C$94))+IFERROR($D$304*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),\nIF(A670>=$C$300,($D$300*$C$68/$C$69*(($C$93*D596))+($E$300*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$299,($D$299*$C$68/$C$69*(($C$93*D596))+($E$299*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$298,($D$298*$C$68/$C$69*(($C$93*D596))+($E$298*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$329*$B$330*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$337*$B$338*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$313*$B$314*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$321*$B$322*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I596:J596)-SUM(D596:E596))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H596-C596))))\n\n))*Q670)","v":{"v":194686.05302057185,"d":"$194,686"}},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I596:J596)-SUM(D596:E596))+(Defaults!$B$59*0.5*$C$72*(H596-C596)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D596+$E$300*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D596+$E$299*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D596+$E$298*$C$68*(Defaults!$B$60)*E596,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0),0)))*Q670","v":{"v":344947.1006538992,"d":"$344,947"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A670=\"N/A\",0,(\n(($B$355+($D$355*($B670-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B670-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B670-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B670-1)))*(($B$386-$C$386)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B670-1)))*(($B$387-$C$387)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C596*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C596*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D596*$C$93)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E596*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F596*$C$92/Defaults!$B$258+$G596*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L635*$E596)\n\n))*Q670\n\n+(IF(A670=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J635*$E596))\n\n))*R670,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A670=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K596-F596)*Defaults!$C$254*Defaults!$C$250)\n+((L596-G596)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F596*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K596-F596)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F596*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K596-F596)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F596*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K596-F596)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F596*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K596-F596)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F596*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K596-F596)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F596*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K596-F596)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G596*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G596*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G596*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G596*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G596*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L596-G596)*$C$526*365*0.5,0))),0)*Q670","v":0},{"v":93440.73761929464,"d":"$93,441"},{"v":32853.14361036975,"d":"$32,853"},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I596:J596)-SUM(D596:E596)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H596-C596)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A670=\"N/A\",A670<D$484,A670>E$484),0,\nB$484*(1+C$484)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$485,A670>E$485),0,B$485*(1+C$485)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$486,A670>E$486),0,B$486*(1+C$486)^(B670-1))),0)\n\n))*Q670","v":{"v":966.8971760753234,"d":"$967"}},0,0,0,{"v":667417.5365579162,"d":"$667,418"},0,{"v":667417.5365579162,"d":"$667,418"},{"$f":"IF(A670=\"N/A\",0,VLOOKUP(A670,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6724149355112976,"d":"0.67"}},{"$f":"IF(A670=\"N/A\", 0,VLOOKUP(A670,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7730325250800554,"d":"0.77"}}]
[2036,7,{"v":513.8745832034317,"d":"$514"},{"$f":"(IF($A671=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A671>=$C$466, $A671<=$C$467)),\n($C597+(0.5*($H597-$C597)))*$C$85*$C$91*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+($D597+(0.5*($I597-$D597)))*$C$93*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+(($E597+(0.5*($J597-$E597)))*$C$94+($E597+(0.5*($J597-$E597)))*$C$91*$C$95)*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A671=\"N/A\",0,\nIF(A671>=$C$304,$D$304*$C$68/$C$69*(($C$93*D597)+($C$91*$C$85*C597)+($C$91*$C$95*E597+E597*$C$94))+IFERROR($D$304*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),\nIF(A671>=$C$300,($D$300*$C$68/$C$69*(($C$93*D597))+($E$300*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$299,($D$299*$C$68/$C$69*(($C$93*D597))+($E$299*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$298,($D$298*$C$68/$C$69*(($C$93*D597))+($E$298*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$329*$B$330*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$337*$B$338*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$313*$B$314*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$321*$B$322*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I597:J597)-SUM(D597:E597))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H597-C597))))\n\n))*Q671)","v":{"v":191068.68047550833,"d":"$191,069"}},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I597:J597)-SUM(D597:E597))+(Defaults!$B$59*0.5*$C$72*(H597-C597)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D597+$E$300*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D597+$E$299*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D597+$E$298*$C$68*(Defaults!$B$60)*E597,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0),0)))*Q671","v":{"v":338537.7962787531,"d":"$338,538"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A671=\"N/A\",0,(\n(($B$355+($D$355*($B671-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B671-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B671-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B671-1)))*(($B$386-$C$386)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B671-1)))*(($B$387-$C$387)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C597*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C597*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D597*$C$93)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E597*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F597*$C$92/Defaults!$B$258+$G597*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L636*$E597)\n\n))*Q671\n\n+(IF(A671=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J636*$E597))\n\n))*R671,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A671=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K597-F597)*Defaults!$C$254*Defaults!$C$250)\n+((L597-G597)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F597*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K597-F597)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F597*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K597-F597)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F597*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K597-F597)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F597*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K597-F597)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F597*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K597-F597)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F597*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K597-F597)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G597*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G597*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G597*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G597*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G597*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L597-G597)*$C$526*365*0.5,0))),0)*Q671","v":0},{"v":94027.24855369788,"d":"$94,027"},{"v":32242.71436866838,"d":"$32,243"},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I597:J597)-SUM(D597:E597)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H597-C597)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A671=\"N/A\",A671<D$484,A671>E$484),0,\nB$484*(1+C$484)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$485,A671>E$485),0,B$485*(1+C$485)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$486,A671>E$486),0,B$486*(1+C$486)^(B671-1))),0)\n\n))*Q671","v":{"v":948.9317016904441,"d":"$949"}},0,0,0,{"v":657339.2459615215,"d":"$657,339"},0,{"v":657339.2459615215,"d":"$657,339"},{"$f":"IF(A671=\"N/A\",0,VLOOKUP(A671,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6521968336676021,"d":"0.65"}},{"$f":"IF(A671=\"N/A\", 0,VLOOKUP(A671,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7578750245882895,"d":"0.76"}}]
[2037,8,{"v":504.25642413991653,"d":"$504"},{"$f":"(IF($A672=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A672>=$C$466, $A672<=$C$467)),\n($C598+(0.5*($H598-$C598)))*$C$85*$C$91*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+($D598+(0.5*($I598-$D598)))*$C$93*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+(($E598+(0.5*($J598-$E598)))*$C$94+($E598+(0.5*($J598-$E598)))*$C$91*$C$95)*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A672=\"N/A\",0,\nIF(A672>=$C$304,$D$304*$C$68/$C$69*(($C$93*D598)+($C$91*$C$85*C598)+($C$91*$C$95*E598+E598*$C$94))+IFERROR($D$304*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),\nIF(A672>=$C$300,($D$300*$C$68/$C$69*(($C$93*D598))+($E$300*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$299,($D$299*$C$68/$C$69*(($C$93*D598))+($E$299*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$298,($D$298*$C$68/$C$69*(($C$93*D598))+($E$298*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$329*$B$330*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$337*$B$338*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$313*$B$314*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$321*$B$322*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I598:J598)-SUM(D598:E598))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H598-C598))))\n\n))*Q672)","v":{"v":187492.83004731717,"d":"$187,493"}},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I598:J598)-SUM(D598:E598))+(Defaults!$B$59*0.5*$C$72*(H598-C598)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D598+$E$300*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D598+$E$299*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D598+$E$298*$C$68*(Defaults!$B$60)*E598,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0),0)))*Q672","v":{"v":332202.0612918908,"d":"$332,202"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A672=\"N/A\",0,(\n(($B$355+($D$355*($B672-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B672-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B672-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B672-1)))*(($B$386-$C$386)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B672-1)))*(($B$387-$C$387)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C598*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C598*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D598*$C$93)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E598*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F598*$C$92/Defaults!$B$258+$G598*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L637*$E598)\n\n))*Q672\n\n+(IF(A672=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J637*$E598))\n\n))*R672,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A672=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K598-F598)*Defaults!$C$254*Defaults!$C$250)\n+((L598-G598)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F598*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K598-F598)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F598*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K598-F598)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F598*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K598-F598)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F598*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K598-F598)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F598*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K598-F598)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F598*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K598-F598)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G598*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G598*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G598*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G598*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G598*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L598-G598)*$C$526*365*0.5,0))),0)*Q672","v":0},{"v":94916.16221188921,"d":"$94,916"},{"v":31639.29195692452,"d":"$31,639"},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I598:J598)-SUM(D598:E598)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H598-C598)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A672=\"N/A\",A672<D$484,A672>E$484),0,\nB$484*(1+C$484)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$485,A672>E$485),0,B$485*(1+C$485)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$486,A672>E$486),0,B$486*(1+C$486)^(B672-1))),0)\n\n))*Q672","v":{"v":931.1724445303003,"d":"$931"}},0,0,0,{"v":647685.7743766919,"d":"$647,686"},0,{"v":647685.7743766919,"d":"$647,686"},{"$f":"IF(A672=\"N/A\",0,VLOOKUP(A672,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6325866475922426,"d":"0.63"}},{"$f":"IF(A672=\"N/A\", 0,VLOOKUP(A672,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7430147299885193,"d":"0.74"}}]
[2038,9,{"v":494.7520778025497,"d":"$495"},{"$f":"(IF($A673=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A673>=$C$466, $A673<=$C$467)),\n($C599+(0.5*($H599-$C599)))*$C$85*$C$91*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+($D599+(0.5*($I599-$D599)))*$C$93*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+(($E599+(0.5*($J599-$E599)))*$C$94+($E599+(0.5*($J599-$E599)))*$C$91*$C$95)*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A673=\"N/A\",0,\nIF(A673>=$C$304,$D$304*$C$68/$C$69*(($C$93*D599)+($C$91*$C$85*C599)+($C$91*$C$95*E599+E599*$C$94))+IFERROR($D$304*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),\nIF(A673>=$C$300,($D$300*$C$68/$C$69*(($C$93*D599))+($E$300*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$299,($D$299*$C$68/$C$69*(($C$93*D599))+($E$299*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$298,($D$298*$C$68/$C$69*(($C$93*D599))+($E$298*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$329*$B$330*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$337*$B$338*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$313*$B$314*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$321*$B$322*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I599:J599)-SUM(D599:E599))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H599-C599))))\n\n))*Q673)","v":{"v":183959.2751587872,"d":"$183,959"}},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I599:J599)-SUM(D599:E599))+(Defaults!$B$59*0.5*$C$72*(H599-C599)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D599+$E$300*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D599+$E$299*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D599+$E$298*$C$68*(Defaults!$B$60)*E599,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0),0)))*Q673","v":{"v":325941.26605315326,"d":"$325,941"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A673=\"N/A\",0,(\n(($B$355+($D$355*($B673-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B673-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B673-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B673-1)))*(($B$386-$C$386)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B673-1)))*(($B$387-$C$387)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C599*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C599*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D599*$C$93)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E599*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F599*$C$92/Defaults!$B$258+$G599*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L638*$E599)\n\n))*Q673\n\n+(IF(A673=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J638*$E599))\n\n))*R673,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A673=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K599-F599)*Defaults!$C$254*Defaults!$C$250)\n+((L599-G599)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F599*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K599-F599)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F599*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K599-F599)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F599*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K599-F599)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F599*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K599-F599)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F599*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K599-F599)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F599*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K599-F599)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G599*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G599*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G599*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G599*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G599*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L599-G599)*$C$526*365*0.5,0))),0)*Q673","v":0},{"v":95115.60831881991,"d":"$95,116"},{"v":31043.006889725933,"d":"$31,043"},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I599:J599)-SUM(D599:E599)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H599-C599)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A673=\"N/A\",A673<D$484,A673>E$484),0,\nB$484*(1+C$484)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$485,A673>E$485),0,B$485*(1+C$485)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$486,A673>E$486),0,B$486*(1+C$486)^(B673-1))),0)\n\n))*Q673","v":{"v":913.6232457550507,"d":"$914"}},0,0,0,{"v":637467.5317440439,"d":"$637,468"},0,{"v":637467.5317440439,"d":"$637,468"},{"$f":"IF(A673=\"N/A\",0,VLOOKUP(A673,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6135660985375776,"d":"0.61"}},{"$f":"IF(A673=\"N/A\", 0,VLOOKUP(A673,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7284458137142344,"d":"0.73"}}]
[2039,10,{"v":485.363395542208,"d":"$485"},{"$f":"(IF($A674=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A674>=$C$466, $A674<=$C$467)),\n($C600+(0.5*($H600-$C600)))*$C$85*$C$91*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+($D600+(0.5*($I600-$D600)))*$C$93*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+(($E600+(0.5*($J600-$E600)))*$C$94+($E600+(0.5*($J600-$E600)))*$C$91*$C$95)*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A674=\"N/A\",0,\nIF(A674>=$C$304,$D$304*$C$68/$C$69*(($C$93*D600)+($C$91*$C$85*C600)+($C$91*$C$95*E600+E600*$C$94))+IFERROR($D$304*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),\nIF(A674>=$C$300,($D$300*$C$68/$C$69*(($C$93*D600))+($E$300*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$299,($D$299*$C$68/$C$69*(($C$93*D600))+($E$299*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$298,($D$298*$C$68/$C$69*(($C$93*D600))+($E$298*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$329*$B$330*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$337*$B$338*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$313*$B$314*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$321*$B$322*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I600:J600)-SUM(D600:E600))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H600-C600))))\n\n))*Q674)","v":{"v":180468.70518307082,"d":"$180,469"}},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I600:J600)-SUM(D600:E600))+(Defaults!$B$59*0.5*$C$72*(H600-C600)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D600+$E$300*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D600+$E$299*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D600+$E$298*$C$68*(Defaults!$B$60)*E600,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0),0)))*Q674","v":{"v":319756.6320022195,"d":"$319,757"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A674=\"N/A\",0,(\n(($B$355+($D$355*($B674-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B674-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B674-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B674-1)))*(($B$386-$C$386)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B674-1)))*(($B$387-$C$387)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C600*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C600*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D600*$C$93)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E600*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F600*$C$92/Defaults!$B$258+$G600*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L639*$E600)\n\n))*Q674\n\n+(IF(A674=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J639*$E600))\n\n))*R674,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A674=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K600-F600)*Defaults!$C$254*Defaults!$C$250)\n+((L600-G600)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F600*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K600-F600)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F600*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K600-F600)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F600*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K600-F600)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F600*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K600-F600)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F600*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K600-F600)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F600*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K600-F600)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G600*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G600*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G600*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G600*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G600*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L600-G600)*$C$526*365*0.5,0))),0)*Q674","v":0},{"v":95618.0380998172,"d":"$95,618"},{"v":30453.975498339427,"d":"$30,454"},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I600:J600)-SUM(D600:E600)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H600-C600)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A674=\"N/A\",A674<D$484,A674>E$484),0,\nB$484*(1+C$484)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$485,A674>E$485),0,B$485*(1+C$485)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$486,A674>E$486),0,B$486*(1+C$486)^(B674-1))),0)\n\n))*Q674","v":{"v":896.2875290971305,"d":"$896"}},0,0,0,{"v":627679.0017080863,"d":"$627,679"},0,{"v":627679.0017080863,"d":"$627,679"},{"$f":"IF(A674=\"N/A\",0,VLOOKUP(A674,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5951174573594351,"d":"0.60"}},{"$f":"IF(A674=\"N/A\", 0,VLOOKUP(A674,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7141625624649357,"d":"0.71"}}]
[2040,11,{"v":476.09201448170097,"d":"$476"},{"$f":"(IF($A675=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A675>=$C$466, $A675<=$C$467)),\n($C601+(0.5*($H601-$C601)))*$C$85*$C$91*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+($D601+(0.5*($I601-$D601)))*$C$93*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+(($E601+(0.5*($J601-$E601)))*$C$94+($E601+(0.5*($J601-$E601)))*$C$91*$C$95)*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A675=\"N/A\",0,\nIF(A675>=$C$304,$D$304*$C$68/$C$69*(($C$93*D601)+($C$91*$C$85*C601)+($C$91*$C$95*E601+E601*$C$94))+IFERROR($D$304*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),\nIF(A675>=$C$300,($D$300*$C$68/$C$69*(($C$93*D601))+($E$300*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$299,($D$299*$C$68/$C$69*(($C$93*D601))+($E$299*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$298,($D$298*$C$68/$C$69*(($C$93*D601))+($E$298*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$329*$B$330*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$337*$B$338*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$313*$B$314*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$321*$B$322*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I601:J601)-SUM(D601:E601))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H601-C601))))\n\n))*Q675)","v":{"v":177021.7297988401,"d":"$177,022"}},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I601:J601)-SUM(D601:E601))+(Defaults!$B$59*0.5*$C$72*(H601-C601)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D601+$E$300*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D601+$E$299*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D601+$E$298*$C$68*(Defaults!$B$60)*E601,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0),0)))*Q675","v":{"v":313649.2393751261,"d":"$313,649"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A675=\"N/A\",0,(\n(($B$355+($D$355*($B675-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B675-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B675-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B675-1)))*(($B$386-$C$386)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B675-1)))*(($B$387-$C$387)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C601*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C601*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D601*$C$93)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E601*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F601*$C$92/Defaults!$B$258+$G601*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L640*$E601)\n\n))*Q675\n\n+(IF(A675=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J640*$E601))\n\n))*R675,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A675=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K601-F601)*Defaults!$C$254*Defaults!$C$250)\n+((L601-G601)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F601*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K601-F601)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F601*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K601-F601)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F601*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K601-F601)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F601*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K601-F601)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F601*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K601-F601)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F601*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K601-F601)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G601*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G601*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G601*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G601*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G601*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L601-G601)*$C$526*365*0.5,0))),0)*Q675","v":0},{"v":87213.95348271207,"d":"$87,214"},{"v":13404.15311958327,"d":"$13,404"},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I601:J601)-SUM(D601:E601)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H601-C601)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A675=\"N/A\",A675<D$484,A675>E$484),0,\nB$484*(1+C$484)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$485,A675>E$485),0,B$485*(1+C$485)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$486,A675>E$486),0,B$486*(1+C$486)^(B675-1))),0)\n\n))*Q675","v":{"v":879.1683224908836,"d":"$879"}},0,0,0,{"v":592644.336113234,"d":"$592,644"},0,{"v":592644.336113234,"d":"$592,644"},{"$f":"IF(A675=\"N/A\",0,VLOOKUP(A675,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5772235279916927,"d":"0.58"}},{"$f":"IF(A675=\"N/A\", 0,VLOOKUP(A675,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7001593749656233,"d":"0.70"}}]
[2041,12,{"v":466.93936872477866,"d":"$467"},{"$f":"(IF($A676=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A676>=$C$466, $A676<=$C$467)),\n($C602+(0.5*($H602-$C602)))*$C$85*$C$91*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+($D602+(0.5*($I602-$D602)))*$C$93*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+(($E602+(0.5*($J602-$E602)))*$C$94+($E602+(0.5*($J602-$E602)))*$C$91*$C$95)*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A676=\"N/A\",0,\nIF(A676>=$C$304,$D$304*$C$68/$C$69*(($C$93*D602)+($C$91*$C$85*C602)+($C$91*$C$95*E602+E602*$C$94))+IFERROR($D$304*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),\nIF(A676>=$C$300,($D$300*$C$68/$C$69*(($C$93*D602))+($E$300*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$299,($D$299*$C$68/$C$69*(($C$93*D602))+($E$299*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$298,($D$298*$C$68/$C$69*(($C$93*D602))+($E$298*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$329*$B$330*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$337*$B$338*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$313*$B$314*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$321*$B$322*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I602:J602)-SUM(D602:E602))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H602-C602))))\n\n))*Q676)","v":{"v":173618.88315953017,"d":"$173,619"}},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I602:J602)-SUM(D602:E602))+(Defaults!$B$59*0.5*$C$72*(H602-C602)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D602+$E$300*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D602+$E$299*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D602+$E$298*$C$68*(Defaults!$B$60)*E602,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0),0)))*Q676","v":{"v":307620.03459138237,"d":"$307,620"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A676=\"N/A\",0,(\n(($B$355+($D$355*($B676-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B676-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B676-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B676-1)))*(($B$386-$C$386)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B676-1)))*(($B$387-$C$387)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C602*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C602*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D602*$C$93)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E602*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F602*$C$92/Defaults!$B$258+$G602*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L641*$E602)\n\n))*Q676\n\n+(IF(A676=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J641*$E602))\n\n))*R676,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A676=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K602-F602)*Defaults!$C$254*Defaults!$C$250)\n+((L602-G602)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F602*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K602-F602)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F602*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K602-F602)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F602*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K602-F602)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F602*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K602-F602)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F602*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K602-F602)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F602*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K602-F602)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G602*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G602*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G602*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G602*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G602*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L602-G602)*$C$526*365*0.5,0))),0)*Q676","v":0},{"v":87616.57768188638,"d":"$87,617"},{"v":13146.488269919893,"d":"$13,146"},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I602:J602)-SUM(D602:E602)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H602-C602)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A676=\"N/A\",A676<D$484,A676>E$484),0,\nB$484*(1+C$484)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$485,A676>E$485),0,B$485*(1+C$485)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$486,A676>E$486),0,B$486*(1+C$486)^(B676-1))),0)\n\n))*Q676","v":{"v":862.2682787788748,"d":"$862"}},0,0,0,{"v":583331.1913502224,"d":"$583,331"},0,{"v":583331.1913502224,"d":"$583,331"},{"$f":"IF(A676=\"N/A\",0,VLOOKUP(A676,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5598676314177428,"d":"0.56"}},{"$f":"IF(A676=\"N/A\", 0,VLOOKUP(A676,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.686430759770219,"d":"0.69"}}]
[2042,13,{"v":457.9067000847562,"d":"$458"},{"$f":"(IF($A677=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A677>=$C$466, $A677<=$C$467)),\n($C603+(0.5*($H603-$C603)))*$C$85*$C$91*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+($D603+(0.5*($I603-$D603)))*$C$93*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+(($E603+(0.5*($J603-$E603)))*$C$94+($E603+(0.5*($J603-$E603)))*$C$91*$C$95)*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A677=\"N/A\",0,\nIF(A677>=$C$304,$D$304*$C$68/$C$69*(($C$93*D603)+($C$91*$C$85*C603)+($C$91*$C$95*E603+E603*$C$94))+IFERROR($D$304*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),\nIF(A677>=$C$300,($D$300*$C$68/$C$69*(($C$93*D603))+($E$300*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$299,($D$299*$C$68/$C$69*(($C$93*D603))+($E$299*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$298,($D$298*$C$68/$C$69*(($C$93*D603))+($E$298*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$329*$B$330*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$337*$B$338*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$313*$B$314*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$321*$B$322*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I603:J603)-SUM(D603:E603))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H603-C603))))\n\n))*Q677)","v":{"v":170260.62788391218,"d":"$170,261"}},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I603:J603)-SUM(D603:E603))+(Defaults!$B$59*0.5*$C$72*(H603-C603)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D603+$E$300*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D603+$E$299*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D603+$E$298*$C$68*(Defaults!$B$60)*E603,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0),0)))*Q677","v":{"v":301669.8373245157,"d":"$301,670"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A677=\"N/A\",0,(\n(($B$355+($D$355*($B677-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B677-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B677-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B677-1)))*(($B$386-$C$386)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B677-1)))*(($B$387-$C$387)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C603*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C603*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D603*$C$93)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E603*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F603*$C$92/Defaults!$B$258+$G603*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L642*$E603)\n\n))*Q677\n\n+(IF(A677=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J642*$E603))\n\n))*R677,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A677=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K603-F603)*Defaults!$C$254*Defaults!$C$250)\n+((L603-G603)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F603*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K603-F603)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F603*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K603-F603)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F603*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K603-F603)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F603*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K603-F603)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F603*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K603-F603)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F603*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K603-F603)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G603*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G603*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G603*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G603*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G603*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L603-G603)*$C$526*365*0.5,0))),0)*Q677","v":0},{"v":88281.58859249104,"d":"$88,282"},{"v":12892.199895378619,"d":"$12,892"},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I603:J603)-SUM(D603:E603)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H603-C603)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A677=\"N/A\",A677<D$484,A677>E$484),0,\nB$484*(1+C$484)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$485,A677>E$485),0,B$485*(1+C$485)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$486,A677>E$486),0,B$486*(1+C$486)^(B677-1))),0)\n\n))*Q677","v":{"v":845.5896955308393,"d":"$846"}},0,0,0,{"v":574407.7500919132,"d":"$574,408"},0,{"v":574407.7500919132,"d":"$574,408"},{"$f":"IF(A677=\"N/A\",0,VLOOKUP(A677,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5430335901239018,"d":"0.54"}},{"$f":"IF(A677=\"N/A\", 0,VLOOKUP(A677,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6729713331080578,"d":"0.67"}}]
[2043,14,{"v":448.99506835150913,"d":"$449"},{"$f":"(IF($A678=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A678>=$C$466, $A678<=$C$467)),\n($C604+(0.5*($H604-$C604)))*$C$85*$C$91*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+($D604+(0.5*($I604-$D604)))*$C$93*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+(($E604+(0.5*($J604-$E604)))*$C$94+($E604+(0.5*($J604-$E604)))*$C$91*$C$95)*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A678=\"N/A\",0,\nIF(A678>=$C$304,$D$304*$C$68/$C$69*(($C$93*D604)+($C$91*$C$85*C604)+($C$91*$C$95*E604+E604*$C$94))+IFERROR($D$304*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),\nIF(A678>=$C$300,($D$300*$C$68/$C$69*(($C$93*D604))+($E$300*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$299,($D$299*$C$68/$C$69*(($C$93*D604))+($E$299*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$298,($D$298*$C$68/$C$69*(($C$93*D604))+($E$298*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$329*$B$330*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$337*$B$338*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$313*$B$314*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$321*$B$322*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I604:J604)-SUM(D604:E604))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H604-C604))))\n\n))*Q678)","v":{"v":166947.3588749698,"d":"$166,947"}},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I604:J604)-SUM(D604:E604))+(Defaults!$B$59*0.5*$C$72*(H604-C604)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D604+$E$300*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D604+$E$299*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D604+$E$298*$C$68*(Defaults!$B$60)*E604,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0),0)))*Q678","v":{"v":295799.34726840287,"d":"$295,799"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A678=\"N/A\",0,(\n(($B$355+($D$355*($B678-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B678-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B678-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B678-1)))*(($B$386-$C$386)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B678-1)))*(($B$387-$C$387)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C604*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C604*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D604*$C$93)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E604*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F604*$C$92/Defaults!$B$258+$G604*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L643*$E604)\n\n))*Q678\n\n+(IF(A678=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J643*$E604))\n\n))*R678,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A678=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K604-F604)*Defaults!$C$254*Defaults!$C$250)\n+((L604-G604)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F604*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K604-F604)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F604*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K604-F604)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F604*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K604-F604)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F604*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K604-F604)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F604*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K604-F604)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F604*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K604-F604)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G604*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G604*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G604*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G604*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G604*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L604-G604)*$C$526*365*0.5,0))),0)*Q678","v":0},{"v":88633.4864311948,"d":"$88,633"},{"v":12641.317898164481,"d":"$12,641"},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I604:J604)-SUM(D604:E604)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H604-C604)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A678=\"N/A\",A678<D$484,A678>E$484),0,\nB$484*(1+C$484)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$485,A678>E$485),0,B$485*(1+C$485)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$486,A678>E$486),0,B$486*(1+C$486)^(B678-1))),0)\n\n))*Q678","v":{"v":829.134534009917,"d":"$829"}},0,0,0,{"v":565299.6400750935,"d":"$565,300"},0,{"v":565299.6400750935,"d":"$565,300"},{"$f":"IF(A678=\"N/A\",0,VLOOKUP(A678,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5267057130202734,"d":"0.53"}},{"$f":"IF(A678=\"N/A\", 0,VLOOKUP(A678,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6597758167726057,"d":"0.66"}}]
[2044,15,{"v":440.2053611149006,"d":"$440"},{"$f":"(IF($A679=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A679>=$C$466, $A679<=$C$467)),\n($C605+(0.5*($H605-$C605)))*$C$85*$C$91*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+($D605+(0.5*($I605-$D605)))*$C$93*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+(($E605+(0.5*($J605-$E605)))*$C$94+($E605+(0.5*($J605-$E605)))*$C$91*$C$95)*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A679=\"N/A\",0,\nIF(A679>=$C$304,$D$304*$C$68/$C$69*(($C$93*D605)+($C$91*$C$85*C605)+($C$91*$C$95*E605+E605*$C$94))+IFERROR($D$304*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),\nIF(A679>=$C$300,($D$300*$C$68/$C$69*(($C$93*D605))+($E$300*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$299,($D$299*$C$68/$C$69*(($C$93*D605))+($E$299*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$298,($D$298*$C$68/$C$69*(($C$93*D605))+($E$298*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$329*$B$330*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$337*$B$338*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$313*$B$314*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$321*$B$322*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I605:J605)-SUM(D605:E605))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H605-C605))))\n\n))*Q679)","v":{"v":163679.40697379815,"d":"$163,679"}},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I605:J605)-SUM(D605:E605))+(Defaults!$B$59*0.5*$C$72*(H605-C605)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D605+$E$300*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D605+$E$299*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D605+$E$298*$C$68*(Defaults!$B$60)*E605,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0),0)))*Q679","v":{"v":290009.15061129344,"d":"$290,009"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A679=\"N/A\",0,(\n(($B$355+($D$355*($B679-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B679-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B679-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B679-1)))*(($B$386-$C$386)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B679-1)))*(($B$387-$C$387)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C605*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C605*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D605*$C$93)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E605*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F605*$C$92/Defaults!$B$258+$G605*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L644*$E605)\n\n))*Q679\n\n+(IF(A679=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J644*$E605))\n\n))*R679,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A679=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K605-F605)*Defaults!$C$254*Defaults!$C$250)\n+((L605-G605)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F605*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K605-F605)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F605*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K605-F605)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F605*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K605-F605)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F605*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K605-F605)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F605*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K605-F605)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F605*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K605-F605)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G605*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G605*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G605*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G605*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G605*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L605-G605)*$C$526*365*0.5,0))),0)*Q679","v":0},{"v":89243.27194144188,"d":"$89,243"},{"v":12393.867329691819,"d":"$12,394"},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I605:J605)-SUM(D605:E605)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H605-C605)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A679=\"N/A\",A679<D$484,A679>E$484),0,\nB$484*(1+C$484)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$485,A679>E$485),0,B$485*(1+C$485)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$486,A679>E$486),0,B$486*(1+C$486)^(B679-1))),0)\n\n))*Q679","v":{"v":812.9044373195347,"d":"$813"}},0,0,0,{"v":556578.8066546597,"d":"$556,579"},0,{"v":556578.8066546597,"d":"$556,579"},{"$f":"IF(A679=\"N/A\",0,VLOOKUP(A679,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5108687808150082,"d":"0.51"}},{"$f":"IF(A679=\"N/A\", 0,VLOOKUP(A679,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6468390360515741,"d":"0.65"}}]
[2045,16,{"v":431.53830316203107,"d":"$432"},{"$f":"(IF($A680=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A680>=$C$466, $A680<=$C$467)),\n($C606+(0.5*($H606-$C606)))*$C$85*$C$91*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+($D606+(0.5*($I606-$D606)))*$C$93*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+(($E606+(0.5*($J606-$E606)))*$C$94+($E606+(0.5*($J606-$E606)))*$C$91*$C$95)*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A680=\"N/A\",0,\nIF(A680>=$C$304,$D$304*$C$68/$C$69*(($C$93*D606)+($C$91*$C$85*C606)+($C$91*$C$95*E606+E606*$C$94))+IFERROR($D$304*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),\nIF(A680>=$C$300,($D$300*$C$68/$C$69*(($C$93*D606))+($E$300*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$299,($D$299*$C$68/$C$69*(($C$93*D606))+($E$299*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$298,($D$298*$C$68/$C$69*(($C$93*D606))+($E$298*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$329*$B$330*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$337*$B$338*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$313*$B$314*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$321*$B$322*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I606:J606)-SUM(D606:E606))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H606-C606))))\n\n))*Q680)","v":{"v":160457.0424549932,"d":"$160,457"}},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I606:J606)-SUM(D606:E606))+(Defaults!$B$59*0.5*$C$72*(H606-C606)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D606+$E$300*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D606+$E$299*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D606+$E$298*$C$68*(Defaults!$B$60)*E606,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0),0)))*Q680","v":{"v":284299.72622898134,"d":"$284,300"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A680=\"N/A\",0,(\n(($B$355+($D$355*($B680-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B680-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B680-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B680-1)))*(($B$386-$C$386)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B680-1)))*(($B$387-$C$387)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C606*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C606*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D606*$C$93)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E606*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F606*$C$92/Defaults!$B$258+$G606*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L645*$E606)\n\n))*Q680\n\n+(IF(A680=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J645*$E606))\n\n))*R680,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A680=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K606-F606)*Defaults!$C$254*Defaults!$C$250)\n+((L606-G606)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F606*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K606-F606)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F606*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K606-F606)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F606*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K606-F606)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F606*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K606-F606)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F606*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K606-F606)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F606*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K606-F606)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G606*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G606*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G606*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G606*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G606*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L606-G606)*$C$526*365*0.5,0))),0)*Q680","v":0},{"v":89545.64898491095,"d":"$89,546"},{"v":12149.868655256445,"d":"$12,150"},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I606:J606)-SUM(D606:E606)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H606-C606)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A680=\"N/A\",A680<D$484,A680>E$484),0,\nB$484*(1+C$484)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$485,A680>E$485),0,B$485*(1+C$485)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$486,A680>E$486),0,B$486*(1+C$486)^(B680-1))),0)\n\n))*Q680","v":{"v":796.9007477630537,"d":"$797"}},0,0,0,{"v":547680.7253750671,"d":"$547,681"},0,{"v":547680.7253750671,"d":"$547,681"},{"$f":"IF(A680=\"N/A\",0,VLOOKUP(A680,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4955080318283299,"d":"0.50"}},{"$f":"IF(A680=\"N/A\", 0,VLOOKUP(A680,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6341559176976218,"d":"0.63"}}]
[2046,17,{"v":422.9944654650619,"d":"$423"},{"$f":"(IF($A681=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A681>=$C$466, $A681<=$C$467)),\n($C607+(0.5*($H607-$C607)))*$C$85*$C$91*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+($D607+(0.5*($I607-$D607)))*$C$93*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+(($E607+(0.5*($J607-$E607)))*$C$94+($E607+(0.5*($J607-$E607)))*$C$91*$C$95)*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A681=\"N/A\",0,\nIF(A681>=$C$304,$D$304*$C$68/$C$69*(($C$93*D607)+($C$91*$C$85*C607)+($C$91*$C$95*E607+E607*$C$94))+IFERROR($D$304*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),\nIF(A681>=$C$300,($D$300*$C$68/$C$69*(($C$93*D607))+($E$300*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$299,($D$299*$C$68/$C$69*(($C$93*D607))+($E$299*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$298,($D$298*$C$68/$C$69*(($C$93*D607))+($E$298*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$329*$B$330*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$337*$B$338*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$313*$B$314*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$321*$B$322*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I607:J607)-SUM(D607:E607))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H607-C607))))\n\n))*Q681)","v":{"v":157280.47836975942,"d":"$157,280"}},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I607:J607)-SUM(D607:E607))+(Defaults!$B$59*0.5*$C$72*(H607-C607)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D607+$E$300*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D607+$E$299*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D607+$E$298*$C$68*(Defaults!$B$60)*E607,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0),0)))*Q681","v":{"v":278671.45160816447,"d":"$278,671"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A681=\"N/A\",0,(\n(($B$355+($D$355*($B681-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B681-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B681-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B681-1)))*(($B$386-$C$386)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B681-1)))*(($B$387-$C$387)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C607*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C607*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D607*$C$93)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E607*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F607*$C$92/Defaults!$B$258+$G607*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L646*$E607)\n\n))*Q681\n\n+(IF(A681=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J646*$E607))\n\n))*R681,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A681=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K607-F607)*Defaults!$C$254*Defaults!$C$250)\n+((L607-G607)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F607*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K607-F607)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F607*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K607-F607)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F607*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K607-F607)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F607*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K607-F607)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F607*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K607-F607)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F607*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K607-F607)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G607*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G607*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G607*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G607*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G607*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L607-G607)*$C$526*365*0.5,0))),0)*Q681","v":0},{"v":90101.41012632148,"d":"$90,101"},{"v":11909.338007177095,"d":"$11,909"},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I607:J607)-SUM(D607:E607)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H607-C607)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A681=\"N/A\",A681<D$484,A681>E$484),0,\nB$484*(1+C$484)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$485,A681>E$485),0,B$485*(1+C$485)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$486,A681>E$486),0,B$486*(1+C$486)^(B681-1))),0)\n\n))*Q681","v":{"v":781.1245234471276,"d":"$781"}},0,0,0,{"v":539166.7971003347,"d":"$539,167"},0,{"v":539166.7971003347,"d":"$539,167"},{"$f":"IF(A681=\"N/A\",0,VLOOKUP(A681,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4806091482331038,"d":"0.48"}},{"$f":"IF(A681=\"N/A\", 0,VLOOKUP(A681,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6217214879388449,"d":"0.62"}}]
[2047,18,{"v":414.5742737757325,"d":"$415"},{"$f":"(IF($A682=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A682>=$C$466, $A682<=$C$467)),\n($C608+(0.5*($H608-$C608)))*$C$85*$C$91*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+($D608+(0.5*($I608-$D608)))*$C$93*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+(($E608+(0.5*($J608-$E608)))*$C$94+($E608+(0.5*($J608-$E608)))*$C$91*$C$95)*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A682=\"N/A\",0,\nIF(A682>=$C$304,$D$304*$C$68/$C$69*(($C$93*D608)+($C$91*$C$85*C608)+($C$91*$C$95*E608+E608*$C$94))+IFERROR($D$304*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),\nIF(A682>=$C$300,($D$300*$C$68/$C$69*(($C$93*D608))+($E$300*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$299,($D$299*$C$68/$C$69*(($C$93*D608))+($E$299*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$298,($D$298*$C$68/$C$69*(($C$93*D608))+($E$298*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$329*$B$330*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$337*$B$338*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$313*$B$314*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$321*$B$322*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I608:J608)-SUM(D608:E608))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H608-C608))))\n\n))*Q682)","v":{"v":154149.87374273443,"d":"$154,150"}},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I608:J608)-SUM(D608:E608))+(Defaults!$B$59*0.5*$C$72*(H608-C608)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D608+$E$300*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D608+$E$299*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D608+$E$298*$C$68*(Defaults!$B$60)*E608,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0),0)))*Q682","v":{"v":273124.60851061676,"d":"$273,125"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A682=\"N/A\",0,(\n(($B$355+($D$355*($B682-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B682-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B682-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B682-1)))*(($B$386-$C$386)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B682-1)))*(($B$387-$C$387)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C608*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C608*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D608*$C$93)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E608*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F608*$C$92/Defaults!$B$258+$G608*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L647*$E608)\n\n))*Q682\n\n+(IF(A682=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J647*$E608))\n\n))*R682,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A682=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K608-F608)*Defaults!$C$254*Defaults!$C$250)\n+((L608-G608)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F608*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K608-F608)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F608*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K608-F608)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F608*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K608-F608)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F608*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K608-F608)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F608*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K608-F608)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F608*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K608-F608)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G608*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G608*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G608*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G608*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G608*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L608-G608)*$C$526*365*0.5,0))),0)*Q682","v":0},{"v":90629.3420486122,"d":"$90,629"},{"v":11672.28742686018,"d":"$11,672"},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I608:J608)-SUM(D608:E608)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H608-C608)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A682=\"N/A\",A682<D$484,A682>E$484),0,\nB$484*(1+C$484)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$485,A682>E$485),0,B$485*(1+C$485)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$486,A682>E$486),0,B$486*(1+C$486)^(B682-1))),0)\n\n))*Q682","v":{"v":765.576554158547,"d":"$766"}},0,0,0,{"v":530756.2625567578,"d":"$530,756"},0,{"v":530756.2625567578,"d":"$530,756"},{"$f":"IF(A682=\"N/A\",0,VLOOKUP(A682,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.46615824270912104,"d":"0.47"}},{"$f":"IF(A682=\"N/A\", 0,VLOOKUP(A682,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6095308705282794,"d":"0.61"}}]
[2048,19,{"v":406.2780168421031,"d":"$406"},{"$f":"(IF($A683=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A683>=$C$466, $A683<=$C$467)),\n($C609+(0.5*($H609-$C609)))*$C$85*$C$91*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+($D609+(0.5*($I609-$D609)))*$C$93*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+(($E609+(0.5*($J609-$E609)))*$C$94+($E609+(0.5*($J609-$E609)))*$C$91*$C$95)*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A683=\"N/A\",0,\nIF(A683>=$C$304,$D$304*$C$68/$C$69*(($C$93*D609)+($C$91*$C$85*C609)+($C$91*$C$95*E609+E609*$C$94))+IFERROR($D$304*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),\nIF(A683>=$C$300,($D$300*$C$68/$C$69*(($C$93*D609))+($E$300*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$299,($D$299*$C$68/$C$69*(($C$93*D609))+($E$299*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$298,($D$298*$C$68/$C$69*(($C$93*D609))+($E$298*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$329*$B$330*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$337*$B$338*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$313*$B$314*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$321*$B$322*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I609:J609)-SUM(D609:E609))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H609-C609))))\n\n))*Q683)","v":{"v":151065.33662830436,"d":"$151,065"}},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I609:J609)-SUM(D609:E609))+(Defaults!$B$59*0.5*$C$72*(H609-C609)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D609+$E$300*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D609+$E$299*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D609+$E$298*$C$68*(Defaults!$B$60)*E609,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0),0)))*Q683","v":{"v":267659.38838840503,"d":"$267,659"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A683=\"N/A\",0,(\n(($B$355+($D$355*($B683-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B683-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B683-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B683-1)))*(($B$386-$C$386)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B683-1)))*(($B$387-$C$387)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C609*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C609*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D609*$C$93)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E609*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F609*$C$92/Defaults!$B$258+$G609*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L648*$E609)\n\n))*Q683\n\n+(IF(A683=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J648*$E609))\n\n))*R683,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A683=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K609-F609)*Defaults!$C$254*Defaults!$C$250)\n+((L609-G609)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F609*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K609-F609)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F609*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K609-F609)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F609*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K609-F609)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F609*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K609-F609)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F609*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K609-F609)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F609*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K609-F609)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G609*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G609*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G609*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G609*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G609*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L609-G609)*$C$526*365*0.5,0))),0)*Q683","v":0},{"v":91129.76570144169,"d":"$91,130"},{"v":11438.725096225167,"d":"$11,439"},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I609:J609)-SUM(D609:E609)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H609-C609)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A683=\"N/A\",A683<D$484,A683>E$484),0,\nB$484*(1+C$484)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$485,A683>E$485),0,B$485*(1+C$485)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$486,A683>E$486),0,B$486*(1+C$486)^(B683-1))),0)\n\n))*Q683","v":{"v":750.2573765432566,"d":"$750"}},0,0,0,{"v":522449.7512077616,"d":"$522,450"},0,{"v":522449.7512077616,"d":"$522,450"},{"$f":"IF(A683=\"N/A\",0,VLOOKUP(A683,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4521418454986626,"d":"0.45"}},{"$f":"IF(A683=\"N/A\", 0,VLOOKUP(A683,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5975792848316464,"d":"0.60"}}]
[2049,20,{"v":2102.980033283909,"d":"$2,103"},{"$f":"(IF($A684=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A684>=$C$466, $A684<=$C$467)),\n($C610+(0.5*($H610-$C610)))*$C$85*$C$91*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+($D610+(0.5*($I610-$D610)))*$C$93*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+(($E610+(0.5*($J610-$E610)))*$C$94+($E610+(0.5*($J610-$E610)))*$C$91*$C$95)*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A684=\"N/A\",0,\nIF(A684>=$C$304,$D$304*$C$68/$C$69*(($C$93*D610)+($C$91*$C$85*C610)+($C$91*$C$95*E610+E610*$C$94))+IFERROR($D$304*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),\nIF(A684>=$C$300,($D$300*$C$68/$C$69*(($C$93*D610))+($E$300*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$299,($D$299*$C$68/$C$69*(($C$93*D610))+($E$299*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$298,($D$298*$C$68/$C$69*(($C$93*D610))+($E$298*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$329*$B$330*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$337*$B$338*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$313*$B$314*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$321*$B$322*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I610:J610)-SUM(D610:E610))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H610-C610))))\n\n))*Q684)","v":{"v":3905222.9072747007,"d":"$3,905,223"}},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I610:J610)-SUM(D610:E610))+(Defaults!$B$59*0.5*$C$72*(H610-C610)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D610+$E$300*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D610+$E$299*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D610+$E$298*$C$68*(Defaults!$B$60)*E610,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0),0)))*Q684","v":{"v":3269809.3980537006,"d":"$3,269,809"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A684=\"N/A\",0,(\n(($B$355+($D$355*($B684-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B684-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B684-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B684-1)))*(($B$386-$C$386)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B684-1)))*(($B$387-$C$387)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C610*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C610*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D610*$C$93)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E610*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F610*$C$92/Defaults!$B$258+$G610*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L649*$E610)\n\n))*Q684\n\n+(IF(A684=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J649*$E610))\n\n))*R684,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A684=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K610-F610)*Defaults!$C$254*Defaults!$C$250)\n+((L610-G610)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F610*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K610-F610)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F610*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K610-F610)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F610*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K610-F610)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F610*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K610-F610)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F610*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K610-F610)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F610*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K610-F610)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G610*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G610*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G610*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G610*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G610*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L610-G610)*$C$526*365*0.5,0))),0)*Q684","v":0},{"v":756188.2891853586,"d":"$756,188"},{"v":45511.69718278246,"d":"$45,512"},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I610:J610)-SUM(D610:E610)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H610-C610)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A684=\"N/A\",A684<D$484,A684>E$484),0,\nB$484*(1+C$484)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$485,A684>E$485),0,B$485*(1+C$485)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$486,A684>E$486),0,B$486*(1+C$486)^(B684-1))),0)\n\n))*Q684","v":{"v":2526.2028860509536,"d":"$2,526"}},0,0,0,{"v":7981361.474615876,"d":"$7,981,361"},0,{"v":7981361.474615876,"d":"$7,981,361"},{"$f":"IF(A684=\"N/A\",0,VLOOKUP(A684,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4385468918512731,"d":"0.44"}},{"$f":"IF(A684=\"N/A\", 0,VLOOKUP(A684,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5858620439525946,"d":"0.59"}}]
[2050,21,{"v":2060.4660345811335,"d":"$2,060"},{"$f":"(IF($A685=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A685>=$C$466, $A685<=$C$467)),\n($C611+(0.5*($H611-$C611)))*$C$85*$C$91*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+($D611+(0.5*($I611-$D611)))*$C$93*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+(($E611+(0.5*($J611-$E611)))*$C$94+($E611+(0.5*($J611-$E611)))*$C$91*$C$95)*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A685=\"N/A\",0,\nIF(A685>=$C$304,$D$304*$C$68/$C$69*(($C$93*D611)+($C$91*$C$85*C611)+($C$91*$C$95*E611+E611*$C$94))+IFERROR($D$304*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),\nIF(A685>=$C$300,($D$300*$C$68/$C$69*(($C$93*D611))+($E$300*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$299,($D$299*$C$68/$C$69*(($C$93*D611))+($E$299*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$298,($D$298*$C$68/$C$69*(($C$93*D611))+($E$298*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$329*$B$330*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$337*$B$338*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$313*$B$314*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$321*$B$322*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I611:J611)-SUM(D611:E611))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H611-C611))))\n\n))*Q685)","v":{"v":3826274.6765059615,"d":"$3,826,275"}},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I611:J611)-SUM(D611:E611))+(Defaults!$B$59*0.5*$C$72*(H611-C611)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D611+$E$300*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D611+$E$299*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D611+$E$298*$C$68*(Defaults!$B$60)*E611,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0),0)))*Q685","v":{"v":3203707.240838161,"d":"$3,203,707"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A685=\"N/A\",0,(\n(($B$355+($D$355*($B685-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B685-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B685-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B685-1)))*(($B$386-$C$386)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B685-1)))*(($B$387-$C$387)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C611*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C611*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D611*$C$93)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E611*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F611*$C$92/Defaults!$B$258+$G611*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L650*$E611)\n\n))*Q685\n\n+(IF(A685=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J650*$E611))\n\n))*R685,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A685=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K611-F611)*Defaults!$C$254*Defaults!$C$250)\n+((L611-G611)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F611*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K611-F611)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F611*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K611-F611)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F611*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K611-F611)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F611*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K611-F611)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F611*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K611-F611)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F611*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K611-F611)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G611*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G611*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G611*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G611*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G611*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L611-G611)*$C$526*365*0.5,0))),0)*Q685","v":0},{"v":725820.8383192611,"d":"$725,821"},{"v":41330.874629864666,"d":"$41,331"},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I611:J611)-SUM(D611:E611)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H611-C611)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A685=\"N/A\",A685<D$484,A685>E$484),0,\nB$484*(1+C$484)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$485,A685>E$485),0,B$485*(1+C$485)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$486,A685>E$486),0,B$486*(1+C$486)^(B685-1))),0)\n\n))*Q685","v":{"v":2475.1353874442348,"d":"$2,475"}},0,0,0,{"v":7801669.231715272,"d":"$7,801,669"},0,{"v":7801669.231715272,"d":"$7,801,669"},{"$f":"IF(A685=\"N/A\",0,VLOOKUP(A685,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4253607098460457,"d":"0.43"}},{"$f":"IF(A685=\"N/A\", 0,VLOOKUP(A685,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5743745528947004,"d":"0.57"}}]
[2051,22,{"v":2018.6073901322704,"d":"$2,019"},{"$f":"(IF($A686=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A686>=$C$466, $A686<=$C$467)),\n($C612+(0.5*($H612-$C612)))*$C$85*$C$91*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+($D612+(0.5*($I612-$D612)))*$C$93*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+(($E612+(0.5*($J612-$E612)))*$C$94+($E612+(0.5*($J612-$E612)))*$C$91*$C$95)*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A686=\"N/A\",0,\nIF(A686>=$C$304,$D$304*$C$68/$C$69*(($C$93*D612)+($C$91*$C$85*C612)+($C$91*$C$95*E612+E612*$C$94))+IFERROR($D$304*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),\nIF(A686>=$C$300,($D$300*$C$68/$C$69*(($C$93*D612))+($E$300*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$299,($D$299*$C$68/$C$69*(($C$93*D612))+($E$299*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$298,($D$298*$C$68/$C$69*(($C$93*D612))+($E$298*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$329*$B$330*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$337*$B$338*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$313*$B$314*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$321*$B$322*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I612:J612)-SUM(D612:E612))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H612-C612))))\n\n))*Q686)","v":{"v":3748543.43261944,"d":"$3,748,543"}},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I612:J612)-SUM(D612:E612))+(Defaults!$B$59*0.5*$C$72*(H612-C612)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D612+$E$300*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D612+$E$299*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D612+$E$298*$C$68*(Defaults!$B$60)*E612,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0),0)))*Q686","v":{"v":3138624.025297813,"d":"$3,138,624"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A686=\"N/A\",0,(\n(($B$355+($D$355*($B686-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B686-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B686-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B686-1)))*(($B$386-$C$386)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B686-1)))*(($B$387-$C$387)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C612*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C612*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D612*$C$93)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E612*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F612*$C$92/Defaults!$B$258+$G612*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L651*$E612)\n\n))*Q686\n\n+(IF(A686=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J651*$E612))\n\n))*R686,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A686=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K612-F612)*Defaults!$C$254*Defaults!$C$250)\n+((L612-G612)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F612*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K612-F612)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F612*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K612-F612)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F612*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K612-F612)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F612*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K612-F612)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F612*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K612-F612)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F612*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K612-F612)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G612*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G612*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G612*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G612*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G612*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L612-G612)*$C$526*365*0.5,0))),0)*Q686","v":0},{"v":727077.6484987047,"d":"$727,078"},{"v":40491.26397529707,"d":"$40,491"},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I612:J612)-SUM(D612:E612)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H612-C612)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A686=\"N/A\",A686<D$484,A686>E$484),0,\nB$484*(1+C$484)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$485,A686>E$485),0,B$485*(1+C$485)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$486,A686>E$486),0,B$486*(1+C$486)^(B686-1))),0)\n\n))*Q686","v":{"v":2424.8549879619845,"d":"$2,425"}},0,0,0,{"v":7659179.832769349,"d":"$7,659,180"},0,{"v":7659179.832769349,"d":"$7,659,180"},{"$f":"IF(A686=\"N/A\",0,VLOOKUP(A686,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.41257100858006374,"d":"0.41"}},{"$f":"IF(A686=\"N/A\", 0,VLOOKUP(A686,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5631123067595103,"d":"0.56"}}]
[2052,23,{"v":1977.4031256759267,"d":"$1,977"},{"$f":"(IF($A687=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A687>=$C$466, $A687<=$C$467)),\n($C613+(0.5*($H613-$C613)))*$C$85*$C$91*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+($D613+(0.5*($I613-$D613)))*$C$93*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+(($E613+(0.5*($J613-$E613)))*$C$94+($E613+(0.5*($J613-$E613)))*$C$91*$C$95)*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A687=\"N/A\",0,\nIF(A687>=$C$304,$D$304*$C$68/$C$69*(($C$93*D613)+($C$91*$C$85*C613)+($C$91*$C$95*E613+E613*$C$94))+IFERROR($D$304*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),\nIF(A687>=$C$300,($D$300*$C$68/$C$69*(($C$93*D613))+($E$300*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$299,($D$299*$C$68/$C$69*(($C$93*D613))+($E$299*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$298,($D$298*$C$68/$C$69*(($C$93*D613))+($E$298*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$329*$B$330*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$337*$B$338*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$313*$B$314*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$321*$B$322*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I613:J613)-SUM(D613:E613))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H613-C613))))\n\n))*Q687)","v":{"v":3672027.366531154,"d":"$3,672,027"}},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I613:J613)-SUM(D613:E613))+(Defaults!$B$59*0.5*$C$72*(H613-C613)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D613+$E$300*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D613+$E$299*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D613+$E$298*$C$68*(Defaults!$B$60)*E613,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0),0)))*Q687","v":{"v":3074558.2380970973,"d":"$3,074,558"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A687=\"N/A\",0,(\n(($B$355+($D$355*($B687-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B687-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B687-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B687-1)))*(($B$386-$C$386)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B687-1)))*(($B$387-$C$387)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C613*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C613*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D613*$C$93)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E613*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F613*$C$92/Defaults!$B$258+$G613*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L652*$E613)\n\n))*Q687\n\n+(IF(A687=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J652*$E613))\n\n))*R687,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A687=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K613-F613)*Defaults!$C$254*Defaults!$C$250)\n+((L613-G613)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F613*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K613-F613)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F613*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K613-F613)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F613*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K613-F613)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F613*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K613-F613)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F613*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K613-F613)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F613*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K613-F613)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G613*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G613*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G613*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G613*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G613*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L613-G613)*$C$526*365*0.5,0))),0)*Q687","v":0},{"v":728168.7846650645,"d":"$728,169"},{"v":39664.77762325985,"d":"$39,665"},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I613:J613)-SUM(D613:E613)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H613-C613)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A687=\"N/A\",A687<D$484,A687>E$484),0,\nB$484*(1+C$484)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$485,A687>E$485),0,B$485*(1+C$485)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$486,A687>E$486),0,B$486*(1+C$486)^(B687-1))),0)\n\n))*Q687","v":{"v":2375.3605237947368,"d":"$2,375"}},0,0,0,{"v":7518771.930566046,"d":"$7,518,772"},0,{"v":7518771.930566046,"d":"$7,518,772"},{"$f":"IF(A687=\"N/A\",0,VLOOKUP(A687,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.400165866711992,"d":"0.40"}},{"$f":"IF(A687=\"N/A\", 0,VLOOKUP(A687,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.552070888979912,"d":"0.55"}}]
[2053,24,{"v":1936.8517330471109,"d":"$1,937"},{"$f":"(IF($A688=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A688>=$C$466, $A688<=$C$467)),\n($C614+(0.5*($H614-$C614)))*$C$85*$C$91*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+($D614+(0.5*($I614-$D614)))*$C$93*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+(($E614+(0.5*($J614-$E614)))*$C$94+($E614+(0.5*($J614-$E614)))*$C$91*$C$95)*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A688=\"N/A\",0,\nIF(A688>=$C$304,$D$304*$C$68/$C$69*(($C$93*D614)+($C$91*$C$85*C614)+($C$91*$C$95*E614+E614*$C$94))+IFERROR($D$304*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),\nIF(A688>=$C$300,($D$300*$C$68/$C$69*(($C$93*D614))+($E$300*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$299,($D$299*$C$68/$C$69*(($C$93*D614))+($E$299*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$298,($D$298*$C$68/$C$69*(($C$93*D614))+($E$298*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$329*$B$330*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$337*$B$338*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$313*$B$314*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$321*$B$322*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I614:J614)-SUM(D614:E614))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H614-C614))))\n\n))*Q688)","v":{"v":3596723.6776963617,"d":"$3,596,724"}},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I614:J614)-SUM(D614:E614))+(Defaults!$B$59*0.5*$C$72*(H614-C614)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D614+$E$300*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D614+$E$299*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D614+$E$298*$C$68*(Defaults!$B$60)*E614,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0),0)))*Q688","v":{"v":3011507.535703005,"d":"$3,011,508"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A688=\"N/A\",0,(\n(($B$355+($D$355*($B688-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B688-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B688-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B688-1)))*(($B$386-$C$386)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B688-1)))*(($B$387-$C$387)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C614*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C614*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D614*$C$93)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E614*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F614*$C$92/Defaults!$B$258+$G614*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L653*$E614)\n\n))*Q688\n\n+(IF(A688=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J653*$E614))\n\n))*R688,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A688=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K614-F614)*Defaults!$C$254*Defaults!$C$250)\n+((L614-G614)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F614*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K614-F614)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F614*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K614-F614)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F614*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K614-F614)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F614*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K614-F614)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F614*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K614-F614)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F614*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K614-F614)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G614*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G614*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G614*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G614*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G614*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L614-G614)*$C$526*365*0.5,0))),0)*Q688","v":0},{"v":729097.0710829782,"d":"$729,097"},{"v":38851.38540723952,"d":"$38,851"},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I614:J614)-SUM(D614:E614)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H614-C614)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A688=\"N/A\",A688<D$484,A688>E$484),0,\nB$484*(1+C$484)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$485,A688>E$485),0,B$485*(1+C$485)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$486,A688>E$486),0,B$486*(1+C$486)^(B688-1))),0)\n\n))*Q688","v":{"v":2326.6501895203714,"d":"$2,327"}},0,0,0,{"v":7380443.171812152,"d":"$7,380,443"},0,{"v":7380443.171812152,"d":"$7,380,443"},{"$f":"IF(A688=\"N/A\",0,VLOOKUP(A688,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3881337213501378,"d":"0.39"}},{"$f":"IF(A688=\"N/A\", 0,VLOOKUP(A688,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5412459695881492,"d":"0.54"}}]
[2054,25,{"v":1896.9512031647587,"d":"$1,897"},{"$f":"(IF($A689=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A689>=$C$466, $A689<=$C$467)),\n($C615+(0.5*($H615-$C615)))*$C$85*$C$91*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+($D615+(0.5*($I615-$D615)))*$C$93*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+(($E615+(0.5*($J615-$E615)))*$C$94+($E615+(0.5*($J615-$E615)))*$C$91*$C$95)*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A689=\"N/A\",0,\nIF(A689>=$C$304,$D$304*$C$68/$C$69*(($C$93*D615)+($C$91*$C$85*C615)+($C$91*$C$95*E615+E615*$C$94))+IFERROR($D$304*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),\nIF(A689>=$C$300,($D$300*$C$68/$C$69*(($C$93*D615))+($E$300*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$299,($D$299*$C$68/$C$69*(($C$93*D615))+($E$299*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$298,($D$298*$C$68/$C$69*(($C$93*D615))+($E$298*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$329*$B$330*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$337*$B$338*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$313*$B$314*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$321*$B$322*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I615:J615)-SUM(D615:E615))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H615-C615))))\n\n))*Q689)","v":{"v":3522628.6353673753,"d":"$3,522,629"}},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I615:J615)-SUM(D615:E615))+(Defaults!$B$59*0.5*$C$72*(H615-C615)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D615+$E$300*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D615+$E$299*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D615+$E$298*$C$68*(Defaults!$B$60)*E615,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0),0)))*Q689","v":{"v":2949468.7956778267,"d":"$2,949,469"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A689=\"N/A\",0,(\n(($B$355+($D$355*($B689-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B689-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B689-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B689-1)))*(($B$386-$C$386)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B689-1)))*(($B$387-$C$387)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C615*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C615*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D615*$C$93)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E615*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F615*$C$92/Defaults!$B$258+$G615*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L654*$E615)\n\n))*Q689\n\n+(IF(A689=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J654*$E615))\n\n))*R689,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A689=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K615-F615)*Defaults!$C$254*Defaults!$C$250)\n+((L615-G615)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F615*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K615-F615)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F615*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K615-F615)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F615*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K615-F615)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F615*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K615-F615)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F615*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K615-F615)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F615*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K615-F615)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G615*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G615*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G615*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G615*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G615*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L615-G615)*$C$526*365*0.5,0))),0)*Q689","v":0},{"v":721778.196833333,"d":"$721,778"},{"v":38051.04710941231,"d":"$38,051"},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I615:J615)-SUM(D615:E615)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H615-C615)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A689=\"N/A\",A689<D$484,A689>E$484),0,\nB$484*(1+C$484)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$485,A689>E$485),0,B$485*(1+C$485)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$486,A689>E$486),0,B$486*(1+C$486)^(B689-1))),0)\n\n))*Q689","v":{"v":2278.721577740169,"d":"$2,279"}},0,0,0,{"v":7236102.347768852,"d":"$7,236,102"},0,{"v":7236102.347768852,"d":"$7,236,102"},{"$f":"IF(A689=\"N/A\",0,VLOOKUP(A689,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3764633572746244,"d":"0.38"}},{"$f":"IF(A689=\"N/A\", 0,VLOOKUP(A689,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5306333035177931,"d":"0.53"}}]
[2055,26,{"v":1857.6990575182183,"d":"$1,858"},{"$f":"(IF($A690=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A690>=$C$466, $A690<=$C$467)),\n($C616+(0.5*($H616-$C616)))*$C$85*$C$91*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+($D616+(0.5*($I616-$D616)))*$C$93*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+(($E616+(0.5*($J616-$E616)))*$C$94+($E616+(0.5*($J616-$E616)))*$C$91*$C$95)*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A690=\"N/A\",0,\nIF(A690>=$C$304,$D$304*$C$68/$C$69*(($C$93*D616)+($C$91*$C$85*C616)+($C$91*$C$95*E616+E616*$C$94))+IFERROR($D$304*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),\nIF(A690>=$C$300,($D$300*$C$68/$C$69*(($C$93*D616))+($E$300*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$299,($D$299*$C$68/$C$69*(($C$93*D616))+($E$299*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$298,($D$298*$C$68/$C$69*(($C$93*D616))+($E$298*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$329*$B$330*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$337*$B$338*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$313*$B$314*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$321*$B$322*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I616:J616)-SUM(D616:E616))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H616-C616))))\n\n))*Q690)","v":{"v":3449737.637063984,"d":"$3,449,738"}},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I616:J616)-SUM(D616:E616))+(Defaults!$B$59*0.5*$C$72*(H616-C616)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D616+$E$300*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D616+$E$299*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D616+$E$298*$C$68*(Defaults!$B$60)*E616,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0),0)))*Q690","v":{"v":2888438.165637944,"d":"$2,888,438"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A690=\"N/A\",0,(\n(($B$355+($D$355*($B690-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B690-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B690-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B690-1)))*(($B$386-$C$386)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B690-1)))*(($B$387-$C$387)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C616*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C616*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D616*$C$93)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E616*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F616*$C$92/Defaults!$B$258+$G616*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L655*$E616)\n\n))*Q690\n\n+(IF(A690=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J655*$E616))\n\n))*R690,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A690=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K616-F616)*Defaults!$C$254*Defaults!$C$250)\n+((L616-G616)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F616*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K616-F616)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F616*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K616-F616)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F616*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K616-F616)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F616*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K616-F616)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F616*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K616-F616)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F616*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K616-F616)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G616*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G616*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G616*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G616*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G616*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L616-G616)*$C$526*365*0.5,0))),0)*Q690","v":0},{"v":714466.0231228577,"d":"$714,466"},{"v":37263.713092360565,"d":"$37,264"},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I616:J616)-SUM(D616:E616)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H616-C616)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A690=\"N/A\",A690<D$484,A690>E$484),0,\nB$484*(1+C$484)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$485,A690>E$485),0,B$485*(1+C$485)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$486,A690>E$486),0,B$486*(1+C$486)^(B690-1))),0)\n\n))*Q690","v":{"v":2231.571716911399,"d":"$2,232"}},0,0,0,{"v":7093994.809691574,"d":"$7,093,995"},0,{"v":7093994.809691574,"d":"$7,093,995"},{"$f":"IF(A690=\"N/A\",0,VLOOKUP(A690,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3651438964836319,"d":"0.37"}},{"$f":"IF(A690=\"N/A\", 0,VLOOKUP(A690,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5202287289390128,"d":"0.52"}}]
[2056,27,{"v":1819.0923782131297,"d":"$1,819"},{"$f":"(IF($A691=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A691>=$C$466, $A691<=$C$467)),\n($C617+(0.5*($H617-$C617)))*$C$85*$C$91*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+($D617+(0.5*($I617-$D617)))*$C$93*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+(($E617+(0.5*($J617-$E617)))*$C$94+($E617+(0.5*($J617-$E617)))*$C$91*$C$95)*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A691=\"N/A\",0,\nIF(A691>=$C$304,$D$304*$C$68/$C$69*(($C$93*D617)+($C$91*$C$85*C617)+($C$91*$C$95*E617+E617*$C$94))+IFERROR($D$304*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),\nIF(A691>=$C$300,($D$300*$C$68/$C$69*(($C$93*D617))+($E$300*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$299,($D$299*$C$68/$C$69*(($C$93*D617))+($E$299*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$298,($D$298*$C$68/$C$69*(($C$93*D617))+($E$298*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$329*$B$330*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$337*$B$338*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$313*$B$314*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$321*$B$322*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I617:J617)-SUM(D617:E617))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H617-C617))))\n\n))*Q691)","v":{"v":3378045.2643686435,"d":"$3,378,045"}},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I617:J617)-SUM(D617:E617))+(Defaults!$B$59*0.5*$C$72*(H617-C617)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D617+$E$300*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D617+$E$299*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D617+$E$298*$C$68*(Defaults!$B$60)*E617,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0),0)))*Q691","v":{"v":2828411.109972627,"d":"$2,828,411"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A691=\"N/A\",0,(\n(($B$355+($D$355*($B691-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B691-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B691-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B691-1)))*(($B$386-$C$386)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B691-1)))*(($B$387-$C$387)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C617*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C617*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D617*$C$93)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E617*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F617*$C$92/Defaults!$B$258+$G617*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L656*$E617)\n\n))*Q691\n\n+(IF(A691=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J656*$E617))\n\n))*R691,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A691=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K617-F617)*Defaults!$C$254*Defaults!$C$250)\n+((L617-G617)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F617*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K617-F617)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F617*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K617-F617)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F617*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K617-F617)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F617*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K617-F617)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F617*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K617-F617)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F617*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K617-F617)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G617*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G617*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G617*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G617*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G617*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L617-G617)*$C$526*365*0.5,0))),0)*Q691","v":0},{"v":707163.1010546875,"d":"$707,163"},{"v":36489.32490188744,"d":"$36,489"},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I617:J617)-SUM(D617:E617)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H617-C617)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A691=\"N/A\",A691<D$484,A691>E$484),0,\nB$484*(1+C$484)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$485,A691>E$485),0,B$485*(1+C$485)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$486,A691>E$486),0,B$486*(1+C$486)^(B691-1))),0)\n\n))*Q691","v":{"v":2185.197107449037,"d":"$2,185"}},0,0,0,{"v":6954113.089783507,"d":"$6,954,113"},0,{"v":6954113.089783507,"d":"$6,954,113"},{"$f":"IF(A691=\"N/A\",0,VLOOKUP(A691,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3541647880539591,"d":"0.35"}},{"$f":"IF(A691=\"N/A\", 0,VLOOKUP(A691,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5100281656264832,"d":"0.51"}}]
[2057,28,{"v":1781.127836634887,"d":"$1,781"},{"$f":"(IF($A692=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A692>=$C$466, $A692<=$C$467)),\n($C618+(0.5*($H618-$C618)))*$C$85*$C$91*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+($D618+(0.5*($I618-$D618)))*$C$93*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+(($E618+(0.5*($J618-$E618)))*$C$94+($E618+(0.5*($J618-$E618)))*$C$91*$C$95)*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A692=\"N/A\",0,\nIF(A692>=$C$304,$D$304*$C$68/$C$69*(($C$93*D618)+($C$91*$C$85*C618)+($C$91*$C$95*E618+E618*$C$94))+IFERROR($D$304*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),\nIF(A692>=$C$300,($D$300*$C$68/$C$69*(($C$93*D618))+($E$300*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$299,($D$299*$C$68/$C$69*(($C$93*D618))+($E$299*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$298,($D$298*$C$68/$C$69*(($C$93*D618))+($E$298*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$329*$B$330*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$337*$B$338*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$313*$B$314*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$321*$B$322*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I618:J618)-SUM(D618:E618))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H618-C618))))\n\n))*Q692)","v":{"v":3307545.336154534,"d":"$3,307,545"}},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I618:J618)-SUM(D618:E618))+(Defaults!$B$59*0.5*$C$72*(H618-C618)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D618+$E$300*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D618+$E$299*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D618+$E$298*$C$68*(Defaults!$B$60)*E618,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0),0)))*Q692","v":{"v":2769382.454413297,"d":"$2,769,382"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A692=\"N/A\",0,(\n(($B$355+($D$355*($B692-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B692-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B692-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B692-1)))*(($B$386-$C$386)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B692-1)))*(($B$387-$C$387)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C618*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C618*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D618*$C$93)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E618*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F618*$C$92/Defaults!$B$258+$G618*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L657*$E618)\n\n))*Q692\n\n+(IF(A692=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J657*$E618))\n\n))*R692,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A692=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K618-F618)*Defaults!$C$254*Defaults!$C$250)\n+((L618-G618)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F618*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K618-F618)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F618*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K618-F618)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F618*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K618-F618)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F618*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K618-F618)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F618*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K618-F618)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F618*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K618-F618)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G618*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G618*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G618*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G618*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G618*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L618-G618)*$C$526*365*0.5,0))),0)*Q692","v":0},{"v":699871.8791125575,"d":"$699,872"},{"v":35727.81584209708,"d":"$35,728"},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I618:J618)-SUM(D618:E618)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H618-C618)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A692=\"N/A\",A692<D$484,A692>E$484),0,\nB$484*(1+C$484)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$485,A692>E$485),0,B$485*(1+C$485)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$486,A692>E$486),0,B$486*(1+C$486)^(B692-1))),0)\n\n))*Q692","v":{"v":2139.593756166516,"d":"$2,140"}},0,0,0,{"v":6816448.207115286,"d":"$6,816,448"},0,{"v":6816448.207115286,"d":"$6,816,448"},{"$f":"IF(A692=\"N/A\",0,VLOOKUP(A692,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.34351579830645895,"d":"0.34"}},{"$f":"IF(A692=\"N/A\", 0,VLOOKUP(A692,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5000276133592974,"d":"0.50"}}]
[2058,29,{"v":1743.801720785623,"d":"$1,744"},{"$f":"(IF($A693=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A693>=$C$466, $A693<=$C$467)),\n($C619+(0.5*($H619-$C619)))*$C$85*$C$91*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+($D619+(0.5*($I619-$D619)))*$C$93*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+(($E619+(0.5*($J619-$E619)))*$C$94+($E619+(0.5*($J619-$E619)))*$C$91*$C$95)*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A693=\"N/A\",0,\nIF(A693>=$C$304,$D$304*$C$68/$C$69*(($C$93*D619)+($C$91*$C$85*C619)+($C$91*$C$95*E619+E619*$C$94))+IFERROR($D$304*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),\nIF(A693>=$C$300,($D$300*$C$68/$C$69*(($C$93*D619))+($E$300*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$299,($D$299*$C$68/$C$69*(($C$93*D619))+($E$299*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$298,($D$298*$C$68/$C$69*(($C$93*D619))+($E$298*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$329*$B$330*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$337*$B$338*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$313*$B$314*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$321*$B$322*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I619:J619)-SUM(D619:E619))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H619-C619))))\n\n))*Q693)","v":{"v":3238230.959350349,"d":"$3,238,231"}},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I619:J619)-SUM(D619:E619))+(Defaults!$B$59*0.5*$C$72*(H619-C619)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D619+$E$300*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D619+$E$299*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D619+$E$298*$C$68*(Defaults!$B$60)*E619,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0),0)))*Q693","v":{"v":2711346.4285402675,"d":"$2,711,346"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A693=\"N/A\",0,(\n(($B$355+($D$355*($B693-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B693-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B693-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B693-1)))*(($B$386-$C$386)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B693-1)))*(($B$387-$C$387)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C619*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C619*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D619*$C$93)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E619*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F619*$C$92/Defaults!$B$258+$G619*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L658*$E619)\n\n))*Q693\n\n+(IF(A693=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J658*$E619))\n\n))*R693,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A693=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K619-F619)*Defaults!$C$254*Defaults!$C$250)\n+((L619-G619)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F619*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K619-F619)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F619*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K619-F619)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F619*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K619-F619)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F619*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K619-F619)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F619*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K619-F619)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F619*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K619-F619)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G619*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G619*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G619*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G619*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G619*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L619-G619)*$C$526*365*0.5,0))),0)*Q693","v":0},{"v":692594.7062042771,"d":"$692,595"},{"v":34979.1115238628,"d":"$34,979"},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I619:J619)-SUM(D619:E619)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H619-C619)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A693=\"N/A\",A693<D$484,A693>E$484),0,\nB$484*(1+C$484)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$485,A693>E$485),0,B$485*(1+C$485)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$486,A693>E$486),0,B$486*(1+C$486)^(B693-1))),0)\n\n))*Q693","v":{"v":2094.757209122741,"d":"$2,095"}},0,0,0,{"v":6680989.764548665,"d":"$6,680,990"},0,{"v":6680989.764548665,"d":"$6,680,990"},{"$f":"IF(A693=\"N/A\",0,VLOOKUP(A693,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3331870012671765,"d":"0.33"}},{"$f":"IF(A693=\"N/A\", 0,VLOOKUP(A693,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.49022315035225233,"d":"0.49"}}]
[2059,30,{"v":1707.1099613485985,"d":"$1,707"},{"$f":"(IF($A694=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A694>=$C$466, $A694<=$C$467)),\n($C620+(0.5*($H620-$C620)))*$C$85*$C$91*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+($D620+(0.5*($I620-$D620)))*$C$93*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+(($E620+(0.5*($J620-$E620)))*$C$94+($E620+(0.5*($J620-$E620)))*$C$91*$C$95)*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A694=\"N/A\",0,\nIF(A694>=$C$304,$D$304*$C$68/$C$69*(($C$93*D620)+($C$91*$C$85*C620)+($C$91*$C$95*E620+E620*$C$94))+IFERROR($D$304*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),\nIF(A694>=$C$300,($D$300*$C$68/$C$69*(($C$93*D620))+($E$300*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$299,($D$299*$C$68/$C$69*(($C$93*D620))+($E$299*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$298,($D$298*$C$68/$C$69*(($C$93*D620))+($E$298*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$329*$B$330*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$337*$B$338*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$313*$B$314*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$321*$B$322*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I620:J620)-SUM(D620:E620))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H620-C620))))\n\n))*Q694)","v":{"v":3170094.5773418625,"d":"$3,170,095"}},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I620:J620)-SUM(D620:E620))+(Defaults!$B$59*0.5*$C$72*(H620-C620)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D620+$E$300*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D620+$E$299*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D620+$E$298*$C$68*(Defaults!$B$60)*E620,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0),0)))*Q694","v":{"v":2654296.7063107057,"d":"$2,654,297"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A694=\"N/A\",0,(\n(($B$355+($D$355*($B694-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B694-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B694-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B694-1)))*(($B$386-$C$386)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B694-1)))*(($B$387-$C$387)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C620*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C620*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D620*$C$93)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E620*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F620*$C$92/Defaults!$B$258+$G620*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L659*$E620)\n\n))*Q694\n\n+(IF(A694=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J659*$E620))\n\n))*R694,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A694=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K620-F620)*Defaults!$C$254*Defaults!$C$250)\n+((L620-G620)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F620*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K620-F620)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F620*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K620-F620)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F620*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K620-F620)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F620*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K620-F620)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F620*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K620-F620)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F620*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K620-F620)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G620*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G620*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G620*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G620*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G620*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L620-G620)*$C$526*365*0.5,0))),0)*Q694","v":0},{"v":685333.8346253053,"d":"$685,334"},{"v":34243.130387763995,"d":"$34,243"},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I620:J620)-SUM(D620:E620)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H620-C620)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A694=\"N/A\",A694<D$484,A694>E$484),0,\nB$484*(1+C$484)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$485,A694>E$485),0,B$485*(1+C$485)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$486,A694>E$486),0,B$486*(1+C$486)^(B694-1))),0)\n\n))*Q694","v":{"v":2050.6825829400855,"d":"$2,051"}},0,{"v":1028091.9129520757,"d":"$1,028,092"},0,{"v":7575817.954162003,"d":"$7,575,818"},0,{"v":7575817.954162003,"d":"$7,575,818"},{"$f":"IF(A694=\"N/A\",0,VLOOKUP(A694,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3231687694153021,"d":"0.32"}},{"$f":"IF(A694=\"N/A\", 0,VLOOKUP(A694,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.4806109317178944,"d":"0.48"}}]
["Total Benefits","N/A",{"$f":"SUM(C664:C694)","v":{"v":30157.170038982455,"d":"$30,157"}},{"v":13027962.705900429,"d":"$13,027,963"},{"v":38596771.3112058,"d":"$38,596,771"},0,0,{"v":9619776.74044159,"d":"$9,619,777"},{"v":866140.8269771911,"d":"$866,141"},{"v":42199.423748476795,"d":"$42,199"},0,{"v":1028091.9129520757,"d":"$1,028,092"},0,{"v":63211100.09126454,"d":"$63,211,100"},{"v":4631038.882024519,"d":"$4,631,039"},{"v":58580061.20924003,"d":"$58,580,061"},"N/A","N/A"]

{"sheet":"122.5","index":8,"n_rows":695,"n_cols":18,"rows_kept":695}
["Bridge and Project Overview"]
["ID of bridge, description of improvement, project timeline, traffic volume"]
["Add New Bridge (press Ctrl + Shift + B)"]
["Add Sensitivity Analysis for Current Bridge (press Ctrl + Shift + S)"]
["Delete this Bridge (press Ctrl + Shift + D)"]
["Note: Only delete bridges using this command/button. Deleting bridge tabs through right click will result in (fixable) errors on the Results tab."]
["Change Bridge Name (press Ctrl + Shift + N)"]
["-"]
["Table 1. Bridge Variables "]
["Bridge Variables","Bridge Values"]
["State","Mississippi"]
["County","Newton"]
["Structure Number","210008005112250"]
["Inventory Route",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ROUTE_NUMBER_005D]),FALSE)","v":"00080"}]
["Feature Intersected",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FEATURES_DESC_006A]),FALSE)","v":"'CHUNKY RIVER'"}]
["Facility Carried",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FACILITY_CARRIED_007]),FALSE)","v":"'US 80'"}]
["Latitude",{"$f":"LEFT(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 3, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 5, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 7, 2) & CHAR(34)","v":"32° 19' 35.00\""}]
["Longitude",{"$f":"\"-\" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 2, 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 4, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 6, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 8, 2) & CHAR(34)","v":"-88° 55' 19.32\""}]
["Bridge Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[STRUCTURE_LEN_MT_049]),FALSE)/1609","v":0.1011808576755749}]
["Bypass, Detour Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371","v":{"v":14.912904000000001,"d":"14.91"}}]
["Owner",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OWNER_022]),FALSE)","v":"01"}]
["Functional Class, Rural/Urban",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUNCTIONAL_CLASS_026]),FALSE)","v":"07"}]
["Bridge Road Type",{"$f":"VLOOKUP(B22,Defaults!A359:$D$371, 2, FALSE)","v":"Rural - Major Collector"}]
["Year Built",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_BUILT_027]),FALSE)","v":1929}]
["Year Reconstructed",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_RECONSTRUCTED_106]),FALSE)","v":1992}]
["Lanes on the Structure",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[TRAFFIC_LANES_ON_028A]),FALSE)","v":2}]
["Note: Some bridges have the same structure number. Use the state and county drop downs to identify your bridge."]
["-"]
["Project Description:"]
["Table 2. Project Timeline"]
["Timeline Variables","Timeline Values"]
["Current Year",2022]
["First Year of Construction Costs",2025]
["Last Year of Construction Costs",2029]
["Project Opens (Start of Benefits)",2030]
["Years of Benefits for Analysis",30]
["First Year of Period of Analysis",{"$f":"IF(B35=\"Required\",\"-\", B35)","v":2030}]
["Last Year of Period of Analysis",{"$f":"IFERROR(B35+B36-1, \"-\")","v":2059}]
["Discount Year",{"$f":"Defaults!A290","v":2022}]
["Base Year of NBI",2023]
["Note: The tool cannot handle partial years, or pro-rata benefits or costs. Round up or down to the nearest year for construction start, construction end, and the start of benefits."]
["Note: Enter a value between 20 to 30 for the Years of Benefits for Analysis, appropriate to the project as defined by US DOT BCA Guidance."]
["-"]
["Table 3. Average Annual Daily Traffic (AADT)"]
["Scenario and Vehicle Type","NBI Year of AADT","NBI Year of Future AADT","Forecast using NBI Growth Rate","Forecast using NBI Growth Rate2","Project Opens","Last Year","Explanation and Source"]
["Year",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_ADT_030]),FALSE)","v":2022},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_OF_FUTURE_ADT_115]),FALSE)","v":2059},{"$f":"IF(B35=\"Required\",\"-\",B35)","v":2030},{"$f":"B38","v":2059},{"$f":"IF(B35=\"Required\", \"-\",B35)","v":2030},{"$f":"B38","v":2059},"N/A"]
["No Build - Passenger AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":782.6,"d":"783"}},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":1131.13,"d":"1131"}},{"$f":"ROUND(B47*((1+B59)^(D$46-$B$46)),0)","v":847},{"$f":"ROUND(C47*((1+B59)^(E$46-$C$46)),0)","v":1131},846,1131,"BCA Guidance, MDOT"]
["No Build - Truck AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)","v":{"v":77.39999999999999,"d":"77"}},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)","v":{"v":111.86999999999999,"d":"112"}},{"$f":"ROUND(B48*((1+B59)^(D$46-$B$46)),0)","v":84},{"$f":"ROUND(C48*((1+B59)^(E$46-$C$46)),0)","v":112},84,112,"BCA Guidance, MDOT"]
["No Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
["Build - Passenger AADT",{"$f":"B47","v":{"v":782.6,"d":"783"}},{"$f":"C47","v":{"v":1131.13,"d":"1131"}},{"$f":"ROUND(B50*((1+B59)^(D$46-$B$46)),0)","v":847},{"$f":"ROUND(C50*((1+B59)^(E$46-$C$46)),0)","v":1131},846,1131,"BCA Guidance, MDOT"]
["Build - Truck AADT",{"$f":"B48","v":{"v":77.39999999999999,"d":"77"}},{"$f":"C48","v":{"v":111.86999999999999,"d":"112"}},{"$f":"ROUND(B51*((1+B59)^(D$46-$B$46)),0)","v":84},{"$f":"ROUND(C51*((1+B59)^(E$46-$C$46)),0)","v":112},84,112,"BCA Guidance, MDOT"]
["Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
[{"$f":"HYPERLINK(\"#A542\",\"Note: AADT can be entered manually in Table 52 and Table 53 below.\")","v":"Note: AADT can be entered manually in Table 52 and Table 53 below."}]
["Note: Here and elsewhere in the tool it is critical that you enter at least some value in the required cells, e.g., 0, rather than \"-\", \"N/A\" or leaving it blank."]
["Note: NBI AADT values are added for reference in Table 3. Users must enter AADT values in Columns G, H and I in Table 3."]
["-"]
["Note: Table 4 is not a user input. Do not adjust Table 4. "]
["Table 4. NBI's Calculated Average Annual Daily Traffic (AADT) Growth Rate"]
[{"$f":"CONCATENATE(\"The NBI Calculated Annual Growth Rate\", \" \", B46, \"-\",C46, \" (NBI)\")","v":"The NBI Calculated Annual Growth Rate 2022-2059 (NBI)"},{"$f":"(C47/B47)^(1/(C$46-B$46))-1","v":{"v":0.01000514448074763,"d":"$0"}}]
["-"]
["Table 5. Detour Road Type"]
["Detour Road Type","Rural - Principal Arterial - Interstate"]
["Detour Road Type - Simple",{"$f":"IF(B62=\"Required\", \"-\",IF(ISNUMBER(SEARCH(\"Urban\",B62)), \"Urban\", \"Rural\"))","v":"Rural"}]
["-"]
["Note: Detour length should represent the Net detour: Detour length minus the original route length."]
["Table 6. Detour and Bridge Length Information"]
["Detour Details","Reference","User Value","Explanation and Source"]
["Net Detour Length, For Vehicles (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371,1)","v":14.9},17.4,"Google"]
["Detour Average Speed, for Vehicles (mph) (FHWA VHT)",{"$f":"ROUND(VLOOKUP(B62,Defaults!B359:F371,2, FALSE),1)","v":{"v":66,"d":"66.0"}},{"v":50,"d":"50.0"},"Google"]
["Net Detour Length, For Cycling/ Pedestrian (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371, 1)","v":14.9},17.4,"Google"]
["Detour Average Travel Time (min)",{"$f":"B68/B69*60","v":{"v":13.545454545454547,"d":"13.5"}},{"$f":"C68/C69*60","v":{"v":20.88,"d":"20.9"}},"N/A"]
["Bridge Length (mi)",{"$f":"ROUND(B19,2)","v":{"v":0.1,"d":"0.10"}},{"$f":"845/5280","v":{"v":0.16003787878787878,"d":"0.16"}},"Google"]
["Note: Google or HPMS data are preferred for identifying average speed on the detour route. You can also use the HERS/VHT speed values using the Detour Road Type dropdown below."]
["Note: Bridge length in the NBI does not include the approach length. Include approach length if relevant for your project. "]
[{"$f":"HYPERLINK(\"https://www.google.com/maps\", \"Use Google Maps to calculate detour route length and average speed, as appropriate.\")","v":"Use Google Maps to calculate detour route length and average speed, as appropriate."}]
[{"$f":"HYPERLINK(\"https://www.fhwa.dot.gov/policyinformation/hpms.cfm\", \"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate.\")","v":"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate."}]
["-"]
["Note: These reference cells are marked to avoid accidental deletion."]
["Table 7. Reference Table"]
["Reference Cells",{"$f":"CONCATENATE(B11,B12)","v":"MississippiNewton"},{"$f":"CONCATENATE(VLOOKUP($B$11,NBI_Dropdown!$B$1:$D$56,3,FALSE),$B$13)","v":"284210008005112250"}]
["-"]
["Table 8. Travel Assumptions"]
["Parameters","Reference","User Value","Explanation and Source"]
["Bridge Average Speed (FHWA)",{"$f":"_xlfn.IFNA(VLOOKUP(B23,Defaults!B359:C371,2, FALSE), \"N/A\")","v":47},47,"-"]
["Average Car Occupancy",{"$f":"Defaults!B51","v":1.67},1.67,"-"]
["Share of Long-Distance Personal Travel",{"v":0,"d":"0.0%"},{"v":0,"d":"0%"},"-"]
["Value of Time - Long-Distance Personal Travel",{"$f":"Defaults!B35","v":{"v":25.1,"d":"$25.10"}},{"v":25.1,"d":"$25.10"},"-"]
["Share of Business Travel",{"v":0.118,"d":"11.8%"},{"v":0.118,"d":"11.8%"},"-"]
["Value of Travel Time - Business",{"$f":"Defaults!B33","v":{"v":32.3,"d":"$32.30"}},{"v":32.3,"d":"$32.30"},"-"]
["Value of Travel Time - Personal",{"$f":"Defaults!B32","v":{"v":17.9,"d":"$17.90"}},{"v":17.9,"d":"$17.90"},"-"]
["Value of Travel Time - All Purposes",{"$f":"ROUND(B86*B87+B88*B89+(1-B86-B88)*B90,1)","v":{"v":19.6,"d":"$19.60"}},{"$f":"IFERROR(ROUND(C86*C87+C88*C89+(1-C86-C88)*C90,1),\"-\")","v":{"v":19.6,"d":"$19.60"}},"-"]
["Walking, Cycling, Waiting, Standing, and Transfer Time",{"$f":"Defaults!B36","v":{"v":35.8,"d":"$35.80"}},{"v":35.8,"d":"$35.80"},"-"]
["Truck Driver ",{"$f":"Defaults!B39","v":{"v":33.5,"d":"$33.50"}},{"v":33.5,"d":"$33.50"},"-"]
["Bus Driver",{"$f":"Defaults!B40","v":{"v":36.5,"d":"$36.50"}},{"v":36.5,"d":"$36.50"},"-"]
["Average Bus Occupancy",0,0,"-"]
["-"]
["Capital Cost and Residual Value"]
["Table 9. Expenditure Dollars Option"]
["Are costs entered in year of expenditure dollars (not adjusted for inflation)?","NO"]
["Enter future inflation rate for capital costs.",{"v":0,"d":"0%"}]
["Note: Capital costs can be entered in year of expenditure dollars or in real dollars. The tool applies inflation and discounting factors automatically if entered as year of expenditure dollars."]
["-"]
["Table 10. Already Incurred Costs"]
["Year","Costs","Real Costs","Discounted Costs"]
[2016,{"v":35686.2,"d":"$35,686"},{"$f":"IF($B$99=\"NO\",B105,IFERROR(B105*(IF(A105>$B$39, 1/((1+$B$100)^(A105-$B$39)),VLOOKUP(A105,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":35686.2,"d":"$35,686"}},{"$f":"IFERROR(IF(A105=\"\",\"\",IF(A105<=2020, C105, C105*VLOOKUP(A105,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":35686.2,"d":"$35,686"}}]
[2017,{"v":38873.28,"d":"$38,873"},{"$f":"IF($B$99=\"NO\",B106,IFERROR(B106*(IF(A106>$B$39, 1/((1+$B$100)^(A106-$B$39)),VLOOKUP(A106,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":38873.28,"d":"$38,873"}},{"$f":"IFERROR(IF(A106=\"\",\"\",IF(A106<=2020, C106, C106*VLOOKUP(A106,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":38873.28,"d":"$38,873"}}]
[2018,{"v":8621.55,"d":"$8,622"},{"$f":"IF($B$99=\"NO\",B107,IFERROR(B107*(IF(A107>$B$39, 1/((1+$B$100)^(A107-$B$39)),VLOOKUP(A107,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":8621.55,"d":"$8,622"}},{"$f":"IFERROR(IF(A107=\"\",\"\",IF(A107<=2020, C107, C107*VLOOKUP(A107,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":8621.55,"d":"$8,622"}}]
[2019,{"v":43327.98,"d":"$43,328"},{"$f":"IF($B$99=\"NO\",B108,IFERROR(B108*(IF(A108>$B$39, 1/((1+$B$100)^(A108-$B$39)),VLOOKUP(A108,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":43327.98,"d":"$43,328"}},{"$f":"IFERROR(IF(A108=\"\",\"\",IF(A108<=2020, C108, C108*VLOOKUP(A108,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":43327.98,"d":"$43,328"}}]
[2020,{"v":100953.41,"d":"$100,953"},{"$f":"IF($B$99=\"NO\",B109,IFERROR(B109*(IF(A109>$B$39, 1/((1+$B$100)^(A109-$B$39)),VLOOKUP(A109,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":100953.41,"d":"$100,953"}},{"$f":"IFERROR(IF(A109=\"\",\"\",IF(A109<=2020, C109, C109*VLOOKUP(A109,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":100953.41,"d":"$100,953"}}]
[2021,{"v":49885.87,"d":"$49,886"},{"$f":"IF($B$99=\"NO\",B110,IFERROR(B110*(IF(A110>$B$39, 1/((1+$B$100)^(A110-$B$39)),VLOOKUP(A110,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":49885.87,"d":"$49,886"}},{"$f":"IFERROR(IF(A110=\"\",\"\",IF(A110<=2020, C110, C110*VLOOKUP(A110,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
[2022,{"v":30795.19,"d":"$30,795"},{"$f":"IF($B$99=\"NO\",B111,IFERROR(B111*(IF(A111>$B$39, 1/((1+$B$100)^(A111-$B$39)),VLOOKUP(A111,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":30795.19,"d":"$30,795"}},{"$f":"IFERROR(IF(A111=\"\",\"\",IF(A111<=2020, C111, C111*VLOOKUP(A111,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":30795.19,"d":"$30,795"}}]
[2023,{"$f":"41908.37+630983.93","v":{"v":672892.3,"d":"$672,892"}},{"$f":"IF($B$99=\"NO\",B112,IFERROR(B112*(IF(A112>$B$39, 1/((1+$B$100)^(A112-$B$39)),VLOOKUP(A112,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":672892.3,"d":"$672,892"}},{"$f":"IFERROR(IF(A112=\"\",\"\",IF(A112<=2020, C112, C112*VLOOKUP(A112,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":652659.8448108634,"d":"$652,660"}}]
[2024,{"v":246463.54,"d":"$246,464"},{"$f":"IF($B$99=\"NO\",B113,IFERROR(B113*(IF(A113>$B$39, 1/((1+$B$100)^(A113-$B$39)),VLOOKUP(A113,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":246463.54,"d":"$246,464"}},{"$f":"IFERROR(IF(A113=\"\",\"\",IF(A113<=2020, C113, C113*VLOOKUP(A113,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":231865.08253830578,"d":"$231,865"}}]
["-","-",{"$f":"IF($B$99=\"NO\",B114,IFERROR(B114*(IF(A114>$B$39, 1/((1+$B$100)^(A114-$B$39)),VLOOKUP(A114,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A114=\"\",\"\",IF(A114<=2020, C114, C114*VLOOKUP(A114,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B115,IFERROR(B115*(IF(A115>$B$39, 1/((1+$B$100)^(A115-$B$39)),VLOOKUP(A115,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A115=\"\",\"\",IF(A115<=2020, C115, C115*VLOOKUP(A115,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-"]
["Table 11. Capital Costs"]
["Year"," Costs","Real Costs","Discounted Costs"]
[{"$f":"IFERROR(IF($B$33=\"-\", \"N/A\", $B$33),\"N/A\")","v":2025},{"v":2323833.516,"d":"$2,323,834"},{"$f":"IF($B$99=\"NO\",B119,IFERROR(B119*(IF(A119>$B$39, 1/(1+$B$100)^(A119-$B$39),VLOOKUP(A119,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":2323833.516,"d":"$2,323,834"}},{"$f":"IFERROR(IF(A119=\"N/A\",\"-\",C119*VLOOKUP(A119,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":2120454.7798730824,"d":"$2,120,455"}}]
[{"$f":"IFERROR(IF(A119=\"N/A\",\"N/A\",IF(A119>=$B$34,\"N/A\",A119+1)),\"\")","v":2026},{"v":2323833.516,"d":"$2,323,834"},{"$f":"IF($B$99=\"NO\",B120,IFERROR(B120*(IF(A120>$B$39, 1/(1+$B$100)^(A120-$B$39),VLOOKUP(A120,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":2323833.516,"d":"$2,323,834"}},{"$f":"IFERROR(IF(A120=\"N/A\",\"-\",C120*VLOOKUP(A120,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":2056697.1676751527,"d":"$2,056,697"}}]
[{"$f":"IF(A120=\"N/A\",\"N/A\",IF(A120>=$B$34,\"N/A\",A120+1))","v":2027},{"v":2323833.516,"d":"$2,323,834"},{"$f":"IF($B$99=\"NO\",B121,IFERROR(B121*(IF(A121>$B$39, 1/(1+$B$100)^(A121-$B$39),VLOOKUP(A121,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":2323833.516,"d":"$2,323,834"}},{"$f":"IFERROR(IF(A121=\"N/A\",\"-\",C121*VLOOKUP(A121,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1994856.6126820105,"d":"$1,994,857"}}]
[2028,{"v":2323833.516,"d":"$2,323,834"},{"$f":"IF($B$99=\"NO\",B122,IFERROR(B122*(IF(A122>$B$39, 1/(1+$B$100)^(A122-$B$39),VLOOKUP(A122,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":2323833.516,"d":"$2,323,834"}},{"$f":"IFERROR(IF(A122=\"N/A\",\"-\",C122*VLOOKUP(A122,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1934875.4730184388,"d":"$1,934,875"}}]
[2029,{"v":2323833.516,"d":"$2,323,834"},{"$f":"IF($B$99=\"NO\",B123,IFERROR(B123*(IF(A123>$B$39, 1/(1+$B$100)^(A123-$B$39),VLOOKUP(A123,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":2323833.516,"d":"$2,323,834"}},{"$f":"IFERROR(IF(A123=\"N/A\",\"-\",C123*VLOOKUP(A123,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1876697.8399790875,"d":"$1,876,698"}}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B124,IFERROR(B124*(IF(A124>$B$39, 1/(1+$B$100)^(A124-$B$39),VLOOKUP(A124,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A124=\"N/A\",\"-\",C124*VLOOKUP(A124,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B125,IFERROR(B125*(IF(A125>$B$39, 1/(1+$B$100)^(A125-$B$39),VLOOKUP(A125,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A125=\"N/A\",\"-\",C125*VLOOKUP(A125,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B126,IFERROR(B126*(IF(A126>$B$39, 1/(1+$B$100)^(A126-$B$39),VLOOKUP(A126,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A126=\"N/A\",\"-\",C126*VLOOKUP(A126,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B127,IFERROR(B127*(IF(A127>$B$39, 1/(1+$B$100)^(A127-$B$39),VLOOKUP(A127,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A127=\"N/A\",\"-\",C127*VLOOKUP(A127,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B128,IFERROR(B128*(IF(A128>$B$39, 1/(1+$B$100)^(A128-$B$39),VLOOKUP(A128,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A128=\"N/A\",\"-\",C128*VLOOKUP(A128,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B129,IFERROR(B129*(IF(A129>$B$39, 1/(1+$B$100)^(A129-$B$39),VLOOKUP(A129,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A129=\"N/A\",\"-\",C129*VLOOKUP(A129,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["-"]
["Table 12. Capital Cost Summary "]
["Total Capital Costs:",{"$f":"SUM(B105:B115)+SUM(B119:B129)","v":{"v":12846666.899999999,"d":"$12,846,667"}}]
["Total Real Capital Costs:",{"$f":"SUM(C105:C115)+SUM(C119:C129)","v":{"v":12846666.899999999,"d":"$12,846,667"}}]
["Total Discounted Capital Costs: ",{"$f":"SUM(D105:D115)+SUM(D119:D129)","v":{"v":11126364.41057694,"d":"$11,126,364"}}]
["-"]
["Table 13. Residual Value"]
["Share of Capital Costs","Asset Life (Years)","Explanation and Source"]
[{"v":1,"d":"100%"},75,"AASHTO"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"$f":"SUM(A138:A141)","v":{"v":1,"d":"100%"}},"Summation","N/A"]
["Note: If there are multiple components of the project for this specific bridge that different asset lives, enter the share of the project costs associated with the different project components and their asset life."]
["Note: The Summation cell should be 100%."]
["-"]
["Operating and Maintenance Costs (O&M)"]
["Table 14. Operating and Maintenance Costs Assumptions"]
["Which method would you like to use to enter O&M costs? ","Manual Entry"]
["Year of O&M costs Dollars",2024]
["Note: If you have O&M costs in the construction period you will need to use the manual entry option to enter the O&M costs in the construction period."]
["Note: The operating and  maintenance costs in the baseline should be entered to be consistent with your estimate of closure. If the bridge is closed in a future year (Table 25), there should not be maintenance costs for that year and thereafter."]
["Note: For frequency calculation option, all costs should be entered as year of expenditure. The tool applies inflation and discounting factors automatically."]
["-"]
["Table 15. Annual O&M Calculation Input"]
["Category ","Value"]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the No Build Scenario",{"v":0,"d":"0%"}]
["Annual O&M Costs in the Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario",{"v":0,"d":"0%"}]
["Note: The maintenance real growth rate represents the real cost increases year over year (e.g., from increased deterioration of the asset). It should not include inflation adjustments. "]
["-"]
["Table 16a. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16b. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16c. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16d. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["Note: The \"Occurs every _____ \" field in Tables 16a through 16d must be greater than or equal to 1, even if you are not adding an additional recurring maintenance cost. "]
["-"]
["Note: Manual O&M cost values should be entered in the year of dollar entered in Table 14. "]
["Table 17. Manual O&M Cost Entry "]
["Calendar Year","Analysis Year","No Build Annual Cost","Build Annual Cost","O&M Cost Difference Discounted"]
[{"$f":"IFERROR(IF(B32=\"Required\",\"N/A\",B32),\"N/A\")","v":2022},{"$f":"IFERROR(IF(A198=$B$35,1,IF(A198>$B$35,A198-$B$35+1,IF(A198<$B$35,A198-$B$35+1,\"N/A\"))),\"N/A\")","v":-7},0,0,{"$f":"IFERROR((C198-D198)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A198,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[{"$f":"IF(A198=\"N/A\",\"N/A\",IF(A198>=$B$35+$B$36-1,\"N/A\",A198+1))","v":2023},-6,0,0,{"$f":"IFERROR((C199-D199)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A199,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2024,-5,0,0,{"$f":"IFERROR((C200-D200)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A200,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2025,-4,0,0,{"$f":"IFERROR((C201-D201)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A201,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2026,-3,0,0,{"$f":"IFERROR((C202-D202)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A202,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2027,-2,0,0,{"$f":"IFERROR((C203-D203)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A203,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2028,-1,0,0,{"$f":"IFERROR((C204-D204)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A204,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2029,0,0,0,{"$f":"IFERROR((C205-D205)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A205,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2030,1,0,0,{"$f":"IFERROR((C206-D206)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A206,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2031,2,0,0,{"$f":"IFERROR((C207-D207)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A207,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2032,3,0,0,{"$f":"IFERROR((C208-D208)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A208,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2033,4,0,0,{"$f":"IFERROR((C209-D209)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A209,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2034,5,0,0,{"$f":"IFERROR((C210-D210)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A210,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2035,6,0,0,{"$f":"IFERROR((C211-D211)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A211,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2036,7,0,0,{"$f":"IFERROR((C212-D212)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A212,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2037,8,0,0,{"$f":"IFERROR((C213-D213)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A213,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2038,9,0,0,{"$f":"IFERROR((C214-D214)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A214,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2039,10,0,0,{"$f":"IFERROR((C215-D215)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A215,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2040,11,0,0,{"$f":"IFERROR((C216-D216)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A216,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2041,12,0,0,{"$f":"IFERROR((C217-D217)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A217,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2042,13,0,0,{"$f":"IFERROR((C218-D218)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A218,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2043,14,0,0,{"$f":"IFERROR((C219-D219)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A219,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2044,15,0,0,{"$f":"IFERROR((C220-D220)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A220,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2045,16,0,0,{"$f":"IFERROR((C221-D221)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A221,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2046,17,0,0,{"$f":"IFERROR((C222-D222)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A222,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2047,18,0,0,{"$f":"IFERROR((C223-D223)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A223,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2048,19,0,0,{"$f":"IFERROR((C224-D224)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A224,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2049,20,0,0,{"$f":"IFERROR((C225-D225)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A225,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2050,21,0,0,{"$f":"IFERROR((C226-D226)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A226,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2051,22,0,0,{"$f":"IFERROR((C227-D227)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A227,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2052,23,0,0,{"$f":"IFERROR((C228-D228)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A228,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2053,24,0,0,{"$f":"IFERROR((C229-D229)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A229,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2054,25,0,0,{"$f":"IFERROR((C230-D230)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A230,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2055,26,0,0,{"$f":"IFERROR((C231-D231)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A231,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2056,27,0,0,{"$f":"IFERROR((C232-D232)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A232,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2057,28,0,0,{"$f":"IFERROR((C233-D233)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A233,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2058,29,0,0,{"$f":"IFERROR((C234-D234)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A234,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2059,30,0,0,{"$f":"IFERROR((C235-D235)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A235,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C236-D236)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A236,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C237-D237)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A237,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["-"]
["Construction Disbenefits"]
["Table 18. Disbenefits Option"]
["Will project construction cause delays or increase crashes in the work zone, or cause other construction disbenefits?","YES"]
["Explanation/Methodology for disbenefits. If no construction disbenefits are calculated, explain why.","Required"]
[{"$f":"IF(B241=\"YES\",HYPERLINK(\"#A235\",\"If YES, then enter the requested information below and in Table 36.\"), HYPERLINK(\"#A262\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, then enter the requested information below and in Table 36."}]
["-"]
["For travel time disbenefits, enter the AADT by mode, minutes of delay by mode, and days of impact annually by year to calculate the total discounted travel time costs (Table 15). Enter the percent increase in crashes to calculate the total discounted crash costs (Table 15). These crash costs are estimated as a percent increase in the baseline crashes for the roadway on the theory that work zones may increase the inherent crash risk on the roadway. If no crash increases are expected due to the construction enter “0” percent for each year. "]
["Table 19. Travel Time and Safety Construction Disbenefits"]
["Year","Passenger AADT","Truck AADT","Bus AADT","Pedestrian AADT","Cyclist AADT","Vehicle \nDelay (minutes)","Pedestrian Delay (minutes)","Cyclist \nDelay (minutes)","Days of Impact Annually","Total Discounted Travel Time Disbenefits","Percent Increase in Crashes due to Work Zone","Total Discounted Safety Disbenefits"]
[{"$f":"$B$33","v":2025},807,79,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C248*$C$93*G248/60,0)+IFERROR($C$91*$C$85*B248*G248/60,0)+IFERROR($C$91*$C$95*D248*G248/60,0)+IFERROR($C$94*G248/60*D248,0))*J248+IFERROR(E248*$C$92*H248/60*J248,0)+IFERROR(F248*$C$92*I248/60*J248,0))*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3371520.512468709,"d":"$(3,371,521)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L248>0,-$E$417*(L248)*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[{"$f":"IFERROR(IF(A248=\"N/A\",\"N/A\",IF(A248>=$B$34,\"N/A\",A248+1)),\"\")","v":2026},815,80,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C249*$C$93*G249/60,0)+IFERROR($C$91*$C$85*B249*G249/60,0)+IFERROR($C$91*$C$95*D249*G249/60,0)+IFERROR($C$94*G249/60*D249,0))*J249+IFERROR(E249*$C$92*H249/60*J249,0)+IFERROR(F249*$C$92*I249/60*J249,0))*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3303381.243522004,"d":"$(3,303,381)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L249>0,-$E$417*(L249)*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2027,823,81,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C250*$C$93*G250/60,0)+IFERROR($C$91*$C$85*B250*G250/60,0)+IFERROR($C$91*$C$95*D250*G250/60,0)+IFERROR($C$94*G250/60*D250,0))*J250+IFERROR(E250*$C$92*H250/60*J250,0)+IFERROR(F250*$C$92*I250/60*J250,0))*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3236291.4647608562,"d":"$(3,236,291)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L250>0,-$E$417*(L250)*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2028,831,82,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C251*$C$93*G251/60,0)+IFERROR($C$91*$C$85*B251*G251/60,0)+IFERROR($C$91*$C$95*D251*G251/60,0)+IFERROR($C$94*G251/60*D251,0))*J251+IFERROR(E251*$C$92*H251/60*J251,0)+IFERROR(F251*$C$92*I251/60*J251,0))*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3170249.6674994472,"d":"$(3,170,250)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L251>0,-$E$417*(L251)*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2029,840,83,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C252*$C$93*G252/60,0)+IFERROR($C$91*$C$85*B252*G252/60,0)+IFERROR($C$91*$C$95*D252*G252/60,0)+IFERROR($C$94*G252/60*D252,0))*J252+IFERROR(E252*$C$92*H252/60*J252,0)+IFERROR(F252*$C$92*I252/60*J252,0))*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3108614.3400335475,"d":"$(3,108,614)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L252>0,-$E$417*(L252)*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C253*$C$93*G253/60,0)+IFERROR($C$91*$C$85*B253*G253/60,0)+IFERROR($C$91*$C$95*D253*G253/60,0)+IFERROR($C$94*G253/60*D253,0))*J253+IFERROR(E253*$C$92*H253/60*J253,0)+IFERROR(F253*$C$92*I253/60*J253,0))*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L253>0,-$E$417*(L253)*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C254*$C$93*G254/60,0)+IFERROR($C$91*$C$85*B254*G254/60,0)+IFERROR($C$91*$C$95*D254*G254/60,0)+IFERROR($C$94*G254/60*D254,0))*J254+IFERROR(E254*$C$92*H254/60*J254,0)+IFERROR(F254*$C$92*I254/60*J254,0))*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L254>0,-$E$417*(L254)*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C255*$C$93*G255/60,0)+IFERROR($C$91*$C$85*B255*G255/60,0)+IFERROR($C$91*$C$95*D255*G255/60,0)+IFERROR($C$94*G255/60*D255,0))*J255+IFERROR(E255*$C$92*H255/60*J255,0)+IFERROR(F255*$C$92*I255/60*J255,0))*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L255>0,-$E$417*(L255)*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C256*$C$93*G256/60,0)+IFERROR($C$91*$C$85*B256*G256/60,0)+IFERROR($C$91*$C$95*D256*G256/60,0)+IFERROR($C$94*G256/60*D256,0))*J256+IFERROR(E256*$C$92*H256/60*J256,0)+IFERROR(F256*$C$92*I256/60*J256,0))*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L256>0,-$E$417*(L256)*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C257*$C$93*G257/60,0)+IFERROR($C$91*$C$85*B257*G257/60,0)+IFERROR($C$91*$C$95*D257*G257/60,0)+IFERROR($C$94*G257/60*D257,0))*J257+IFERROR(E257*$C$92*H257/60*J257,0)+IFERROR(F257*$C$92*I257/60*J257,0))*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L257>0,-$E$417*(L257)*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C258*$C$93*G258/60,0)+IFERROR($C$91*$C$85*B258*G258/60,0)+IFERROR($C$91*$C$95*D258*G258/60,0)+IFERROR($C$94*G258/60*D258,0))*J258+IFERROR(E258*$C$92*H258/60*J258,0)+IFERROR(F258*$C$92*I258/60*J258,0))*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L258>0,-$E$417*(L258)*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["Total Discounted Disbenefits","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUM(K248:K258)","v":{"v":-16190057.228284566,"d":"$(16,190,057)"}},"N/A",{"$f":"SUM(M248:M258)","v":0}]
["-"]
["If other travel impacts are caculated by applicant or the applicant has alternative approach to calcuating construction disbeneifts, enter those total discounted values below. "]
["Table 20. Other Construction Disbenefits "]
["Disbenefit Category","Total Discounted Disbenefits (-)","Explanation of Disbenefits"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["Note: Be sure to include your methodology and calculations in the overall application materials, if not included in this workbook. "]
["-"]
["Bridge Condition and Closures"]
["Note: This section is for benefits related to bridge load posting and closures from poor bridge condition. \nFor closures specifically due to weather, seismic or other extreme events, please use the Resilience to Weather, Seismic, or other Extreme Events section below."]
["Note: This section computes the travel time and vehicle operating cost savings from avoiding the detour of a bridge closure or posting. If the new bridge improves vehicle operations, then use Tables 41 through 43."]
["Table 21. Condition Impact Option"]
["Will the project improve or preserve the bridge's condition in a way that reduces the risk of closure and/or load posting?","YES"]
[{"$f":"IF(B277=\"YES\",HYPERLINK(\"#A269\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A329\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below."}]
["-"]
["Table 22. Bridge Details "]
["Variable","Value"]
["Bridge Currently Closed or Load Posted? (NBI)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPEN_CLOSED_POSTED_041]),FALSE)","v":"P"}]
["NBI Coding Translation",{"$f":"VLOOKUP(B282,Defaults!$A$344:$B$352,2,FALSE)","v":"Posted for load (may include other restrictions such a temporary bridges which are load posted)"}]
["Current Superstructure Condition Rating",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[SUPERSTRUCTURE_COND_059]),FALSE)","v":3}]
["Current Operating Rating (metric tons)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPERATING_RATING_064]),FALSE)","v":36.4}]
["-"]
["Table 23. Forecasted Condition Rating"]
["Bridge Component and Rating","Condition Rating Reference Value","NBIAS Forecast Year"]
["Overall Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)+$B$40)))","v":2023}]
["Overall Condition Rating 2",2,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=-1,\"Not forecasted to reach Condition Rating 2 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=99,\"Not forecasted to reach Condition Rating 2 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)+$B$40)))","v":2038}]
["Superstructure Condition Rating 4",4,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=-1,\"Not forecasted to reach Condition Rating 4 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=99,\"Not forecasted to reach Condition Rating 4 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)+$B$40)))","v":2023}]
["Superstructure Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)+$B$40)))","v":2023}]
["Note: Using FHWA's NBIAS software program, FHWA has estimated the expected year in which the bridge will enter a minimum condition rating of 3 and 2. See guidance Appendix B: NBIAS for how forecast of closure and load posting is calculated."]
["-"]
["If the bridge is not currently load posted or closed, enter up to three values of expected future load posting.  After entering the appropriate year, the user should enter the expected percentage reduction in truck traffic and in bus traffic for the load postings. "]
["Table 24. Anticipated Load Postings"]
["Load Posting Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in Truck Traffic","% Reduction in Bus Traffic","Explanation for year if not reference; for % reduction"]
["Load Posted, \nlevel 1",{"$f":"IF(C291=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C291=\"Not forecasted to reach Condition Rating 4 by 2070\", \"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285>40,OR(B282=\"A\",B282=\"G\")), \"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\",\n\nIF(AND( B284>4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND(B284=4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C292, \"; 50% for Truck and Bus\"), \"No Load Posting Forecasted\"))))))))))))","v":"2023; 100% for Truck and Bus"},2027,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 2",{"$f":"IF(C292=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C292=\"Not forecasted to reach Condition Rating 3 by 2070\",\"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND(B284>4,B285<=40,OR(B282=\"A\",B282=\"G\")),CONCATENATE(C292,\"; 100% for Truck and Bus\"),\"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\"))))))))))","v":"2023; 100% for Truck and Bus"},2053,{"v":1,"d":"100%"},{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 3","N/A",2070,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["-"]
["Table 25. Anticipated Closure"]
["Closure Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in All Traffic","Explanation for year if not reference; for % reduction"]
["Closure",{"$f":"IF(C290=\"No NBIAS forecast\",\"No NBIAS forecast\",IF(C290=\"Not forecasted to reach Condition Rating 2 by 2070\",\"Not forecasted to close by 2070\",CONCATENATE(C290+4,\"; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years\")))","v":"2042; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years"},2053,{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Note: If the bridge will be closed to pedestrians and bicyclists, be sure to enter their AADT in Tables 46 and 47 below."]
["-"]
["If the bridge closure will be partial in duration rather than indefinite, use the short-term closure fields below to enter the initial year of closure, the last year of closure, the recurrence (enter 30 if it only occurs once), the number of days of closure, and the percent reduction in all traffic on the bridge due to the closure."]
["Table 26a. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26b. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26c. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26d. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure",0]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Resilience to Weather, Seismic, or other Extreme Events"]
["Table 27. Resiliency Option"]
["Will the project improve the bridge's resiliency to weather, seismic, or other extreme events, reducing damage and/or closures, or other service interruptions?","YES"]
[{"$f":"IF(B342=\"YES\",HYPERLINK(\"#A334\",\"If YES, enter the requested information below using the probability-consequence method or other calculation method.\"), HYPERLINK(\"#A395\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below using the probability-consequence method or other calculation method."}]
["-"]
["Table 28. Probability Resilience Option"]
["Are you providing a probability-consequence analysis of the resilience impacts?","NO"]
[{"$f":"IF(B346=\"YES\",HYPERLINK(\"#A337\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A389\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If NO, the cells below will not be able to be edited, please skip down to the next subsection."}]
["Note: The consequence-probability approach requires defining a potential weather, seismic or extreme event, the annual probability of that event, and consequences of that event. This resiliency section is for maximum three independent events. Events with multiple level of consequences or dependent events require more complex modeling. Three suggested levels of consequences for each event are included to better reflect the range of consequence events that an asset may face. For guidance on accessing resilience see Resilience - Sustainability - Environment - FHWA (dot.gov). "]
["-"]
["Annual Probability of Event Occurrence: This table includes three independent events with three different consequence levels: (1) probability of an event occurrence that causes capacity reduction only (Table 30), i.e. not capacity reduction associated with structural damage; (2) the probability of an event occurrence with lesser structural damage consequence (Tables 31); and the probability of an event occurrence with larger structural damage consequence (Tables 32). The probability may change during the benefit period due to climate change or degradation of the remediation or other reasons which can be captured under probabilities for project open and final year."]
["Table 29. Annual Probability of Event Occurrence"]
["Consequence Level","Project Open Year","Final Year","Growth Rate","Explanation and source"]
["Volume Capacity Reduction Only",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C353-B353)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Lesser Structural Damage (Level one) Impacts",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C354-B354)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Larger Structural Damage (Level two)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C355-B355)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["-"]
["Volume Capacity Reduction: This consequence level refers to closure or service interruption of the asset reducing some amount of capacity for at least one day a year, but not cause any structural damage to the asset requiring repair. Traffic restriction may occur when a lane or speed reduction is imposed on the bridge or results from an onsite temporary detour.  A load restriction will occur when a load posting is imposed (ex. no trucks allowed). An example event that could cause this consequence would be a recurring flooding event that overtops the bridge or inundates roadways on approach to the bridge. \t"]
["Table 30. Volume Capacity Reduction Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Lesser Structural Damage (Level one): This consequence level can be any level of damage as long as it is correctly correlated with the event and its probability. The user could select a more-frequent less-damaging event or a less-frequent more-damaging event. "]
["Table 31. Lesser Structural Damage (Level one) Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Larger Structural Damage (Level two): This consequence level refers to the bridge no longer being structurally sound or capable of carrying traffic of any kind while it is being repaired. Per USDOT BCA guidance, the no build scenario cannot include rebuilding the bridge so any maintenance, repair, or operational costs under the failure consequence cannot amount to bridge reconstruction. "]
["Table 32. Larger Structural Damage (Level two)"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["Number of Fatalities in Year 1","-","-"]
["Number of Injuries in Year 1","-","-"]
["-"]
["Note: Other calculation method may include calculations that yield a benefit value but do not precisely follow the tool approach or is an engineering evaluation to determine if the bridge response satisfies for a design level extreme event.   Use the green box to enter a thorough explanation of the calculation method and results.  If a benefit value is calculated it may be included in the tool section Other Benefits Not Captured Elsewhere.  If a benefit value is not calculated the results of the calculation method or the results of a qualitative assessment may be explained in the Results sheet section designated for unquantified benefits.  "]
["Table 33. Other Resilience Method Option"]
["Are you providing an explanation of the other calculation method used?","NO"]
[{"$f":"IF(B391=\"YES\",HYPERLINK(\"#A389\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A395\",\"If NO, please skip down to the next subsection.\"))","v":"If NO, please skip down to the next subsection."}]
["-"]
["Please provide a qualitative explanation, link, or citation to the calculation method and results."]
["If this analysis results in a monetized benefits, please provide the data and explanation/methodology/source in Table 51 below."]
["Table 34. Other Resilience Method Explanation"]
["Explanation","-"]
["-"]
["-"]
["Safety Baseline, Detour Safety Benefits, and Safety Countermeasures"]
["Table 35. Crash Cost Estimate Option"]
["Are you using KABCO or General crash cost estimates? ","KABCO"]
["-"]
[{"$f":"HYPERLINK(\"https://www.nhtsa.gov/research-data/fatality-analysis-reporting-system-fars\", \"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)\")","v":"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)"}]
["If you selected that your project will cause workzone crashes or the project involves safety improvements on the bridge, enter historical crash data for the bridge (Table 36). Please provide the average annual crash rate for the detour route (3 years is preferred). "]
["Table 36. Historical Crash Data on the Current Bridge"]
["Crash Type","Years of Data","Number of Crashes","Average Annual Crashes","Average Annual Crash Cost Historical","Source for Crash; Calendar Years of Data"]
["Property Damage Only",5,0,{"$f":"IFERROR(IF(AND(B408>0,C408>0),C408/B408,0),\"N/A\")","v":0},{"$f":"IFERROR(D408*Defaults!B25, \"N/A\")","v":0},"Data are from 2019 to 2023; provided by MDOT"]
["No Injury",5,0,0,{"$f":"IFERROR(D409*Defaults!B6, \"N/A\")","v":0},"Same as above"]
["Possible Injury",5,0,0,{"$f":"IFERROR(D410*Defaults!B7, \"N/A\")","v":0},"Same as above"]
["Non-incapacitating",5,0,0,{"$f":"IFERROR(D411*Defaults!B8, \"N/A\")","v":0},"Same as above"]
["Incapacitating",5,0,0,{"$f":"IFERROR(D412*Defaults!B9, \"N/A\")","v":0},"Same as above"]
["Killed",5,0,0,{"$f":"IFERROR(D413*Defaults!B10, \"N/A\")","v":0},"Same as above"]
["Injured (severity unknown)",5,0,0,{"$f":"IFERROR(D414*Defaults!B11, \"N/A\")","v":0},"Same as above"]
["Injury","-","-","N/A",{"$f":"IFERROR(D415*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-","-","N/A",{"$f":"IFERROR(D416*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total Annual Crash Cost","N/A","N/A","N/A",{"$f":"SUM(E408:E416)","v":0},"N/A"]
["-"]
["Table 37. CMF Option"]
["Does the project improve safety on the bridge via a Crash Modification Factor (CMF)?","YES"]
[{"$f":"IF(B420=\"YES\",HYPERLINK(\"#A418\",\"If YES, then enter historical crash data and the relevant CMFs in the tables below.\"), HYPERLINK(\"#A453\",\"If NO, please skip down to the next subsection\"))","v":"If YES, then enter historical crash data and the relevant CMFs in the tables below."}]
["-"]
["Table 38. CMF Timeframe"]
["Category ","Benefit Period","Year"]
["Initial Year of CMF-related Safety Benefits",{"$f":"B35","v":2030},2030]
["Last Year of CMF-related Safety Benefits",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},2059]
["Note: Enter years of safety countermeasure impact which may differ from benefits period depending on project details. "]
["-"]
["Table 39. Safety Countermeasure - Crash Costs Avoided"]
["Crash Type","CMF","Average Annual Crashes Reduced","Average Annual Crash Costs Avoided","CMF Reference Number, if CMF Clearinghouse value is used (https://www.cmfclearinghouse.org/)","Explanation and Source for CMF"]
["Property Damage Only",0.66,{"$f":"IFERROR(IF(OR(B431<>\"\",B431<>0), D408*(1-B431),0),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C431*Defaults!B25, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["No Injury",0.66,{"v":0,"d":"0.00"},{"$f":"IFERROR(C432*Defaults!B6, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["Possible Injury",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C433*Defaults!B7, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Non-incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C434*Defaults!B8, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C435*Defaults!B9, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Killed",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C436*Defaults!B10, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injured (severity unknown)",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C437*Defaults!B14, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injury","-",{"$f":"IFERROR(IF(AND(B438<>\"\",B438<>0), D415*(1-B438),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C438*Defaults!B14, \"N/A\")","v":0},"-","-"]
["Fatal","-",{"$f":"IFERROR(IF(AND(B439<>\"\",B439<>0), D416*(1-B439),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C439*Defaults!B15, \"N/A\")","v":0},"-","-"]
["Total Annual Crash Cost","N/A","N/A",{"$f":"SUM(D431:D439)","v":0},"N/A","N/A"]
[{"$f":"HYPERLINK(\"https://www.transportation.gov/mission/office-secretary/office-policy/transportation-policy/benefit-cost-analysis-guidance/\", \"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed.\")","v":"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed."}]
[{"$f":"HYPERLINK(\"http://cmfclearinghouse.org/using_cmfs.cfm\", \"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse.\")","v":"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse."}]
["-"]
["Table 40. Safety Benefits due to Avoided Detouring"]
["Crash Type","Crash Rate per 100 Million VMT on Detour","Crash Cost Per Mile","Explanation and Source"]
["Property Damage Only",0,{"$f":"IFERROR(B446/100000000*Defaults!B25,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["No Injury",0,{"$f":"IFERROR(B447/100000000*Defaults!B6, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Possible Injury",0,{"$f":"IFERROR(B448/100000000*Defaults!B7, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Non-incapacitating",0,{"$f":"IFERROR(B449/100000000*Defaults!B8, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Incapacitating",0,{"$f":"IFERROR(B450/100000000*Defaults!B9,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Killed",0,{"$f":"IFERROR(B451/100000000*Defaults!B10,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injured (severity unknown)",0,{"$f":"IFERROR(B452/100000000*Defaults!B11,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injury","-",{"$f":"IFERROR(B453/100000000*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-",{"$f":"IFERROR(B454/100000000*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total","N/A",{"$f":"SUM(C446:C454)","v":0},"N/A"]
[{"$f":"HYPERLINK(\"https://www.bts.gov/content/motor-vehicle-safety-data\", \"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data.\")","v":"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data."}]
["-"]
["Travel Time and Mobility-Related Benefits"]
["Table 41. Travel Time Option"]
["Does the project improve travel time/mobility, separate from reducing bridge closures or load posting?","NO"]
[{"$f":"IF(B460=\"YES\",HYPERLINK(\"#A459\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A472\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Enter minutes saved and years of impact (which may be different than benefits period)"]
["Table 42. Travel Time Savings"]
["Initial or Last Year","Benefits Period","Year","Minutes Saved Per Vehicle"]
["Initial Year",{"$f":"B35","v":2030},"-","-"]
["Last Year",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},"-","-"]
["-"]
["Note: Table 43 is not referenced in the benefits calculation formulas. To enter travel time savings, you much enter minutes saved values in Table 43."]
["Table 43. Optional Travel Time Savings Calculator"]
["Year","Speed (mph) - No Build","Speed (mph) - Build","Distance Traveled on the Bridge (miles)","Minutes Saved Per Vehicle"]
["Initial Year","-","-","-",{"$f":"IFERROR((D472/B472-D472/C472)*60,\"-\")","v":"-"}]
["Final Year","-","-","-",{"$f":"IFERROR((D473/B473-D473/C473)*60,\"-\")","v":"-"}]
["To estimate minutes saved using speed, the following formula is used: [ (Bridge Length / Speed Without Project) — (Bridge Length / Speed With Project) ] x 60"]
["-"]
["Mobility-Related Emissions and Other Environmental Benefits"]
["Note: Emissions input parameters for emissions rate (grams) per mile for the detour route is computed automatically using MOVES and US DOT BCA Guidance, data as well as input parameters entered above including detour length, functional class and average speed. "]
["Table 44. Other Environmental Benefits Option"]
["Does the project have benefits related to improved wildlife connectivity, reduced noise, or improved water runoff?","NO"]
[{"$f":"IF(B479=\"YES\",HYPERLINK(\"#A478\",\"If YES, please enter the applicable values for the benefit(s) below.\"), HYPERLINK(\"#A484\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 45. Other Environmental Benefits "]
["Environmental Benefit Category","Annual Benefit ($) in Initial Year","Annual Growth Rate (%)","Initial Year","Last Year","Explanation and Source"]
["Wildlife Connectivity","-","-","-","-","-"]
["Noise","-","-","-","-","-"]
["Water Runoff","-","-","-","-","-"]
["-"]
["Pedestrian and Cyclist Benefits"]
["Table 46. Improved Pedestiran/Cycling Option"]
["Does the project improve pedestrian/cycling facilities or detour pedestrians or cyclists? ","NO"]
[{"$f":"IF(B490=\"YES\",HYPERLINK(\"#A489\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A525\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 47. Pedestrian and Cyclist AADT "]
["Scenario","First Year of Benefit Period","Last Year of Project Benefits","Explanation and Source"]
["No Build - Pedestrian AADT","-","-","-"]
["No Build -Cyclist AADT","-","-","-"]
["Build - Pedestrian AADT","-","-","-"]
["Build - Cyclist AADT","-","-","-"]
["-"]
["USDOT Guidance has benefit values for several non-vehicular improvements. Select all that apply:"]
["Table 48. Pedestrian and Cyclist Improvement Information"]
["Improvement","Input "]
["Extend Pedestrian Sidewalk Width?","NO"]
["If the sidewalk is widened, by how many additional feet?","-"]
["Reduce upslope by 1%? ","NO"]
["How many upslope percents reduced?","-"]
["Reduces traffic speed by 1 mph (for speeds ≤45 mph)?","NO"]
["How many mph reduced? ","-"]
["Reducing Traffic Volume by 1 Vehicle per Hour (for ADT ≤55,000)?","NO"]
["How many vehicles reduced?","-"]
["Install a Marked Crosswalk?","NO"]
["Average number of crossings on new marked crosswalks per trip?",0]
["Install a Signal for a Pedestrian Crossing?","NO"]
["Average number of crossings on new signaled crosswalks per trip?",0]
["Add a Cycling Path with At-Grade Crossings?","NO"]
["Add a Cycling Path with no At-Grade Crossings?","NO"]
["Add a Dedicated Cycling Lane?","NO"]
["Create a Cycling Boulevard/\"Sharrow\"?","NO"]
["Add a Separated Cycle Track?","NO"]
[{"$f":"HYPERLINK(\"#B493\",\"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6.\")","v":"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6."}]
[{"$f":"HYPERLINK(\"#B501\",\"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches.\")","v":"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches."}]
["-"]
["Table 49. Pedestrian and Cyclist Inputs"]
["Parameter","Reference","User Value"]
["Trips Induced from non-active modes (%)",{"$f":"0.89","v":{"v":0.89,"d":"89%"}},"-"]
["Length of the new or improved pedestrian/cycling facility (mi)","N/A","-"]
[{"$f":"HYPERLINK(Defaults!A1, \"Note: For more information on trips induced from non-active modes see Defaults tab.\")","v":"Note: For more information on trips induced from non-active modes see Defaults tab."}]
["-"]
["Other Quantified Benefits Not Captured Elsewhere"]
["Table 50. Additional Quantified Benefits Option"]
["Does the project have other quantified benefits not captured above?","NO"]
[{"$f":"IF(B531=\"YES\",HYPERLINK(\"#A530\",\"If YES, please enter the requested information for these additional benefits in the table below.\"), HYPERLINK(\"#A542\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 51. Additional Quantified Benefits "]
["Additional Benefit Category","Annual Benefit ($) in First Year","Annual Growth Rate (%)","First Year of Benefit","Last Year of Benefit","Explanation and Source"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-"]
["Manual Entry for AADT by Mode and Year"]
["Table 52. Manual Entry of AADT Option"]
["Will you manually enter AADT data for this project?","NO"]
["Explain the source of the manually entered AADT data.","-"]
[{"$f":"IF($B$548=\"YES\",HYPERLINK(\"#A548\",\"If YES, please enter the AADT values manually.\"), HYPERLINK(\"#A582\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 53. Manual Entry of AADT"]
["Calendar Year","Analysis Year","Passenger - \nNo Build","Trucks - \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A554<>\"N/A\",1,\"N/A\")","v":1},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IFERROR(IF(A554=\"N/A\",\"N/A\",IF(A554>=$B$35+$B$36-1,\"N/A\",A554+1)),\"N/A\")","v":2031},{"$f":"IF(A555<>\"N/A\",B554+1,\"N/A\")","v":2},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF(A555=\"N/A\",\"N/A\",IF(A555>=$B$35+$B$36-1,\"N/A\",A555+1))","v":2032},{"$f":"IF(A556<>\"N/A\",B555+1,\"N/A\")","v":3},"-","-","-","-","-","-","-","-","-","-"]
[2033,4,"-","-","-","-","-","-","-","-","-","-"]
[2034,5,"-","-","-","-","-","-","-","-","-","-"]
[2035,6,"-","-","-","-","-","-","-","-","-","-"]
[2036,7,"-","-","-","-","-","-","-","-","-","-"]
[2037,8,"-","-","-","-","-","-","-","-","-","-"]
[2038,9,"-","-","-","-","-","-","-","-","-","-"]
[2039,10,"-","-","-","-","-","-","-","-","-","-"]
[2040,11,"-","-","-","-","-","-","-","-","-","-"]
[2041,12,"-","-","-","-","-","-","-","-","-","-"]
[2042,13,"-","-","-","-","-","-","-","-","-","-"]
[2043,14,"-","-","-","-","-","-","-","-","-","-"]
[2044,15,"-","-","-","-","-","-","-","-","-","-"]
[2045,16,"-","-","-","-","-","-","-","-","-","-"]
[2046,17,"-","-","-","-","-","-","-","-","-","-"]
[2047,18,"-","-","-","-","-","-","-","-","-","-"]
[2048,19,"-","-","-","-","-","-","-","-","-","-"]
[2049,20,"-","-","-","-","-","-","-","-","-","-"]
[2050,21,"-","-","-","-","-","-","-","-","-","-"]
[2051,22,"-","-","-","-","-","-","-","-","-","-"]
[2052,23,"-","-","-","-","-","-","-","-","-","-"]
[2053,24,"-","-","-","-","-","-","-","-","-","-"]
[2054,25,"-","-","-","-","-","-","-","-","-","-"]
[2055,26,"-","-","-","-","-","-","-","-","-","-"]
[2056,27,"-","-","-","-","-","-","-","-","-","-"]
[2057,28,"-","-","-","-","-","-","-","-","-","-"]
[2058,29,"-","-","-","-","-","-","-","-","-","-"]
[2059,30,"-","-","-","-","-","-","-","-","-","-"]
["-"]
["End of Input. The rest of this form is data maintained by the tool, but is available for review."]
[{"$f":"HYPERLINK(Results!A1, \"Go To Results Tab\")","v":"Go To Results Tab"}]
["-"]
["AADT by Mode and Year"]
["Table 54. Calculated AADT"]
["Calendar Year","Analysis Year","Passenger - No Build","Trucks -  \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A591<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(C554=\"-\", $B$548=\"YES\"),0,IF(AND(C554>=0, $B$548=\"YES\"),C554,IF($B591=1,($F$47),IF($B591=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B591-1)+($F$47)))))),\"0\")","v":846},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(D554=\"-\", $B$548=\"YES\"), 0,IF(AND(D554>=0, $B$548=\"YES\"), D554,IF($B591=1,($F$48),IF($B591=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B591-1)+($F$48)))))),\"0\")","v":84},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(E554=\"-\", $B$548=\"YES\"), 0,IF(AND(E554>=0, $B$548=\"YES\"),E554,IF($B591=1,($F$49),IF($B591=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B591-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F554=\"-\", $B$548=\"YES\"), 0,IF($B591=\"N/A\",\"\",IF(AND(F554>=0,$B$548=\"YES\"),F554,IF($B591=1,$B$495,IF($B591=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B591-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(G554=\"-\", $B$548=\"YES\"),0,IF(AND(G554>=0, $B$548=\"YES\"),G554,IF($B591=1,$B$496,IF($B591=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B591-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(H554=\"-\", $B$548=\"YES\"),0,IF(AND(H554>=0, $B$548=\"YES\"),H554,IF($B591=1,($F$50),IF($B591=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B591-1)+($F$50)))))),\"0\")","v":846},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(I554=\"-\", $B$548=\"YES\"),0,IF(AND(I554>=0, $B$548=\"YES\"),I554,IF($B591=1,($F$51),IF($B591=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B591-1)+($F$51)))))),\"0\")","v":84},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(J554=\"-\", $B$548=\"YES\"),0,IF(AND(J554>=0, $B$548=\"YES\"),J554,IF($B591=1,($F$52),IF($B591=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B591-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(K554=\"-\", $B$548=\"YES\"),0,IF(AND(K554>=0, $B$548=\"YES\"),K554,IF($B591=1,$B$497,IF($B591=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B591-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(L554=\"-\", $B$548=\"YES\"),0,IF(AND(L554>=0, $B$548=\"YES\"),L554,IF($B591=1,$B$498,IF($B591=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B591-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IFERROR(IF(A591=\"N/A\",\"N/A\",IF(A591>=$B$35+$B$36-1,\"N/A\",A591+1)), \"N/A\")","v":2031},{"$f":"IF(A592<>\"N/A\",B591+1,\"N/A\")","v":2},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(C555=\"-\", $B$548=\"YES\"),0,IF(AND(C555>=0, $B$548=\"YES\"),C555,IF($B592=1,($F$47),IF($B592=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B592-1)+($F$47)))))),\"0\")","v":{"v":855.8275862068965,"d":"856"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(D555=\"-\", $B$548=\"YES\"), 0,IF(AND(D555>=0, $B$548=\"YES\"), D555,IF($B592=1,($F$48),IF($B592=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B592-1)+($F$48)))))),\"0\")","v":{"v":84.96551724137932,"d":"85"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(E555=\"-\", $B$548=\"YES\"), 0,IF(AND(E555>=0, $B$548=\"YES\"),E555,IF($B592=1,($F$49),IF($B592=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B592-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F555=\"-\", $B$548=\"YES\"), 0,IF($B592=\"N/A\",\"\",IF(AND(F555>=0,$B$548=\"YES\"),F555,IF($B592=1,$B$495,IF($B592=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B592-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(G555=\"-\", $B$548=\"YES\"),0,IF(AND(G555>=0, $B$548=\"YES\"),G555,IF($B592=1,$B$496,IF($B592=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B592-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(H555=\"-\", $B$548=\"YES\"),0,IF(AND(H555>=0, $B$548=\"YES\"),H555,IF($B592=1,($F$50),IF($B592=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B592-1)+($F$50)))))),\"0\")","v":{"v":855.8275862068965,"d":"856"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(I555=\"-\", $B$548=\"YES\"),0,IF(AND(I555>=0, $B$548=\"YES\"),I555,IF($B592=1,($F$51),IF($B592=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B592-1)+($F$51)))))),\"0\")","v":{"v":84.96551724137932,"d":"85"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(J555=\"-\", $B$548=\"YES\"),0,IF(AND(J555>=0, $B$548=\"YES\"),J555,IF($B592=1,($F$52),IF($B592=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B592-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(K555=\"-\", $B$548=\"YES\"),0,IF(AND(K555>=0, $B$548=\"YES\"),K555,IF($B592=1,$B$497,IF($B592=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B592-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(L555=\"-\", $B$548=\"YES\"),0,IF(AND(L555>=0, $B$548=\"YES\"),L555,IF($B592=1,$B$498,IF($B592=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B592-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IF(A592=\"N/A\",\"N/A\",IF(A592>=$B$35+$B$36-1,\"N/A\",A592+1))","v":2032},3,{"v":865.6551724137931,"d":"866"},{"v":85.93103448275862,"d":"86"},0,"0","0",{"v":865.6551724137931,"d":"866"},{"v":85.93103448275862,"d":"86"},0,"0","0"]
[2033,4,{"v":875.4827586206897,"d":"875"},{"v":86.89655172413794,"d":"87"},0,"0","0",{"v":875.4827586206897,"d":"875"},{"v":86.89655172413794,"d":"87"},0,"0","0"]
[2034,5,{"v":885.3103448275862,"d":"885"},{"v":87.86206896551724,"d":"88"},0,"0","0",{"v":885.3103448275862,"d":"885"},{"v":87.86206896551724,"d":"88"},0,"0","0"]
[2035,6,{"v":895.1379310344828,"d":"895"},{"v":88.82758620689656,"d":"89"},0,"0","0",{"v":895.1379310344828,"d":"895"},{"v":88.82758620689656,"d":"89"},0,"0","0"]
[2036,7,{"v":904.9655172413793,"d":"905"},{"v":89.79310344827586,"d":"90"},0,"0","0",{"v":904.9655172413793,"d":"905"},{"v":89.79310344827586,"d":"90"},0,"0","0"]
[2037,8,{"v":914.7931034482758,"d":"915"},{"v":90.75862068965517,"d":"91"},0,"0","0",{"v":914.7931034482758,"d":"915"},{"v":90.75862068965517,"d":"91"},0,"0","0"]
[2038,9,{"v":924.6206896551724,"d":"925"},{"v":91.72413793103448,"d":"92"},0,"0","0",{"v":924.6206896551724,"d":"925"},{"v":91.72413793103448,"d":"92"},0,"0","0"]
[2039,10,{"v":934.448275862069,"d":"934"},{"v":92.6896551724138,"d":"93"},0,"0","0",{"v":934.448275862069,"d":"934"},{"v":92.6896551724138,"d":"93"},0,"0","0"]
[2040,11,{"v":944.2758620689656,"d":"944"},{"v":93.65517241379311,"d":"94"},0,"0","0",{"v":944.2758620689656,"d":"944"},{"v":93.65517241379311,"d":"94"},0,"0","0"]
[2041,12,{"v":954.1034482758621,"d":"954"},{"v":94.62068965517241,"d":"95"},0,"0","0",{"v":954.1034482758621,"d":"954"},{"v":94.62068965517241,"d":"95"},0,"0","0"]
[2042,13,{"v":963.9310344827586,"d":"964"},{"v":95.58620689655173,"d":"96"},0,"0","0",{"v":963.9310344827586,"d":"964"},{"v":95.58620689655173,"d":"96"},0,"0","0"]
[2043,14,{"v":973.7586206896551,"d":"974"},{"v":96.55172413793103,"d":"97"},0,"0","0",{"v":973.7586206896551,"d":"974"},{"v":96.55172413793103,"d":"97"},0,"0","0"]
[2044,15,{"v":983.5862068965517,"d":"984"},{"v":97.51724137931035,"d":"98"},0,"0","0",{"v":983.5862068965517,"d":"984"},{"v":97.51724137931035,"d":"98"},0,"0","0"]
[2045,16,{"v":993.4137931034483,"d":"993"},{"v":98.48275862068965,"d":"98"},0,"0","0",{"v":993.4137931034483,"d":"993"},{"v":98.48275862068965,"d":"98"},0,"0","0"]
[2046,17,{"v":1003.2413793103449,"d":"1003"},{"v":99.44827586206897,"d":"99"},0,"0","0",{"v":1003.2413793103449,"d":"1003"},{"v":99.44827586206897,"d":"99"},0,"0","0"]
[2047,18,{"v":1013.0689655172414,"d":"1013"},{"v":100.41379310344828,"d":"100"},0,"0","0",{"v":1013.0689655172414,"d":"1013"},{"v":100.41379310344828,"d":"100"},0,"0","0"]
[2048,19,{"v":1022.8965517241379,"d":"1023"},{"v":101.37931034482759,"d":"101"},0,"0","0",{"v":1022.8965517241379,"d":"1023"},{"v":101.37931034482759,"d":"101"},0,"0","0"]
[2049,20,{"v":1032.7241379310344,"d":"1033"},{"v":102.34482758620689,"d":"102"},0,"0","0",{"v":1032.7241379310344,"d":"1033"},{"v":102.34482758620689,"d":"102"},0,"0","0"]
[2050,21,{"v":1042.5517241379312,"d":"1043"},{"v":103.3103448275862,"d":"103"},0,"0","0",{"v":1042.5517241379312,"d":"1043"},{"v":103.3103448275862,"d":"103"},0,"0","0"]
[2051,{"$f":"IF(A612<>\"N/A\",B611+1,\"N/A\")","v":22},{"v":1052.3793103448277,"d":"1052"},{"v":104.27586206896552,"d":"104"},0,"0","0",{"v":1052.3793103448277,"d":"1052"},{"v":104.27586206896552,"d":"104"},0,"0","0"]
[2052,{"$f":"IF(A613<>\"N/A\",B612+1,\"N/A\")","v":23},{"v":1062.2068965517242,"d":"1062"},{"v":105.24137931034483,"d":"105"},0,"0","0",{"v":1062.2068965517242,"d":"1062"},{"v":105.24137931034483,"d":"105"},0,"0","0"]
[2053,24,{"v":1072.0344827586207,"d":"1072"},{"v":106.20689655172414,"d":"106"},0,"0","0",{"v":1072.0344827586207,"d":"1072"},{"v":106.20689655172414,"d":"106"},0,"0","0"]
[2054,25,{"v":1081.8620689655172,"d":"1082"},{"v":107.17241379310344,"d":"107"},0,"0","0",{"v":1081.8620689655172,"d":"1082"},{"v":107.17241379310344,"d":"107"},0,"0","0"]
[2055,26,{"v":1091.6896551724137,"d":"1092"},{"v":108.13793103448276,"d":"108"},0,"0","0",{"v":1091.6896551724137,"d":"1092"},{"v":108.13793103448276,"d":"108"},0,"0","0"]
[2056,27,{"v":1101.5172413793102,"d":"1102"},{"v":109.10344827586206,"d":"109"},0,"0","0",{"v":1101.5172413793102,"d":"1102"},{"v":109.10344827586206,"d":"109"},0,"0","0"]
[2057,28,{"v":1111.344827586207,"d":"1111"},{"v":110.06896551724138,"d":"110"},0,"0","0",{"v":1111.344827586207,"d":"1111"},{"v":110.06896551724138,"d":"110"},0,"0","0"]
[2058,29,{"v":1121.1724137931035,"d":"1121"},{"v":111.0344827586207,"d":"111"},0,"0","0",{"v":1121.1724137931035,"d":"1121"},{"v":111.0344827586207,"d":"111"},0,"0","0"]
[2059,30,1131,112,0,"0","0",1131,112,0,"0","0"]
["-"]
["Detour Emissions $ per mile"]
["Table 55. Calculated Emission Inputs"]
["Variable","Value"]
["Detour MOVES Functional Class",{"$f":"VLOOKUP(B$62,Defaults!$B$359:$D$371, 3,TRUE)","v":"Rural Unrestricted"}]
["Detour Average Speed, Rounded",{"$f":"IF(C69>70, 70, IF(C69<5, 10, MROUND(C69,10)))","v":50}]
["-"]
["Table 56. Calculated Emission Outputs"]
["Calendar Year","Analysis Year","NOX - Passenger","SOX - Passenger","PM2.5 - Passenger","CO2 - Passenger","NOX - \nTrucks","SOX - Trucks","PM2.5 - Trucks","CO2 - \nTrucks","Passenger - Non-CO2 Emissions Total","Trucks - Non-CO2 Emissions Total"]
[{"$f":"IF(OR(B35=\"Required\",B35=\"-\"), \"N/A\", B35)","v":2030},{"$f":"IF(A630<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.06965186662968313,"d":"$0.0697"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.28753161385778697,"d":"$0.2875"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"$f":"SUM(G630:I630)","v":{"v":0.12571826081008075,"d":"$0.13"}}]
[{"$f":"IF(A630=\"N/A\",\"N/A\",IF(A630>=$B$35+$B$36-1,\"N/A\",A630+1))","v":2031},{"$f":"IF(A631<>\"N/A\",B630+1,\"N/A\")","v":2},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07100696131119447,"d":"$0.0710"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2931256141273937,"d":"$0.2931"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"$f":"SUM(G631:I631)","v":{"v":0.12571826081008075,"d":"$0.13"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},{"$f":"IF(A632<>\"N/A\",B631+1,\"N/A\")","v":3},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07182001812010128,"d":"$0.0718"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29648201428915777,"d":"$0.2965"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2033,4,{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07317511280161262,"d":"$0.0732"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30207601455876454,"d":"$0.3021"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2034,5,{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0742591885468217,"d":"$0.0743"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3065512147744499,"d":"$0.3066"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2035,6,{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07534326429203078,"d":"$0.0753"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31102641499013534,"d":"$0.3110"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2036,7,{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07642734003723985,"d":"$0.0764"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3155016152058207,"d":"$0.3155"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2037,8,{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0777824347187512,"d":"$0.0778"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3210956154754275,"d":"$0.3211"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2038,9,{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.078595491527658,"d":"$0.0786"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3244520156371915,"d":"$0.3245"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2039,10,{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07967956727286707,"d":"$0.0797"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32892721585287693,"d":"$0.3289"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2040,11,{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07151240714984376,"d":"$0.0715"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30259572144273983,"d":"$0.3026"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2041,12,{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07246909487091192,"d":"$0.0725"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30664382473963264,"d":"$0.3066"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2042,13,{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07366495452224708,"d":"$0.0737"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3117039538607487,"d":"$0.3117"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2043,14,{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07462164224331523,"d":"$0.0746"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31575205715764154,"d":"$0.3158"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2044,15,{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07581750189465042,"d":"$0.0758"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3208121862787576,"d":"$0.3208"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2045,16,{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07677418961571855,"d":"$0.0768"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32486028957565044,"d":"$0.3249"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2046,17,{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07797004926705374,"d":"$0.0780"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32992041869676647,"d":"$0.3299"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2047,18,{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07916590891838893,"d":"$0.0792"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.33498054781788256,"d":"$0.3350"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2048,19,{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0803617685697241,"d":"$0.0804"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34004067693899853,"d":"$0.3400"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2049,20,{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08131845629079223,"d":"$0.0813"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3440887802358914,"d":"$0.3441"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2050,21,{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07902440666773428,"d":"$0.0790"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3306844437642157,"d":"$0.3307"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2051,22,{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07994063167257758,"d":"$0.0799"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.33451846630061244,"d":"$0.3345"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2052,23,{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08085685667742087,"d":"$0.0809"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3383524888370091,"d":"$0.3384"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2053,24,{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2054,25,{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2055,26,{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2056,27,{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2057,28,{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2058,29,{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2059,30,{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321444[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
["-"]
["BCA Annual Calculations"]
["Table 57. BCA Annual Calculations"]
["Calendar Year","Analysis Year","Discounted Safety","Discounted Travel Time","Discounted VOC","Discounted Resilience","Discounted Health and Amenity","Discounted CO2 Emissions","Discounted Non-CO2 Emissions","Discounted Other Environmental","Discounted Maintenance Cost Savings","Discounted Residual Value","Discounted Other Benefits","Total Discounted Benefits","Total Discounted Costs","Net Present Value","7 Percent Discount Rate","3 Percent Discount Rate"]
[{"$f":"IFERROR(\"Pre-Benefits Period\", \"N/A\")","v":"Pre-Benefits Period"},{"$f":"IF(A664>0, 0,0)","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",M259,0)))","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",K259,0)))","v":{"v":-16190057.228284566,"d":"$(16,190,057)"}},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUMIFS(E198:E237, B198:B237, \"<=\"&0)","v":0},"N/A",{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",-(IFERROR(ABS(B264),0)+IFERROR(ABS(B265),0)+IFERROR(ABS(B266),0)+IFERROR(ABS(B267),0)+IFERROR(ABS(B268),0)+IFERROR(ABS(B269),0)+IFERROR(ABS(B270),0)),0)))","v":0},{"$f":"SUM(_xlfn.IFNA(BCACalc321201322445[[#This Row],[Discounted Safety]:[Discounted Other Benefits]],0))","v":{"v":-16190057.228284566,"d":"$(16,190,057)"}},{"$f":"B134","v":{"v":11126364.41057694,"d":"$11,126,364"}},{"$f":"N664-O664","v":{"v":-27316421.638861507,"d":"$(27,316,422)"}},{"$f":"IF(A664=\"N/A\",0,VLOOKUP(A664,Defaults!$A$290:$B$340,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(A664=\"N/A\", 0,VLOOKUP(A664,Defaults!$A$290:$C$340,3,FALSE))","v":{"$error":"#N/A"}}]
[{"$f":"IF(OR(B35=0,B35=\"Required\"), \"N/A\", B35)","v":2030},{"$f":"IF(A665<>\"N/A\",B664+1,\"N/A\")","v":1},{"$f":"(IF(A665=\"N/A\",0,(\n\n+N(\"Avoided crashes due to CMF\")\n+IF($B$420=\"YES\",IF(OR(A665<$C$425,A665>$C$426),0,(((SUM($H591:$J591)-SUM($C591:$E591))/SUM($C591:$E591))*0.5*$D$440) + ((SUM($C591:$E591)/SUM($C$591:$E$591))*$D$440)))\n\n+N(\"Avoided detour benefits\")\n+IF($B$277=\"YES\",IF(A665=\"N/A\",0, IF(A665>=$C$304, $D$304*$C$68*$C$455*SUM(C591:E591),\nIF( A665>=$C$300, $D$300*$C$68*$C$455*D591+$E$300*$C$68*$C$455*E591,\nIF(A665>=$C$299, $D$299*$C$68*$C$455*D591+$E$299*$C$68*$C$455*E591,\nIF(A665>=$C$298,$D$298*$C$68*$C$455*D591+$E$298*$C$68*$C$455*E591,0)))))*365,0)\n\n+N(\"Avoided detour benefits - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*$C$455*SUM(C591:E591),0),0),0)\n)))*Q665","v":0},{"$f":"(IF($A665=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A665>=$C$466, $A665<=$C$467)),\n($C591+(0.5*($H591-$C591)))*$C$85*$C$91*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+($D591+(0.5*($I591-$D591)))*$C$93*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+(($E591+(0.5*($J591-$E591)))*$C$94+($E591+(0.5*($J591-$E591)))*$C$91*$C$95)*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,\nIF(A665>=$C$304,$D$304*$C$68/$C$69*(($C$93*D591)+($C$91*$C$85*C591)+($C$91*$C$95*E591+E591*$C$94))+IFERROR($D$304*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),\nIF(A665>=$C$300,($D$300*$C$68/$C$69*(($C$93*D591))+($E$300*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$299,($D$299*$C$68/$C$69*(($C$93*D591))+($E$299*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$298,($D$298*$C$68/$C$69*(($C$93*D591))+($E$298*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$329*$B$330*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$337*$B$338*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$313*$B$314*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$321*$B$322*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I591:J591)-SUM(D591:E591))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H591-C591))))\n\n))*Q665)","v":{"v":155660.47580537337,"d":"$155,660"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I591:J591)-SUM(D591:E591))+(Defaults!$B$59*0.5*$C$72*(H591-C591)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D591+$E$300*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D591+$E$299*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D591+$E$298*$C$68*(Defaults!$B$60)*E591,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0),0)))*Q665","v":{"v":275801.1114940844,"d":"$275,801"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A665=\"N/A\",0,(\n(($B$355+($D$355*($B665-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B665-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B665-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B665-1)))*(($B$386-$C$386)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B665-1)))*(($B$387-$C$387)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C591*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C591*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D591*$C$93)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E591*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F591*$C$92/Defaults!$B$258+$G591*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L630*$E591)\n\n))*Q665\n\n+(IF(A665=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J630*$E591))\n\n))*R665,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A665=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K591-F591)*Defaults!$C$254*Defaults!$C$250)\n+((L591-G591)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F591*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K591-F591)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F591*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K591-F591)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F591*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K591-F591)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F591*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K591-F591)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F591*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K591-F591)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F591*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K591-F591)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G591*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G591*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G591*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G591*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G591*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L591-G591)*$C$526*365*0.5,0))),0)*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J630*(I591-D591))+(F630*(H591-C591))+((J591-E591)*J630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304, $D$304*$C$68*((J630*D591)+(F630*C591)+(E591*J630)),\nIF( A665>=$C$300, $D$300*$C$68*J630*D591+$E$300*$C$68*J630*E591,\nIF(A665>=$C$299, $D$299*$C$68*J630*D591+$E$299*$C$68*J630*E591,\nIF(A665>=$C$298,$D$298*$C$68*J630*D591+$E$298*$C$68*J630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0))),0))))*R665","v":{"v":65459.94423570916,"d":"$65,460"}},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L630*(I591-D591))+(K630*(H591-C591))+((J591-E591)*L630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304,$D$304*$C$68*((L630*D591)+(L630*E591)+(K630*C591)),\nIF(A665>=$C$300,$D$300*$C$68*L630*D591+$E$300*$C$68*L630*E591,\nIF(A665>=$C$299,$D$299*$C$68*L630*D591+$E$299*$C$68*L630*E591,\nIF(A665>=$C$298,$D$298*$C$68*L630*D591+$E$298*$C$68*L630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0))),0))))*Q665","v":{"v":26267.60308069959,"d":"$26,268"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I591:J591)-SUM(D591:E591)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H591-C591)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A665=\"N/A\",A665<D$484,A665>E$484),0,\nB$484*(1+C$484)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$485,A665>E$485),0,B$485*(1+C$485)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$486,A665>E$486),0,B$486*(1+C$486)^(B665-1))),0)\n\n))*Q665","v":{"v":773.0788731273576,"d":"$773"}},{"$f":"(IF(A665=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B665-1)))-($B$158*((1+$B$159)^(B665-1)))),0)\n\n+(IFERROR(IF(AND(A665>=$B$164,A665<=($B$165),MOD((A665-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A665>=$B$172,A665<=($B$173),MOD((A665-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A665>=$B$180,A665<=($B$181),MOD((A665-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A665>=$B$188,A665<=($B$189),MOD((A665-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q665))\n\n+IFERROR(SUMIF($A$198:$A$237,A665,$E$198:$E$237),0)","v":0},{"$f":"IFERROR((IF(A665=($B$35+$B$36-1),IFERROR(($A$138*$B$133*($B$138-$B$36)/$B$138),0)+IFERROR(($A$139*$B$133*($B$139-$B$36)/$B$139),0)+IFERROR(($A$140*$B$133*($B$140-$B$36)/$B$140),0)+IFERROR(($A$141*$B$133*($B$141-$B$36)/$B$141),0),0))*Q665, 0)","v":0},{"$f":"IF($B$531=\"YES\",(\nIF(OR(A665=\"N/A\",A665<D$536,A665>E$536),0,B$536*(1+C$536)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$537,A665>E$537),0,B$537*(1+C$537)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$538,A665>E$538),0,B$538*(1+C$538)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$539,A665>E$539),0,B$539*(1+C$539)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$540,A665>E$540),0,B$540*(1+C$540)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$541,A665>E$541),0,B$541*(1+C$541)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$542,A665>E$542),0,B$542*(1+C$542)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$543,A665>E$543),0,B$543*(1+C$543)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$544,A665>E$544),0,B$544*(1+C$544)^(B665-1))\n)*Q665,0)","v":0},{"$f":"C665+D665+E665+F665+G665+H665+L665+M665+K665+J665+I665","v":{"v":523962.2134889938,"d":"$523,962"}},0,{"$f":"N665-O665","v":{"v":523962.2134889938,"d":"$523,962"}},{"$f":"IF(A665=\"N/A\",0,VLOOKUP(A665,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7833046013764873,"d":"0.78"}},{"$f":"IF(A665=\"N/A\", 0,VLOOKUP(A665,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8534903711901116,"d":"0.85"}}]
[{"$f":"IFERROR(IF(A665=\"N/A\",\"N/A\",IF(A665>=$B$35+$B$36-1,\"N/A\",A665+1)), \"N/A\")","v":2031},2,0,{"$f":"(IF($A666=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A666>=$C$466, $A666<=$C$467)),\n($C592+(0.5*($H592-$C592)))*$C$85*$C$91*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+($D592+(0.5*($I592-$D592)))*$C$93*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+(($E592+(0.5*($J592-$E592)))*$C$94+($E592+(0.5*($J592-$E592)))*$C$91*$C$95)*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,\nIF(A666>=$C$304,$D$304*$C$68/$C$69*(($C$93*D592)+($C$91*$C$85*C592)+($C$91*$C$95*E592+E592*$C$94))+IFERROR($D$304*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),\nIF(A666>=$C$300,($D$300*$C$68/$C$69*(($C$93*D592))+($E$300*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$299,($D$299*$C$68/$C$69*(($C$93*D592))+($E$299*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$298,($D$298*$C$68/$C$69*(($C$93*D592))+($E$298*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$329*$B$330*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$337*$B$338*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$313*$B$314*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$321*$B$322*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I592:J592)-SUM(D592:E592))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H592-C592))))\n\n))*Q666)","v":{"v":152715.49629165814,"d":"$152,715"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I592:J592)-SUM(D592:E592))+(Defaults!$B$59*0.5*$C$72*(H592-C592)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D592+$E$300*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D592+$E$299*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D592+$E$298*$C$68*(Defaults!$B$60)*E592,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0),0)))*Q666","v":{"v":270583.16121474997,"d":"$270,583"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A666=\"N/A\",0,(\n(($B$355+($D$355*($B666-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B666-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B666-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B666-1)))*(($B$386-$C$386)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B666-1)))*(($B$387-$C$387)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C592*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C592*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D592*$C$93)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E592*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F592*$C$92/Defaults!$B$258+$G592*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L631*$E592)\n\n))*Q666\n\n+(IF(A666=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J631*$E592))\n\n))*R666,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A666=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K592-F592)*Defaults!$C$254*Defaults!$C$250)\n+((L592-G592)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F592*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K592-F592)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F592*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K592-F592)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F592*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K592-F592)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F592*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K592-F592)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F592*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K592-F592)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F592*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K592-F592)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G592*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G592*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G592*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G592*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G592*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L592-G592)*$C$526*365*0.5,0))),0)*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J631*(I592-D592))+(F631*(H592-C592))+((J592-E592)*J631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304, $D$304*$C$68*((J631*D592)+(F631*C592)+(E592*J631)),\nIF( A666>=$C$300, $D$300*$C$68*J631*D592+$E$300*$C$68*J631*E592,\nIF(A666>=$C$299, $D$299*$C$68*J631*D592+$E$299*$C$68*J631*E592,\nIF(A666>=$C$298,$D$298*$C$68*J631*D592+$E$298*$C$68*J631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0))),0))))*R666","v":{"v":66176.99563445129,"d":"$66,177"}},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L631*(I592-D592))+(K631*(H592-C592))+((J592-E592)*L631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304,$D$304*$C$68*((L631*D592)+(L631*E592)+(K631*C592)),\nIF(A666>=$C$300,$D$300*$C$68*L631*D592+$E$300*$C$68*L631*E592,\nIF(A666>=$C$299,$D$299*$C$68*L631*D592+$E$299*$C$68*L631*E592,\nIF(A666>=$C$298,$D$298*$C$68*L631*D592+$E$298*$C$68*L631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0))),0))))*Q666","v":{"v":25770.63972152429,"d":"$25,771"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I592:J592)-SUM(D592:E592)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H592-C592)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A666=\"N/A\",A666<D$484,A666>E$484),0,\nB$484*(1+C$484)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$485,A666>E$485),0,B$485*(1+C$485)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$486,A666>E$486),0,B$486*(1+C$486)^(B666-1))),0)\n\n))*Q666","v":{"v":758.4528003746778,"d":"$758"}},{"$f":"(IF(A666=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B666-1)))-($B$158*((1+$B$159)^(B666-1)))),0)\n\n+(IFERROR(IF(AND(A666>=$B$164,A666<=($B$165),MOD((A666-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A666>=$B$172,A666<=($B$173),MOD((A666-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A666>=$B$180,A666<=($B$181),MOD((A666-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A666>=$B$188,A666<=($B$189),MOD((A666-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q666))\n\n+IFERROR(SUMIF($A$198:$A$237,A666,$E$198:$E$237),0)","v":0},0,{"$f":"IF($B$531=\"YES\",(\nIF(OR(A666=\"N/A\",A666<D$536,A666>E$536),0,B$536*(1+C$536)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$537,A666>E$537),0,B$537*(1+C$537)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$538,A666>E$538),0,B$538*(1+C$538)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$539,A666>E$539),0,B$539*(1+C$539)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$540,A666>E$540),0,B$540*(1+C$540)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$541,A666>E$541),0,B$541*(1+C$541)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$542,A666>E$542),0,B$542*(1+C$542)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$543,A666>E$543),0,B$543*(1+C$543)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$544,A666>E$544),0,B$544*(1+C$544)^(B666-1))\n)*Q666,0)","v":0},{"$f":"C666+D666+E666+F666+G666+H666+L666+M666+K666+J666+I666","v":{"v":516004.74566275836,"d":"$516,005"}},0,{"$f":"N666-O666","v":{"v":516004.74566275836,"d":"$516,005"}},{"$f":"IF(A666=\"N/A\",0,VLOOKUP(A666,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7597522806755455,"d":"0.76"}},{"$f":"IF(A666=\"N/A\", 0,VLOOKUP(A666,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8367552658726585,"d":"0.84"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},3,0,{"$f":"(IF($A667=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A667>=$C$466, $A667<=$C$467)),\n($C593+(0.5*($H593-$C593)))*$C$85*$C$91*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+($D593+(0.5*($I593-$D593)))*$C$93*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+(($E593+(0.5*($J593-$E593)))*$C$94+($E593+(0.5*($J593-$E593)))*$C$91*$C$95)*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A667=\"N/A\",0,\nIF(A667>=$C$304,$D$304*$C$68/$C$69*(($C$93*D593)+($C$91*$C$85*C593)+($C$91*$C$95*E593+E593*$C$94))+IFERROR($D$304*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),\nIF(A667>=$C$300,($D$300*$C$68/$C$69*(($C$93*D593))+($E$300*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$299,($D$299*$C$68/$C$69*(($C$93*D593))+($E$299*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$298,($D$298*$C$68/$C$69*(($C$93*D593))+($E$298*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$329*$B$330*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$337*$B$338*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$313*$B$314*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$321*$B$322*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I593:J593)-SUM(D593:E593))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H593-C593))))\n\n))*Q667)","v":{"v":149806.88618681746,"d":"$149,807"}},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I593:J593)-SUM(D593:E593))+(Defaults!$B$59*0.5*$C$72*(H593-C593)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D593+$E$300*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D593+$E$299*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D593+$E$298*$C$68*(Defaults!$B$60)*E593,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0),0)))*Q667","v":{"v":265429.65069342154,"d":"$265,430"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A667=\"N/A\",0,(\n(($B$355+($D$355*($B667-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B667-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B667-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B667-1)))*(($B$386-$C$386)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B667-1)))*(($B$387-$C$387)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C593*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C593*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D593*$C$93)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E593*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F593*$C$92/Defaults!$B$258+$G593*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L632*$E593)\n\n))*Q667\n\n+(IF(A667=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J632*$E593))\n\n))*R667,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A667=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K593-F593)*Defaults!$C$254*Defaults!$C$250)\n+((L593-G593)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F593*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K593-F593)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F593*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K593-F593)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F593*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K593-F593)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F593*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K593-F593)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F593*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K593-F593)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F593*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K593-F593)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G593*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G593*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G593*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G593*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G593*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L593-G593)*$C$526*365*0.5,0))),0)*Q667","v":0},{"v":66368.0094347664,"d":"$66,368"},{"v":25279.8136762153,"d":"$25,280"},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I593:J593)-SUM(D593:E593)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H593-C593)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A667=\"N/A\",A667<D$484,A667>E$484),0,\nB$484*(1+C$484)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$485,A667>E$485),0,B$485*(1+C$485)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$486,A667>E$486),0,B$486*(1+C$486)^(B667-1))),0)\n\n))*Q667","v":{"v":744.0073542164088,"d":"$744"}},0,0,0,{"v":507628.3673454371,"d":"$507,628"},0,{"v":507628.3673454371,"d":"$507,628"},{"$f":"IF(A667=\"N/A\",0,VLOOKUP(A667,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7369081286862711,"d":"0.74"}},{"$f":"IF(A667=\"N/A\", 0,VLOOKUP(A667,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8203482998751553,"d":"0.82"}}]
[2033,4,0,{"$f":"(IF($A668=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A668>=$C$466, $A668<=$C$467)),\n($C594+(0.5*($H594-$C594)))*$C$85*$C$91*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+($D594+(0.5*($I594-$D594)))*$C$93*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+(($E594+(0.5*($J594-$E594)))*$C$94+($E594+(0.5*($J594-$E594)))*$C$91*$C$95)*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A668=\"N/A\",0,\nIF(A668>=$C$304,$D$304*$C$68/$C$69*(($C$93*D594)+($C$91*$C$85*C594)+($C$91*$C$95*E594+E594*$C$94))+IFERROR($D$304*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),\nIF(A668>=$C$300,($D$300*$C$68/$C$69*(($C$93*D594))+($E$300*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$299,($D$299*$C$68/$C$69*(($C$93*D594))+($E$299*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$298,($D$298*$C$68/$C$69*(($C$93*D594))+($E$298*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$329*$B$330*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$337*$B$338*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$313*$B$314*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$321*$B$322*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I594:J594)-SUM(D594:E594))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H594-C594))))\n\n))*Q668)","v":{"v":146935.12087984363,"d":"$146,935"}},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I594:J594)-SUM(D594:E594))+(Defaults!$B$59*0.5*$C$72*(H594-C594)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D594+$E$300*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D594+$E$299*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D594+$E$298*$C$68*(Defaults!$B$60)*E594,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0),0)))*Q668","v":{"v":260341.42223005858,"d":"$260,341"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A668=\"N/A\",0,(\n(($B$355+($D$355*($B668-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B668-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B668-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B668-1)))*(($B$386-$C$386)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B668-1)))*(($B$387-$C$387)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C594*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C594*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D594*$C$93)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E594*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F594*$C$92/Defaults!$B$258+$G594*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L633*$E594)\n\n))*Q668\n\n+(IF(A668=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J633*$E594))\n\n))*R668,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A668=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K594-F594)*Defaults!$C$254*Defaults!$C$250)\n+((L594-G594)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F594*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K594-F594)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F594*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K594-F594)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F594*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K594-F594)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F594*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K594-F594)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F594*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K594-F594)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F594*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K594-F594)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G594*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G594*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G594*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G594*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G594*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L594-G594)*$C$526*365*0.5,0))),0)*Q668","v":0},{"v":67039.22937330656,"d":"$67,039"},{"v":24795.205166352924,"d":"$24,795"},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I594:J594)-SUM(D594:E594)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H594-C594)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A668=\"N/A\",A668<D$484,A668>E$484),0,\nB$484*(1+C$484)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$485,A668>E$485),0,B$485*(1+C$485)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$486,A668>E$486),0,B$486*(1+C$486)^(B668-1))),0)\n\n))*Q668","v":{"v":729.744895644861,"d":"$730"}},0,0,0,{"v":499840.7225452065,"d":"$499,841"},0,{"v":499840.7225452065,"d":"$499,841"},{"$f":"IF(A668=\"N/A\",0,VLOOKUP(A668,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7147508522660244,"d":"0.71"}},{"$f":"IF(A668=\"N/A\", 0,VLOOKUP(A668,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8042630390932897,"d":"0.80"}}]
[2034,5,0,{"$f":"(IF($A669=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A669>=$C$466, $A669<=$C$467)),\n($C595+(0.5*($H595-$C595)))*$C$85*$C$91*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+($D595+(0.5*($I595-$D595)))*$C$93*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+(($E595+(0.5*($J595-$E595)))*$C$94+($E595+(0.5*($J595-$E595)))*$C$91*$C$95)*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A669=\"N/A\",0,\nIF(A669>=$C$304,$D$304*$C$68/$C$69*(($C$93*D595)+($C$91*$C$85*C595)+($C$91*$C$95*E595+E595*$C$94))+IFERROR($D$304*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),\nIF(A669>=$C$300,($D$300*$C$68/$C$69*(($C$93*D595))+($E$300*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$299,($D$299*$C$68/$C$69*(($C$93*D595))+($E$299*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$298,($D$298*$C$68/$C$69*(($C$93*D595))+($E$298*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$329*$B$330*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$337*$B$338*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$313*$B$314*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$321*$B$322*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I595:J595)-SUM(D595:E595))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H595-C595))))\n\n))*Q669)","v":{"v":144100.6142910418,"d":"$144,101"}},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I595:J595)-SUM(D595:E595))+(Defaults!$B$59*0.5*$C$72*(H595-C595)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D595+$E$300*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D595+$E$299*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D595+$E$298*$C$68*(Defaults!$B$60)*E595,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0),0)))*Q669","v":{"v":255319.209213658,"d":"$255,319"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A669=\"N/A\",0,(\n(($B$355+($D$355*($B669-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B669-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B669-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B669-1)))*(($B$386-$C$386)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B669-1)))*(($B$387-$C$387)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C595*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C595*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D595*$C$93)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E595*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F595*$C$92/Defaults!$B$258+$G595*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L634*$E595)\n\n))*Q669\n\n+(IF(A669=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J634*$E595))\n\n))*R669,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A669=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K595-F595)*Defaults!$C$254*Defaults!$C$250)\n+((L595-G595)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F595*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K595-F595)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F595*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K595-F595)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F595*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K595-F595)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F595*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K595-F595)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F595*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K595-F595)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F595*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K595-F595)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G595*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G595*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G595*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G595*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G595*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L595-G595)*$C$526*365*0.5,0))),0)*Q669","v":0},{"v":67439.52816888668,"d":"$67,440"},{"v":24316.88404071684,"d":"$24,317"},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I595:J595)-SUM(D595:E595)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H595-C595)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A669=\"N/A\",A669<D$484,A669>E$484),0,\nB$484*(1+C$484)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$485,A669>E$485),0,B$485*(1+C$485)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$486,A669>E$486),0,B$486*(1+C$486)^(B669-1))),0)\n\n))*Q669","v":{"v":715.667480371617,"d":"$716"}},0,0,0,{"v":491891.90319467493,"d":"$491,892"},0,{"v":491891.90319467493,"d":"$491,892"},{"$f":"IF(A669=\"N/A\",0,VLOOKUP(A669,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6932597985121478,"d":"0.69"}},{"$f":"IF(A669=\"N/A\", 0,VLOOKUP(A669,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7884931755816564,"d":"0.79"}}]
[2035,6,0,{"$f":"(IF($A670=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A670>=$C$466, $A670<=$C$467)),\n($C596+(0.5*($H596-$C596)))*$C$85*$C$91*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+($D596+(0.5*($I596-$D596)))*$C$93*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+(($E596+(0.5*($J596-$E596)))*$C$94+($E596+(0.5*($J596-$E596)))*$C$91*$C$95)*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A670=\"N/A\",0,\nIF(A670>=$C$304,$D$304*$C$68/$C$69*(($C$93*D596)+($C$91*$C$85*C596)+($C$91*$C$95*E596+E596*$C$94))+IFERROR($D$304*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),\nIF(A670>=$C$300,($D$300*$C$68/$C$69*(($C$93*D596))+($E$300*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$299,($D$299*$C$68/$C$69*(($C$93*D596))+($E$299*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$298,($D$298*$C$68/$C$69*(($C$93*D596))+($E$298*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$329*$B$330*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$337*$B$338*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$313*$B$314*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$321*$B$322*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I596:J596)-SUM(D596:E596))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H596-C596))))\n\n))*Q670)","v":{"v":141303.72213870933,"d":"$141,304"}},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I596:J596)-SUM(D596:E596))+(Defaults!$B$59*0.5*$C$72*(H596-C596)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D596+$E$300*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D596+$E$299*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D596+$E$298*$C$68*(Defaults!$B$60)*E596,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0),0)))*Q670","v":{"v":250363.6419101964,"d":"$250,364"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A670=\"N/A\",0,(\n(($B$355+($D$355*($B670-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B670-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B670-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B670-1)))*(($B$386-$C$386)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B670-1)))*(($B$387-$C$387)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C596*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C596*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D596*$C$93)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E596*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F596*$C$92/Defaults!$B$258+$G596*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L635*$E596)\n\n))*Q670\n\n+(IF(A670=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J635*$E596))\n\n))*R670,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A670=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K596-F596)*Defaults!$C$254*Defaults!$C$250)\n+((L596-G596)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F596*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K596-F596)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F596*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K596-F596)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F596*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K596-F596)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F596*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K596-F596)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F596*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K596-F596)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F596*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K596-F596)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G596*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G596*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G596*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G596*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G596*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L596-G596)*$C$526*365*0.5,0))),0)*Q670","v":0},{"v":67819.56806940702,"d":"$67,820"},{"v":23844.91032653616,"d":"$23,845"},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I596:J596)-SUM(D596:E596)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H596-C596)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A670=\"N/A\",A670<D$484,A670>E$484),0,\nB$484*(1+C$484)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$485,A670>E$485),0,B$485*(1+C$485)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$486,A670>E$486),0,B$486*(1+C$486)^(B670-1))),0)\n\n))*Q670","v":{"v":701.776875051308,"d":"$702"}},0,0,0,{"v":484033.61931990023,"d":"$484,034"},0,{"v":484033.61931990023,"d":"$484,034"},{"$f":"IF(A670=\"N/A\",0,VLOOKUP(A670,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6724149355112976,"d":"0.67"}},{"$f":"IF(A670=\"N/A\", 0,VLOOKUP(A670,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7730325250800554,"d":"0.77"}}]
[2036,7,0,{"$f":"(IF($A671=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A671>=$C$466, $A671<=$C$467)),\n($C597+(0.5*($H597-$C597)))*$C$85*$C$91*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+($D597+(0.5*($I597-$D597)))*$C$93*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+(($E597+(0.5*($J597-$E597)))*$C$94+($E597+(0.5*($J597-$E597)))*$C$91*$C$95)*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A671=\"N/A\",0,\nIF(A671>=$C$304,$D$304*$C$68/$C$69*(($C$93*D597)+($C$91*$C$85*C597)+($C$91*$C$95*E597+E597*$C$94))+IFERROR($D$304*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),\nIF(A671>=$C$300,($D$300*$C$68/$C$69*(($C$93*D597))+($E$300*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$299,($D$299*$C$68/$C$69*(($C$93*D597))+($E$299*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$298,($D$298*$C$68/$C$69*(($C$93*D597))+($E$298*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$329*$B$330*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$337*$B$338*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$313*$B$314*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$321*$B$322*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I597:J597)-SUM(D597:E597))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H597-C597))))\n\n))*Q671)","v":{"v":138544.74506494298,"d":"$138,545"}},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I597:J597)-SUM(D597:E597))+(Defaults!$B$59*0.5*$C$72*(H597-C597)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D597+$E$300*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D597+$E$299*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D597+$E$298*$C$68*(Defaults!$B$60)*E597,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0),0)))*Q671","v":{"v":245475.25300097276,"d":"$245,475"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A671=\"N/A\",0,(\n(($B$355+($D$355*($B671-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B671-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B671-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B671-1)))*(($B$386-$C$386)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B671-1)))*(($B$387-$C$387)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C597*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C597*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D597*$C$93)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E597*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F597*$C$92/Defaults!$B$258+$G597*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L636*$E597)\n\n))*Q671\n\n+(IF(A671=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J636*$E597))\n\n))*R671,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A671=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K597-F597)*Defaults!$C$254*Defaults!$C$250)\n+((L597-G597)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F597*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K597-F597)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F597*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K597-F597)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F597*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K597-F597)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F597*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K597-F597)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F597*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K597-F597)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F597*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K597-F597)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G597*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G597*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G597*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G597*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G597*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L597-G597)*$C$526*365*0.5,0))),0)*Q671","v":0},{"v":68179.57368842525,"d":"$68,180"},{"v":23379.33475696731,"d":"$23,379"},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I597:J597)-SUM(D597:E597)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H597-C597)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A671=\"N/A\",A671<D$484,A671>E$484),0,\nB$484*(1+C$484)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$485,A671>E$485),0,B$485*(1+C$485)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$486,A671>E$486),0,B$486*(1+C$486)^(B671-1))),0)\n\n))*Q671","v":{"v":688.0745728057569,"d":"$688"}},0,0,0,{"v":476266.9810841141,"d":"$476,267"},0,{"v":476266.9810841141,"d":"$476,267"},{"$f":"IF(A671=\"N/A\",0,VLOOKUP(A671,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6521968336676021,"d":"0.65"}},{"$f":"IF(A671=\"N/A\", 0,VLOOKUP(A671,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7578750245882895,"d":"0.76"}}]
[2037,8,0,{"$f":"(IF($A672=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A672>=$C$466, $A672<=$C$467)),\n($C598+(0.5*($H598-$C598)))*$C$85*$C$91*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+($D598+(0.5*($I598-$D598)))*$C$93*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+(($E598+(0.5*($J598-$E598)))*$C$94+($E598+(0.5*($J598-$E598)))*$C$91*$C$95)*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A672=\"N/A\",0,\nIF(A672>=$C$304,$D$304*$C$68/$C$69*(($C$93*D598)+($C$91*$C$85*C598)+($C$91*$C$95*E598+E598*$C$94))+IFERROR($D$304*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),\nIF(A672>=$C$300,($D$300*$C$68/$C$69*(($C$93*D598))+($E$300*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$299,($D$299*$C$68/$C$69*(($C$93*D598))+($E$299*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$298,($D$298*$C$68/$C$69*(($C$93*D598))+($E$298*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$329*$B$330*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$337*$B$338*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$313*$B$314*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$321*$B$322*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I598:J598)-SUM(D598:E598))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H598-C598))))\n\n))*Q672)","v":{"v":135823.9316260926,"d":"$135,824"}},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I598:J598)-SUM(D598:E598))+(Defaults!$B$59*0.5*$C$72*(H598-C598)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D598+$E$300*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D598+$E$299*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D598+$E$298*$C$68*(Defaults!$B$60)*E598,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0),0)))*Q672","v":{"v":240654.48288113056,"d":"$240,654"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A672=\"N/A\",0,(\n(($B$355+($D$355*($B672-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B672-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B672-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B672-1)))*(($B$386-$C$386)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B672-1)))*(($B$387-$C$387)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C598*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C598*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D598*$C$93)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E598*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F598*$C$92/Defaults!$B$258+$G598*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L637*$E598)\n\n))*Q672\n\n+(IF(A672=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J637*$E598))\n\n))*R672,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A672=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K598-F598)*Defaults!$C$254*Defaults!$C$250)\n+((L598-G598)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F598*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K598-F598)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F598*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K598-F598)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F598*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K598-F598)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F598*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K598-F598)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F598*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K598-F598)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F598*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K598-F598)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G598*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G598*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G598*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G598*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G598*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L598-G598)*$C$526*365*0.5,0))),0)*Q672","v":0},{"v":68759.35641499069,"d":"$68,759"},{"v":22920.199275731124,"d":"$22,920"},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I598:J598)-SUM(D598:E598)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H598-C598)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A672=\"N/A\",A672<D$484,A672>E$484),0,\nB$484*(1+C$484)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$485,A672>E$485),0,B$485*(1+C$485)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$486,A672>E$486),0,B$486*(1+C$486)^(B672-1))),0)\n\n))*Q672","v":{"v":674.5618080758962,"d":"$675"}},0,0,0,{"v":468832.53200602083,"d":"$468,833"},0,{"v":468832.53200602083,"d":"$468,833"},{"$f":"IF(A672=\"N/A\",0,VLOOKUP(A672,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6325866475922426,"d":"0.63"}},{"$f":"IF(A672=\"N/A\", 0,VLOOKUP(A672,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7430147299885193,"d":"0.74"}}]
[2038,9,0,{"$f":"(IF($A673=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A673>=$C$466, $A673<=$C$467)),\n($C599+(0.5*($H599-$C599)))*$C$85*$C$91*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+($D599+(0.5*($I599-$D599)))*$C$93*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+(($E599+(0.5*($J599-$E599)))*$C$94+($E599+(0.5*($J599-$E599)))*$C$91*$C$95)*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A673=\"N/A\",0,\nIF(A673>=$C$304,$D$304*$C$68/$C$69*(($C$93*D599)+($C$91*$C$85*C599)+($C$91*$C$95*E599+E599*$C$94))+IFERROR($D$304*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),\nIF(A673>=$C$300,($D$300*$C$68/$C$69*(($C$93*D599))+($E$300*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$299,($D$299*$C$68/$C$69*(($C$93*D599))+($E$299*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$298,($D$298*$C$68/$C$69*(($C$93*D599))+($E$298*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$329*$B$330*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$337*$B$338*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$313*$B$314*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$321*$B$322*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I599:J599)-SUM(D599:E599))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H599-C599))))\n\n))*Q673)","v":{"v":133141.48115317497,"d":"$133,141"}},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I599:J599)-SUM(D599:E599))+(Defaults!$B$59*0.5*$C$72*(H599-C599)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D599+$E$300*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D599+$E$299*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D599+$E$298*$C$68*(Defaults!$B$60)*E599,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0),0)))*Q673","v":{"v":235901.68472777307,"d":"$235,902"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A673=\"N/A\",0,(\n(($B$355+($D$355*($B673-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B673-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B673-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B673-1)))*(($B$386-$C$386)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B673-1)))*(($B$387-$C$387)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C599*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C599*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D599*$C$93)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E599*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F599*$C$92/Defaults!$B$258+$G599*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L638*$E599)\n\n))*Q673\n\n+(IF(A673=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J638*$E599))\n\n))*R673,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A673=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K599-F599)*Defaults!$C$254*Defaults!$C$250)\n+((L599-G599)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F599*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K599-F599)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F599*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K599-F599)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F599*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K599-F599)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F599*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K599-F599)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F599*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K599-F599)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F599*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K599-F599)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G599*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G599*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G599*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G599*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G599*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L599-G599)*$C$526*365*0.5,0))),0)*Q673","v":0},{"v":68840.41569212507,"d":"$68,840"},{"v":22467.53751980577,"d":"$22,468"},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I599:J599)-SUM(D599:E599)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H599-C599)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A673=\"N/A\",A673<D$484,A673>E$484),0,\nB$484*(1+C$484)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$485,A673>E$485),0,B$485*(1+C$485)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$486,A673>E$486),0,B$486*(1+C$486)^(B673-1))),0)\n\n))*Q673","v":{"v":661.2395708278488,"d":"$661"}},0,0,0,{"v":461012.3586637068,"d":"$461,012"},0,{"v":461012.3586637068,"d":"$461,012"},{"$f":"IF(A673=\"N/A\",0,VLOOKUP(A673,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6135660985375776,"d":"0.61"}},{"$f":"IF(A673=\"N/A\", 0,VLOOKUP(A673,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7284458137142344,"d":"0.73"}}]
[2039,10,0,{"$f":"(IF($A674=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A674>=$C$466, $A674<=$C$467)),\n($C600+(0.5*($H600-$C600)))*$C$85*$C$91*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+($D600+(0.5*($I600-$D600)))*$C$93*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+(($E600+(0.5*($J600-$E600)))*$C$94+($E600+(0.5*($J600-$E600)))*$C$91*$C$95)*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A674=\"N/A\",0,\nIF(A674>=$C$304,$D$304*$C$68/$C$69*(($C$93*D600)+($C$91*$C$85*C600)+($C$91*$C$95*E600+E600*$C$94))+IFERROR($D$304*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),\nIF(A674>=$C$300,($D$300*$C$68/$C$69*(($C$93*D600))+($E$300*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$299,($D$299*$C$68/$C$69*(($C$93*D600))+($E$299*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$298,($D$298*$C$68/$C$69*(($C$93*D600))+($E$298*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$329*$B$330*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$337*$B$338*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$313*$B$314*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$321*$B$322*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I600:J600)-SUM(D600:E600))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H600-C600))))\n\n))*Q674)","v":{"v":130497.54648736326,"d":"$130,498"}},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I600:J600)-SUM(D600:E600))+(Defaults!$B$59*0.5*$C$72*(H600-C600)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D600+$E$300*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D600+$E$299*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D600+$E$298*$C$68*(Defaults!$B$60)*E600,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0),0)))*Q674","v":{"v":231217.12934673764,"d":"$231,217"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A674=\"N/A\",0,(\n(($B$355+($D$355*($B674-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B674-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B674-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B674-1)))*(($B$386-$C$386)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B674-1)))*(($B$387-$C$387)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C600*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C600*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D600*$C$93)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E600*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F600*$C$92/Defaults!$B$258+$G600*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L639*$E600)\n\n))*Q674\n\n+(IF(A674=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J639*$E600))\n\n))*R674,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A674=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K600-F600)*Defaults!$C$254*Defaults!$C$250)\n+((L600-G600)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F600*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K600-F600)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F600*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K600-F600)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F600*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K600-F600)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F600*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K600-F600)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F600*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K600-F600)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F600*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K600-F600)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G600*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G600*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G600*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G600*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G600*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L600-G600)*$C$526*365*0.5,0))),0)*Q674","v":0},{"v":69141.73490247814,"d":"$69,142"},{"v":22021.37528103889,"d":"$22,021"},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I600:J600)-SUM(D600:E600)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H600-C600)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A674=\"N/A\",A674<D$484,A674>E$484),0,\nB$484*(1+C$484)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$485,A674>E$485),0,B$485*(1+C$485)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$486,A674>E$486),0,B$486*(1+C$486)^(B674-1))),0)\n\n))*Q674","v":{"v":648.1086201385826,"d":"$648"}},0,0,0,{"v":453525.8946377566,"d":"$453,526"},0,{"v":453525.8946377566,"d":"$453,526"},{"$f":"IF(A674=\"N/A\",0,VLOOKUP(A674,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5951174573594351,"d":"0.60"}},{"$f":"IF(A674=\"N/A\", 0,VLOOKUP(A674,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7141625624649357,"d":"0.71"}}]
[2040,11,0,{"$f":"(IF($A675=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A675>=$C$466, $A675<=$C$467)),\n($C601+(0.5*($H601-$C601)))*$C$85*$C$91*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+($D601+(0.5*($I601-$D601)))*$C$93*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+(($E601+(0.5*($J601-$E601)))*$C$94+($E601+(0.5*($J601-$E601)))*$C$91*$C$95)*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A675=\"N/A\",0,\nIF(A675>=$C$304,$D$304*$C$68/$C$69*(($C$93*D601)+($C$91*$C$85*C601)+($C$91*$C$95*E601+E601*$C$94))+IFERROR($D$304*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),\nIF(A675>=$C$300,($D$300*$C$68/$C$69*(($C$93*D601))+($E$300*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$299,($D$299*$C$68/$C$69*(($C$93*D601))+($E$299*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$298,($D$298*$C$68/$C$69*(($C$93*D601))+($E$298*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$329*$B$330*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$337*$B$338*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$313*$B$314*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$321*$B$322*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I601:J601)-SUM(D601:E601))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H601-C601))))\n\n))*Q675)","v":{"v":127892.23659548014,"d":"$127,892"}},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I601:J601)-SUM(D601:E601))+(Defaults!$B$59*0.5*$C$72*(H601-C601)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D601+$E$300*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D601+$E$299*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D601+$E$298*$C$68*(Defaults!$B$60)*E601,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0),0)))*Q675","v":{"v":226601.00980675675,"d":"$226,601"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A675=\"N/A\",0,(\n(($B$355+($D$355*($B675-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B675-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B675-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B675-1)))*(($B$386-$C$386)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B675-1)))*(($B$387-$C$387)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C601*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C601*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D601*$C$93)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E601*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F601*$C$92/Defaults!$B$258+$G601*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L640*$E601)\n\n))*Q675\n\n+(IF(A675=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J640*$E601))\n\n))*R675,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A675=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K601-F601)*Defaults!$C$254*Defaults!$C$250)\n+((L601-G601)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F601*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K601-F601)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F601*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K601-F601)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F601*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K601-F601)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F601*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K601-F601)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F601*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K601-F601)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F601*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K601-F601)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G601*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G601*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G601*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G601*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G601*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L601-G601)*$C$526*365*0.5,0))),0)*Q675","v":0},{"v":63009.14348714774,"d":"$63,009"},{"v":9684.04909431079,"d":"$9,684"},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I601:J601)-SUM(D601:E601)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H601-C601)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A675=\"N/A\",A675<D$484,A675>E$484),0,\nB$484*(1+C$484)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$485,A675>E$485),0,B$485*(1+C$485)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$486,A675>E$486),0,B$486*(1+C$486)^(B675-1))),0)\n\n))*Q675","v":{"v":635.169497185606,"d":"$635"}},0,0,0,{"v":427821.608480881,"d":"$427,822"},0,{"v":427821.608480881,"d":"$427,822"},{"$f":"IF(A675=\"N/A\",0,VLOOKUP(A675,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5772235279916927,"d":"0.58"}},{"$f":"IF(A675=\"N/A\", 0,VLOOKUP(A675,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7001593749656233,"d":"0.70"}}]
[2041,12,0,{"$f":"(IF($A676=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A676>=$C$466, $A676<=$C$467)),\n($C602+(0.5*($H602-$C602)))*$C$85*$C$91*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+($D602+(0.5*($I602-$D602)))*$C$93*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+(($E602+(0.5*($J602-$E602)))*$C$94+($E602+(0.5*($J602-$E602)))*$C$91*$C$95)*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A676=\"N/A\",0,\nIF(A676>=$C$304,$D$304*$C$68/$C$69*(($C$93*D602)+($C$91*$C$85*C602)+($C$91*$C$95*E602+E602*$C$94))+IFERROR($D$304*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),\nIF(A676>=$C$300,($D$300*$C$68/$C$69*(($C$93*D602))+($E$300*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$299,($D$299*$C$68/$C$69*(($C$93*D602))+($E$299*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$298,($D$298*$C$68/$C$69*(($C$93*D602))+($E$298*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$329*$B$330*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$337*$B$338*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$313*$B$314*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$321*$B$322*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I602:J602)-SUM(D602:E602))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H602-C602))))\n\n))*Q676)","v":{"v":125325.61907023563,"d":"$125,326"}},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I602:J602)-SUM(D602:E602))+(Defaults!$B$59*0.5*$C$72*(H602-C602)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D602+$E$300*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D602+$E$299*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D602+$E$298*$C$68*(Defaults!$B$60)*E602,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0),0)))*Q676","v":{"v":222053.44586941076,"d":"$222,053"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A676=\"N/A\",0,(\n(($B$355+($D$355*($B676-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B676-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B676-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B676-1)))*(($B$386-$C$386)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B676-1)))*(($B$387-$C$387)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C602*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C602*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D602*$C$93)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E602*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F602*$C$92/Defaults!$B$258+$G602*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L641*$E602)\n\n))*Q676\n\n+(IF(A676=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J641*$E602))\n\n))*R676,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A676=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K602-F602)*Defaults!$C$254*Defaults!$C$250)\n+((L602-G602)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F602*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K602-F602)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F602*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K602-F602)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F602*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K602-F602)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F602*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K602-F602)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F602*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K602-F602)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F602*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K602-F602)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G602*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G602*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G602*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G602*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G602*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L602-G602)*$C$526*365*0.5,0))),0)*Q676","v":0},{"v":63245.43528314396,"d":"$63,245"},{"v":9489.703833156254,"d":"$9,490"},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I602:J602)-SUM(D602:E602)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H602-C602)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A676=\"N/A\",A676<D$484,A676>E$484),0,\nB$484*(1+C$484)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$485,A676>E$485),0,B$485*(1+C$485)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$486,A676>E$486),0,B$486*(1+C$486)^(B676-1))),0)\n\n))*Q676","v":{"v":622.4225376642573,"d":"$622"}},0,0,0,{"v":420736.62659361085,"d":"$420,737"},0,{"v":420736.62659361085,"d":"$420,737"},{"$f":"IF(A676=\"N/A\",0,VLOOKUP(A676,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5598676314177428,"d":"0.56"}},{"$f":"IF(A676=\"N/A\", 0,VLOOKUP(A676,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.686430759770219,"d":"0.69"}}]
[2042,13,0,{"$f":"(IF($A677=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A677>=$C$466, $A677<=$C$467)),\n($C603+(0.5*($H603-$C603)))*$C$85*$C$91*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+($D603+(0.5*($I603-$D603)))*$C$93*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+(($E603+(0.5*($J603-$E603)))*$C$94+($E603+(0.5*($J603-$E603)))*$C$91*$C$95)*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A677=\"N/A\",0,\nIF(A677>=$C$304,$D$304*$C$68/$C$69*(($C$93*D603)+($C$91*$C$85*C603)+($C$91*$C$95*E603+E603*$C$94))+IFERROR($D$304*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),\nIF(A677>=$C$300,($D$300*$C$68/$C$69*(($C$93*D603))+($E$300*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$299,($D$299*$C$68/$C$69*(($C$93*D603))+($E$299*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$298,($D$298*$C$68/$C$69*(($C$93*D603))+($E$298*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$329*$B$330*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$337*$B$338*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$313*$B$314*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$321*$B$322*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I603:J603)-SUM(D603:E603))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H603-C603))))\n\n))*Q677)","v":{"v":122797.72251977795,"d":"$122,798"}},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I603:J603)-SUM(D603:E603))+(Defaults!$B$59*0.5*$C$72*(H603-C603)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D603+$E$300*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D603+$E$299*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D603+$E$298*$C$68*(Defaults!$B$60)*E603,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0),0)))*Q677","v":{"v":217574.48822296233,"d":"$217,574"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A677=\"N/A\",0,(\n(($B$355+($D$355*($B677-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B677-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B677-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B677-1)))*(($B$386-$C$386)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B677-1)))*(($B$387-$C$387)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C603*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C603*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D603*$C$93)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E603*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F603*$C$92/Defaults!$B$258+$G603*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L642*$E603)\n\n))*Q677\n\n+(IF(A677=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J642*$E603))\n\n))*R677,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A677=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K603-F603)*Defaults!$C$254*Defaults!$C$250)\n+((L603-G603)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F603*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K603-F603)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F603*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K603-F603)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F603*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K603-F603)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F603*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K603-F603)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F603*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K603-F603)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F603*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K603-F603)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G603*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G603*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G603*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G603*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G603*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L603-G603)*$C$526*365*0.5,0))),0)*Q677","v":0},{"v":63671.667104255095,"d":"$63,672"},{"v":9298.290539029565,"d":"$9,298"},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I603:J603)-SUM(D603:E603)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H603-C603)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A677=\"N/A\",A677<D$484,A677>E$484),0,\nB$484*(1+C$484)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$485,A677>E$485),0,B$485*(1+C$485)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$486,A677>E$486),0,B$486*(1+C$486)^(B677-1))),0)\n\n))*Q677","v":{"v":609.8678836552731,"d":"$610"}},0,0,0,{"v":413952.0362696803,"d":"$413,952"},0,{"v":413952.0362696803,"d":"$413,952"},{"$f":"IF(A677=\"N/A\",0,VLOOKUP(A677,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5430335901239018,"d":"0.54"}},{"$f":"IF(A677=\"N/A\", 0,VLOOKUP(A677,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6729713331080578,"d":"0.67"}}]
[2043,14,0,{"$f":"(IF($A678=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A678>=$C$466, $A678<=$C$467)),\n($C604+(0.5*($H604-$C604)))*$C$85*$C$91*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+($D604+(0.5*($I604-$D604)))*$C$93*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+(($E604+(0.5*($J604-$E604)))*$C$94+($E604+(0.5*($J604-$E604)))*$C$91*$C$95)*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A678=\"N/A\",0,\nIF(A678>=$C$304,$D$304*$C$68/$C$69*(($C$93*D604)+($C$91*$C$85*C604)+($C$91*$C$95*E604+E604*$C$94))+IFERROR($D$304*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),\nIF(A678>=$C$300,($D$300*$C$68/$C$69*(($C$93*D604))+($E$300*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$299,($D$299*$C$68/$C$69*(($C$93*D604))+($E$299*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$298,($D$298*$C$68/$C$69*(($C$93*D604))+($E$298*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$329*$B$330*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$337*$B$338*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$313*$B$314*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$321*$B$322*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I604:J604)-SUM(D604:E604))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H604-C604))))\n\n))*Q678)","v":{"v":120308.53885095177,"d":"$120,309"}},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I604:J604)-SUM(D604:E604))+(Defaults!$B$59*0.5*$C$72*(H604-C604)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D604+$E$300*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D604+$E$299*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D604+$E$298*$C$68*(Defaults!$B$60)*E604,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0),0)))*Q678","v":{"v":213164.12252786086,"d":"$213,164"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A678=\"N/A\",0,(\n(($B$355+($D$355*($B678-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B678-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B678-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B678-1)))*(($B$386-$C$386)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B678-1)))*(($B$387-$C$387)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C604*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C604*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D604*$C$93)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E604*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F604*$C$92/Defaults!$B$258+$G604*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L643*$E604)\n\n))*Q678\n\n+(IF(A678=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J643*$E604))\n\n))*R678,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A678=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K604-F604)*Defaults!$C$254*Defaults!$C$250)\n+((L604-G604)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F604*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K604-F604)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F604*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K604-F604)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F604*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K604-F604)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F604*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K604-F604)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F604*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K604-F604)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F604*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K604-F604)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G604*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G604*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G604*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G604*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G604*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L604-G604)*$C$526*365*0.5,0))),0)*Q678","v":0},{"v":63872.62019394218,"d":"$63,873"},{"v":9109.808599113898,"d":"$9,110"},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I604:J604)-SUM(D604:E604)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H604-C604)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A678=\"N/A\",A678<D$484,A678>E$484),0,\nB$484*(1+C$484)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$485,A678>E$485),0,B$485*(1+C$485)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$486,A678>E$486),0,B$486*(1+C$486)^(B678-1))),0)\n\n))*Q678","v":{"v":597.5054949644584,"d":"$598"}},0,0,0,{"v":407052.59566683316,"d":"$407,053"},0,{"v":407052.59566683316,"d":"$407,053"},{"$f":"IF(A678=\"N/A\",0,VLOOKUP(A678,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5267057130202734,"d":"0.53"}},{"$f":"IF(A678=\"N/A\", 0,VLOOKUP(A678,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6597758167726057,"d":"0.66"}}]
[2044,15,0,{"$f":"(IF($A679=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A679>=$C$466, $A679<=$C$467)),\n($C605+(0.5*($H605-$C605)))*$C$85*$C$91*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+($D605+(0.5*($I605-$D605)))*$C$93*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+(($E605+(0.5*($J605-$E605)))*$C$94+($E605+(0.5*($J605-$E605)))*$C$91*$C$95)*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A679=\"N/A\",0,\nIF(A679>=$C$304,$D$304*$C$68/$C$69*(($C$93*D605)+($C$91*$C$85*C605)+($C$91*$C$95*E605+E605*$C$94))+IFERROR($D$304*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),\nIF(A679>=$C$300,($D$300*$C$68/$C$69*(($C$93*D605))+($E$300*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$299,($D$299*$C$68/$C$69*(($C$93*D605))+($E$299*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$298,($D$298*$C$68/$C$69*(($C$93*D605))+($E$298*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$329*$B$330*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$337*$B$338*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$313*$B$314*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$321*$B$322*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I605:J605)-SUM(D605:E605))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H605-C605))))\n\n))*Q679)","v":{"v":117858.02545049594,"d":"$117,858"}},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I605:J605)-SUM(D605:E605))+(Defaults!$B$59*0.5*$C$72*(H605-C605)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D605+$E$300*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D605+$E$299*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D605+$E$298*$C$68*(Defaults!$B$60)*E605,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0),0)))*Q679","v":{"v":208822.27328141566,"d":"$208,822"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A679=\"N/A\",0,(\n(($B$355+($D$355*($B679-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B679-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B679-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B679-1)))*(($B$386-$C$386)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B679-1)))*(($B$387-$C$387)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C605*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C605*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D605*$C$93)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E605*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F605*$C$92/Defaults!$B$258+$G605*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L644*$E605)\n\n))*Q679\n\n+(IF(A679=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J644*$E605))\n\n))*R679,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A679=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K605-F605)*Defaults!$C$254*Defaults!$C$250)\n+((L605-G605)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F605*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K605-F605)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F605*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K605-F605)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F605*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K605-F605)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F605*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K605-F605)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F605*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K605-F605)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F605*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K605-F605)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G605*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G605*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G605*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G605*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G605*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L605-G605)*$C$526*365*0.5,0))),0)*Q679","v":0},{"v":64259.98242676744,"d":"$64,260"},{"v":8924.254786716818,"d":"$8,924"},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I605:J605)-SUM(D605:E605)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H605-C605)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A679=\"N/A\",A679<D$484,A679>E$484),0,\nB$484*(1+C$484)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$485,A679>E$485),0,B$485*(1+C$485)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$486,A679>E$486),0,B$486*(1+C$486)^(B679-1))),0)\n\n))*Q679","v":{"v":585.3351599554832,"d":"$585"}},0,0,0,{"v":400449.87110535137,"d":"$400,450"},0,{"v":400449.87110535137,"d":"$400,450"},{"$f":"IF(A679=\"N/A\",0,VLOOKUP(A679,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5108687808150082,"d":"0.51"}},{"$f":"IF(A679=\"N/A\", 0,VLOOKUP(A679,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6468390360515741,"d":"0.65"}}]
[2045,16,0,{"$f":"(IF($A680=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A680>=$C$466, $A680<=$C$467)),\n($C606+(0.5*($H606-$C606)))*$C$85*$C$91*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+($D606+(0.5*($I606-$D606)))*$C$93*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+(($E606+(0.5*($J606-$E606)))*$C$94+($E606+(0.5*($J606-$E606)))*$C$91*$C$95)*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A680=\"N/A\",0,\nIF(A680>=$C$304,$D$304*$C$68/$C$69*(($C$93*D606)+($C$91*$C$85*C606)+($C$91*$C$95*E606+E606*$C$94))+IFERROR($D$304*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),\nIF(A680>=$C$300,($D$300*$C$68/$C$69*(($C$93*D606))+($E$300*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$299,($D$299*$C$68/$C$69*(($C$93*D606))+($E$299*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$298,($D$298*$C$68/$C$69*(($C$93*D606))+($E$298*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$329*$B$330*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$337*$B$338*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$313*$B$314*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$321*$B$322*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I606:J606)-SUM(D606:E606))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H606-C606))))\n\n))*Q680)","v":{"v":115446.10726825426,"d":"$115,446"}},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I606:J606)-SUM(D606:E606))+(Defaults!$B$59*0.5*$C$72*(H606-C606)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D606+$E$300*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D606+$E$299*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D606+$E$298*$C$68*(Defaults!$B$60)*E606,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0),0)))*Q680","v":{"v":204548.80750885318,"d":"$204,549"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A680=\"N/A\",0,(\n(($B$355+($D$355*($B680-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B680-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B680-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B680-1)))*(($B$386-$C$386)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B680-1)))*(($B$387-$C$387)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C606*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C606*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D606*$C$93)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E606*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F606*$C$92/Defaults!$B$258+$G606*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L645*$E606)\n\n))*Q680\n\n+(IF(A680=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J645*$E606))\n\n))*R680,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A680=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K606-F606)*Defaults!$C$254*Defaults!$C$250)\n+((L606-G606)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F606*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K606-F606)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F606*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K606-F606)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F606*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K606-F606)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F606*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K606-F606)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F606*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K606-F606)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F606*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K606-F606)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G606*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G606*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G606*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G606*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G606*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L606-G606)*$C$526*365*0.5,0))),0)*Q680","v":0},{"v":64426.568257464314,"d":"$64,427"},{"v":8741.623419011774,"d":"$8,742"},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I606:J606)-SUM(D606:E606)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H606-C606)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A680=\"N/A\",A680<D$484,A680>E$484),0,\nB$484*(1+C$484)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$485,A680>E$485),0,B$485*(1+C$485)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$486,A680>E$486),0,B$486*(1+C$486)^(B680-1))),0)\n\n))*Q680","v":{"v":573.3565058960278,"d":"$573"}},0,0,0,{"v":393736.46295947954,"d":"$393,736"},0,{"v":393736.46295947954,"d":"$393,736"},{"$f":"IF(A680=\"N/A\",0,VLOOKUP(A680,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4955080318283299,"d":"0.50"}},{"$f":"IF(A680=\"N/A\", 0,VLOOKUP(A680,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6341559176976218,"d":"0.63"}}]
[2046,17,0,{"$f":"(IF($A681=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A681>=$C$466, $A681<=$C$467)),\n($C607+(0.5*($H607-$C607)))*$C$85*$C$91*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+($D607+(0.5*($I607-$D607)))*$C$93*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+(($E607+(0.5*($J607-$E607)))*$C$94+($E607+(0.5*($J607-$E607)))*$C$91*$C$95)*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A681=\"N/A\",0,\nIF(A681>=$C$304,$D$304*$C$68/$C$69*(($C$93*D607)+($C$91*$C$85*C607)+($C$91*$C$95*E607+E607*$C$94))+IFERROR($D$304*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),\nIF(A681>=$C$300,($D$300*$C$68/$C$69*(($C$93*D607))+($E$300*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$299,($D$299*$C$68/$C$69*(($C$93*D607))+($E$299*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$298,($D$298*$C$68/$C$69*(($C$93*D607))+($E$298*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$329*$B$330*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$337*$B$338*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$313*$B$314*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$321*$B$322*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I607:J607)-SUM(D607:E607))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H607-C607))))\n\n))*Q681)","v":{"v":113072.67880631969,"d":"$113,073"}},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I607:J607)-SUM(D607:E607))+(Defaults!$B$59*0.5*$C$72*(H607-C607)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D607+$E$300*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D607+$E$299*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D607+$E$298*$C$68*(Defaults!$B$60)*E607,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0),0)))*Q681","v":{"v":200343.5382877074,"d":"$200,344"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A681=\"N/A\",0,(\n(($B$355+($D$355*($B681-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B681-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B681-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B681-1)))*(($B$386-$C$386)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B681-1)))*(($B$387-$C$387)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C607*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C607*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D607*$C$93)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E607*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F607*$C$92/Defaults!$B$258+$G607*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L646*$E607)\n\n))*Q681\n\n+(IF(A681=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J646*$E607))\n\n))*R681,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A681=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K607-F607)*Defaults!$C$254*Defaults!$C$250)\n+((L607-G607)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F607*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K607-F607)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F607*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K607-F607)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F607*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K607-F607)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F607*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K607-F607)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F607*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K607-F607)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F607*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K607-F607)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G607*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G607*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G607*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G607*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G607*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L607-G607)*$C$526*365*0.5,0))),0)*Q681","v":0},{"v":64776.04794193513,"d":"$64,776"},{"v":8561.906507656882,"d":"$8,562"},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I607:J607)-SUM(D607:E607)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H607-C607)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A681=\"N/A\",A681<D$484,A681>E$484),0,\nB$484*(1+C$484)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$485,A681>E$485),0,B$485*(1+C$485)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$486,A681>E$486),0,B$486*(1+C$486)^(B681-1))),0)\n\n))*Q681","v":{"v":561.5690088367554,"d":"$562"}},0,0,0,{"v":387315.7405524559,"d":"$387,316"},0,{"v":387315.7405524559,"d":"$387,316"},{"$f":"IF(A681=\"N/A\",0,VLOOKUP(A681,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4806091482331038,"d":"0.48"}},{"$f":"IF(A681=\"N/A\", 0,VLOOKUP(A681,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6217214879388449,"d":"0.62"}}]
[2047,18,0,{"$f":"(IF($A682=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A682>=$C$466, $A682<=$C$467)),\n($C608+(0.5*($H608-$C608)))*$C$85*$C$91*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+($D608+(0.5*($I608-$D608)))*$C$93*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+(($E608+(0.5*($J608-$E608)))*$C$94+($E608+(0.5*($J608-$E608)))*$C$91*$C$95)*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A682=\"N/A\",0,\nIF(A682>=$C$304,$D$304*$C$68/$C$69*(($C$93*D608)+($C$91*$C$85*C608)+($C$91*$C$95*E608+E608*$C$94))+IFERROR($D$304*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),\nIF(A682>=$C$300,($D$300*$C$68/$C$69*(($C$93*D608))+($E$300*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$299,($D$299*$C$68/$C$69*(($C$93*D608))+($E$299*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$298,($D$298*$C$68/$C$69*(($C$93*D608))+($E$298*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$329*$B$330*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$337*$B$338*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$313*$B$314*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$321*$B$322*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I608:J608)-SUM(D608:E608))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H608-C608))))\n\n))*Q682)","v":{"v":110737.60601788487,"d":"$110,738"}},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I608:J608)-SUM(D608:E608))+(Defaults!$B$59*0.5*$C$72*(H608-C608)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D608+$E$300*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D608+$E$299*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D608+$E$298*$C$68*(Defaults!$B$60)*E608,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0),0)))*Q682","v":{"v":196206.22811222557,"d":"$196,206"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A682=\"N/A\",0,(\n(($B$355+($D$355*($B682-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B682-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B682-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B682-1)))*(($B$386-$C$386)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B682-1)))*(($B$387-$C$387)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C608*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C608*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D608*$C$93)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E608*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F608*$C$92/Defaults!$B$258+$G608*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L647*$E608)\n\n))*Q682\n\n+(IF(A682=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J647*$E608))\n\n))*R682,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A682=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K608-F608)*Defaults!$C$254*Defaults!$C$250)\n+((L608-G608)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F608*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K608-F608)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F608*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K608-F608)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F608*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K608-F608)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F608*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K608-F608)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F608*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K608-F608)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F608*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K608-F608)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G608*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G608*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G608*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G608*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G608*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L608-G608)*$C$526*365*0.5,0))),0)*Q682","v":0},{"v":65105.965576000846,"d":"$65,106"},{"v":8385.09390257659,"d":"$8,385"},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I608:J608)-SUM(D608:E608)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H608-C608)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A682=\"N/A\",A682<D$484,A682>E$484),0,\nB$484*(1+C$484)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$485,A682>E$485),0,B$485*(1+C$485)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$486,A682>E$486),0,B$486*(1+C$486)^(B682-1))),0)\n\n))*Q682","v":{"v":549.9720030418443,"d":"$550"}},0,0,0,{"v":380984.86561172974,"d":"$380,985"},0,{"v":380984.86561172974,"d":"$380,985"},{"$f":"IF(A682=\"N/A\",0,VLOOKUP(A682,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.46615824270912104,"d":"0.47"}},{"$f":"IF(A682=\"N/A\", 0,VLOOKUP(A682,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6095308705282794,"d":"0.61"}}]
[2048,19,0,{"$f":"(IF($A683=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A683>=$C$466, $A683<=$C$467)),\n($C609+(0.5*($H609-$C609)))*$C$85*$C$91*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+($D609+(0.5*($I609-$D609)))*$C$93*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+(($E609+(0.5*($J609-$E609)))*$C$94+($E609+(0.5*($J609-$E609)))*$C$91*$C$95)*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A683=\"N/A\",0,\nIF(A683>=$C$304,$D$304*$C$68/$C$69*(($C$93*D609)+($C$91*$C$85*C609)+($C$91*$C$95*E609+E609*$C$94))+IFERROR($D$304*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),\nIF(A683>=$C$300,($D$300*$C$68/$C$69*(($C$93*D609))+($E$300*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$299,($D$299*$C$68/$C$69*(($C$93*D609))+($E$299*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$298,($D$298*$C$68/$C$69*(($C$93*D609))+($E$298*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$329*$B$330*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$337*$B$338*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$313*$B$314*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$321*$B$322*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I609:J609)-SUM(D609:E609))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H609-C609))))\n\n))*Q683)","v":{"v":108440.7281194314,"d":"$108,441"}},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I609:J609)-SUM(D609:E609))+(Defaults!$B$59*0.5*$C$72*(H609-C609)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D609+$E$300*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D609+$E$299*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D609+$E$298*$C$68*(Defaults!$B$60)*E609,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0),0)))*Q683","v":{"v":192136.59210422746,"d":"$192,137"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A683=\"N/A\",0,(\n(($B$355+($D$355*($B683-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B683-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B683-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B683-1)))*(($B$386-$C$386)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B683-1)))*(($B$387-$C$387)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C609*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C609*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D609*$C$93)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E609*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F609*$C$92/Defaults!$B$258+$G609*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L648*$E609)\n\n))*Q683\n\n+(IF(A683=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J648*$E609))\n\n))*R683,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A683=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K609-F609)*Defaults!$C$254*Defaults!$C$250)\n+((L609-G609)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F609*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K609-F609)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F609*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K609-F609)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F609*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K609-F609)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F609*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K609-F609)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F609*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K609-F609)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F609*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K609-F609)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G609*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G609*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G609*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G609*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G609*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L609-G609)*$C$526*365*0.5,0))),0)*Q683","v":0},{"v":65416.583093000234,"d":"$65,417"},{"v":8211.17342918136,"d":"$8,211"},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I609:J609)-SUM(D609:E609)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H609-C609)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A683=\"N/A\",A683<D$484,A683>E$484),0,\nB$484*(1+C$484)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$485,A683>E$485),0,B$485*(1+C$485)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$486,A683>E$486),0,B$486*(1+C$486)^(B683-1))),0)\n\n))*Q683","v":{"v":538.5646899891224,"d":"$539"}},0,0,0,{"v":374743.6414358296,"d":"$374,744"},0,{"v":374743.6414358296,"d":"$374,744"},{"$f":"IF(A683=\"N/A\",0,VLOOKUP(A683,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4521418454986626,"d":"0.45"}},{"$f":"IF(A683=\"N/A\", 0,VLOOKUP(A683,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5975792848316464,"d":"0.60"}}]
[2049,20,0,{"$f":"(IF($A684=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A684>=$C$466, $A684<=$C$467)),\n($C610+(0.5*($H610-$C610)))*$C$85*$C$91*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+($D610+(0.5*($I610-$D610)))*$C$93*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+(($E610+(0.5*($J610-$E610)))*$C$94+($E610+(0.5*($J610-$E610)))*$C$91*$C$95)*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A684=\"N/A\",0,\nIF(A684>=$C$304,$D$304*$C$68/$C$69*(($C$93*D610)+($C$91*$C$85*C610)+($C$91*$C$95*E610+E610*$C$94))+IFERROR($D$304*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),\nIF(A684>=$C$300,($D$300*$C$68/$C$69*(($C$93*D610))+($E$300*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$299,($D$299*$C$68/$C$69*(($C$93*D610))+($E$299*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$298,($D$298*$C$68/$C$69*(($C$93*D610))+($E$298*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$329*$B$330*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$337*$B$338*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$313*$B$314*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$321*$B$322*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I610:J610)-SUM(D610:E610))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H610-C610))))\n\n))*Q684)","v":{"v":106181.85931975175,"d":"$106,182"}},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I610:J610)-SUM(D610:E610))+(Defaults!$B$59*0.5*$C$72*(H610-C610)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D610+$E$300*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D610+$E$299*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D610+$E$298*$C$68*(Defaults!$B$60)*E610,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0),0)))*Q684","v":{"v":188134.30107660717,"d":"$188,134"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A684=\"N/A\",0,(\n(($B$355+($D$355*($B684-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B684-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B684-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B684-1)))*(($B$386-$C$386)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B684-1)))*(($B$387-$C$387)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C610*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C610*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D610*$C$93)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E610*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F610*$C$92/Defaults!$B$258+$G610*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L649*$E610)\n\n))*Q684\n\n+(IF(A684=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J649*$E610))\n\n))*R684,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A684=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K610-F610)*Defaults!$C$254*Defaults!$C$250)\n+((L610-G610)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F610*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K610-F610)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F610*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K610-F610)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F610*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K610-F610)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F610*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K610-F610)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F610*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K610-F610)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F610*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K610-F610)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G610*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G610*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G610*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G610*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G610*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L610-G610)*$C$526*365*0.5,0))),0)*Q684","v":0},{"v":65515.474375075835,"d":"$65,515"},{"v":8040.131019289862,"d":"$8,040"},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I610:J610)-SUM(D610:E610)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H610-C610)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A684=\"N/A\",A684<D$484,A684>E$484),0,\nB$484*(1+C$484)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$485,A684>E$485),0,B$485*(1+C$485)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$486,A684>E$486),0,B$486*(1+C$486)^(B684-1))),0)\n\n))*Q684","v":{"v":527.3461469571564,"d":"$527"}},0,0,0,{"v":368399.11193768174,"d":"$368,399"},0,{"v":368399.11193768174,"d":"$368,399"},{"$f":"IF(A684=\"N/A\",0,VLOOKUP(A684,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4385468918512731,"d":"0.44"}},{"$f":"IF(A684=\"N/A\", 0,VLOOKUP(A684,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5858620439525946,"d":"0.59"}}]
[2050,21,0,{"$f":"(IF($A685=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A685>=$C$466, $A685<=$C$467)),\n($C611+(0.5*($H611-$C611)))*$C$85*$C$91*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+($D611+(0.5*($I611-$D611)))*$C$93*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+(($E611+(0.5*($J611-$E611)))*$C$94+($E611+(0.5*($J611-$E611)))*$C$91*$C$95)*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A685=\"N/A\",0,\nIF(A685>=$C$304,$D$304*$C$68/$C$69*(($C$93*D611)+($C$91*$C$85*C611)+($C$91*$C$95*E611+E611*$C$94))+IFERROR($D$304*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),\nIF(A685>=$C$300,($D$300*$C$68/$C$69*(($C$93*D611))+($E$300*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$299,($D$299*$C$68/$C$69*(($C$93*D611))+($E$299*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$298,($D$298*$C$68/$C$69*(($C$93*D611))+($E$298*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$329*$B$330*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$337*$B$338*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$313*$B$314*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$321*$B$322*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I611:J611)-SUM(D611:E611))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H611-C611))))\n\n))*Q685)","v":{"v":103960.7904691675,"d":"$103,961"}},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I611:J611)-SUM(D611:E611))+(Defaults!$B$59*0.5*$C$72*(H611-C611)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D611+$E$300*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D611+$E$299*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D611+$E$298*$C$68*(Defaults!$B$60)*E611,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0),0)))*Q685","v":{"v":184198.98445543772,"d":"$184,199"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A685=\"N/A\",0,(\n(($B$355+($D$355*($B685-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B685-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B685-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B685-1)))*(($B$386-$C$386)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B685-1)))*(($B$387-$C$387)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C611*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C611*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D611*$C$93)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E611*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F611*$C$92/Defaults!$B$258+$G611*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L650*$E611)\n\n))*Q685\n\n+(IF(A685=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J650*$E611))\n\n))*R685,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A685=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K611-F611)*Defaults!$C$254*Defaults!$C$250)\n+((L611-G611)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F611*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K611-F611)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F611*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K611-F611)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F611*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K611-F611)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F611*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K611-F611)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F611*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K611-F611)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F611*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K611-F611)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G611*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G611*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G611*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G611*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G611*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L611-G611)*$C$526*365*0.5,0))),0)*Q685","v":0},{"v":62311.023365138986,"d":"$62,311"},{"v":7257.964222266449,"d":"$7,258"},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I611:J611)-SUM(D611:E611)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H611-C611)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A685=\"N/A\",A685<D$484,A685>E$484),0,\nB$484*(1+C$484)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$485,A685>E$485),0,B$485*(1+C$485)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$486,A685>E$486),0,B$486*(1+C$486)^(B685-1))),0)\n\n))*Q685","v":{"v":516.3153352159997,"d":"$516"}},0,0,0,{"v":358245.07784722664,"d":"$358,245"},0,{"v":358245.07784722664,"d":"$358,245"},{"$f":"IF(A685=\"N/A\",0,VLOOKUP(A685,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4253607098460457,"d":"0.43"}},{"$f":"IF(A685=\"N/A\", 0,VLOOKUP(A685,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5743745528947004,"d":"0.57"}}]
[2051,22,0,{"$f":"(IF($A686=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A686>=$C$466, $A686<=$C$467)),\n($C612+(0.5*($H612-$C612)))*$C$85*$C$91*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+($D612+(0.5*($I612-$D612)))*$C$93*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+(($E612+(0.5*($J612-$E612)))*$C$94+($E612+(0.5*($J612-$E612)))*$C$91*$C$95)*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A686=\"N/A\",0,\nIF(A686>=$C$304,$D$304*$C$68/$C$69*(($C$93*D612)+($C$91*$C$85*C612)+($C$91*$C$95*E612+E612*$C$94))+IFERROR($D$304*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),\nIF(A686>=$C$300,($D$300*$C$68/$C$69*(($C$93*D612))+($E$300*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$299,($D$299*$C$68/$C$69*(($C$93*D612))+($E$299*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$298,($D$298*$C$68/$C$69*(($C$93*D612))+($E$298*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$329*$B$330*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$337*$B$338*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$313*$B$314*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$321*$B$322*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I612:J612)-SUM(D612:E612))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H612-C612))))\n\n))*Q686)","v":{"v":101777.290632179,"d":"$101,777"}},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I612:J612)-SUM(D612:E612))+(Defaults!$B$59*0.5*$C$72*(H612-C612)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D612+$E$300*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D612+$E$299*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D612+$E$298*$C$68*(Defaults!$B$60)*E612,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0),0)))*Q686","v":{"v":180330.23306641114,"d":"$180,330"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A686=\"N/A\",0,(\n(($B$355+($D$355*($B686-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B686-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B686-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B686-1)))*(($B$386-$C$386)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B686-1)))*(($B$387-$C$387)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C612*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C612*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D612*$C$93)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E612*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F612*$C$92/Defaults!$B$258+$G612*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L651*$E612)\n\n))*Q686\n\n+(IF(A686=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J651*$E612))\n\n))*R686,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A686=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K612-F612)*Defaults!$C$254*Defaults!$C$250)\n+((L612-G612)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F612*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K612-F612)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F612*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K612-F612)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F612*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K612-F612)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F612*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K612-F612)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F612*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K612-F612)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F612*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K612-F612)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G612*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G612*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G612*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G612*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G612*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L612-G612)*$C$526*365*0.5,0))),0)*Q686","v":0},{"v":62375.0665327825,"d":"$62,375"},{"v":7105.5244069796745,"d":"$7,106"},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I612:J612)-SUM(D612:E612)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H612-C612)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A686=\"N/A\",A686<D$484,A686>E$484),0,\nB$484*(1+C$484)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$485,A686>E$485),0,B$485*(1+C$485)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$486,A686>E$486),0,B$486*(1+C$486)^(B686-1))),0)\n\n))*Q686","v":{"v":505.4711078376675,"d":"$505"}},0,0,0,{"v":352093.58574619,"d":"$352,094"},0,{"v":352093.58574619,"d":"$352,094"},{"$f":"IF(A686=\"N/A\",0,VLOOKUP(A686,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.41257100858006374,"d":"0.41"}},{"$f":"IF(A686=\"N/A\", 0,VLOOKUP(A686,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5631123067595103,"d":"0.56"}}]
[2052,23,0,{"$f":"(IF($A687=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A687>=$C$466, $A687<=$C$467)),\n($C613+(0.5*($H613-$C613)))*$C$85*$C$91*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+($D613+(0.5*($I613-$D613)))*$C$93*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+(($E613+(0.5*($J613-$E613)))*$C$94+($E613+(0.5*($J613-$E613)))*$C$91*$C$95)*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A687=\"N/A\",0,\nIF(A687>=$C$304,$D$304*$C$68/$C$69*(($C$93*D613)+($C$91*$C$85*C613)+($C$91*$C$95*E613+E613*$C$94))+IFERROR($D$304*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),\nIF(A687>=$C$300,($D$300*$C$68/$C$69*(($C$93*D613))+($E$300*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$299,($D$299*$C$68/$C$69*(($C$93*D613))+($E$299*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$298,($D$298*$C$68/$C$69*(($C$93*D613))+($E$298*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$329*$B$330*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$337*$B$338*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$313*$B$314*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$321*$B$322*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I613:J613)-SUM(D613:E613))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H613-C613))))\n\n))*Q687)","v":{"v":99631.10858666085,"d":"$99,631"}},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I613:J613)-SUM(D613:E613))+(Defaults!$B$59*0.5*$C$72*(H613-C613)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D613+$E$300*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D613+$E$299*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D613+$E$298*$C$68*(Defaults!$B$60)*E613,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0),0)))*Q687","v":{"v":176527.6017911306,"d":"$176,528"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A687=\"N/A\",0,(\n(($B$355+($D$355*($B687-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B687-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B687-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B687-1)))*(($B$386-$C$386)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B687-1)))*(($B$387-$C$387)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C613*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C613*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D613*$C$93)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E613*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F613*$C$92/Defaults!$B$258+$G613*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L652*$E613)\n\n))*Q687\n\n+(IF(A687=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J652*$E613))\n\n))*R687,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A687=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K613-F613)*Defaults!$C$254*Defaults!$C$250)\n+((L613-G613)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F613*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K613-F613)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F613*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K613-F613)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F613*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K613-F613)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F613*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K613-F613)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F613*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K613-F613)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F613*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K613-F613)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G613*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G613*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G613*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G613*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G613*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L613-G613)*$C$526*365*0.5,0))),0)*Q687","v":0},{"v":62425.620950976,"d":"$62,426"},{"v":6955.6899123539215,"d":"$6,956"},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I613:J613)-SUM(D613:E613)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H613-C613)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A687=\"N/A\",A687<D$484,A687>E$484),0,\nB$484*(1+C$484)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$485,A687>E$485),0,B$485*(1+C$485)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$486,A687>E$486),0,B$486*(1+C$486)^(B687-1))),0)\n\n))*Q687","v":{"v":494.81221714180555,"d":"$495"}},0,0,0,{"v":346034.83345826314,"d":"$346,035"},0,{"v":346034.83345826314,"d":"$346,035"},{"$f":"IF(A687=\"N/A\",0,VLOOKUP(A687,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.400165866711992,"d":"0.40"}},{"$f":"IF(A687=\"N/A\", 0,VLOOKUP(A687,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.552070888979912,"d":"0.55"}}]
[2053,24,0,{"$f":"(IF($A688=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A688>=$C$466, $A688<=$C$467)),\n($C614+(0.5*($H614-$C614)))*$C$85*$C$91*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+($D614+(0.5*($I614-$D614)))*$C$93*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+(($E614+(0.5*($J614-$E614)))*$C$94+($E614+(0.5*($J614-$E614)))*$C$91*$C$95)*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A688=\"N/A\",0,\nIF(A688>=$C$304,$D$304*$C$68/$C$69*(($C$93*D614)+($C$91*$C$85*C614)+($C$91*$C$95*E614+E614*$C$94))+IFERROR($D$304*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),\nIF(A688>=$C$300,($D$300*$C$68/$C$69*(($C$93*D614))+($E$300*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$299,($D$299*$C$68/$C$69*(($C$93*D614))+($E$299*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$298,($D$298*$C$68/$C$69*(($C$93*D614))+($E$298*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$329*$B$330*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$337*$B$338*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$313*$B$314*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$321*$B$322*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I614:J614)-SUM(D614:E614))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H614-C614))))\n\n))*Q688)","v":{"v":2001634.3955721988,"d":"$2,001,634"}},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I614:J614)-SUM(D614:E614))+(Defaults!$B$59*0.5*$C$72*(H614-C614)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D614+$E$300*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D614+$E$299*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D614+$E$298*$C$68*(Defaults!$B$60)*E614,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0),0)))*Q688","v":{"v":1719735.797473764,"d":"$1,719,736"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A688=\"N/A\",0,(\n(($B$355+($D$355*($B688-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B688-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B688-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B688-1)))*(($B$386-$C$386)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B688-1)))*(($B$387-$C$387)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C614*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C614*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D614*$C$93)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E614*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F614*$C$92/Defaults!$B$258+$G614*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L653*$E614)\n\n))*Q688\n\n+(IF(A688=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J653*$E614))\n\n))*R688,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A688=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K614-F614)*Defaults!$C$254*Defaults!$C$250)\n+((L614-G614)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F614*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K614-F614)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F614*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K614-F614)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F614*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K614-F614)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F614*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K614-F614)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F614*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K614-F614)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F614*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K614-F614)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G614*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G614*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G614*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G614*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G614*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L614-G614)*$C$526*365*0.5,0))),0)*Q688","v":0},{"v":426265.26508429466,"d":"$426,265"},{"v":24386.239069898103,"d":"$24,386"},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I614:J614)-SUM(D614:E614)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H614-C614)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A688=\"N/A\",A688<D$484,A688>E$484),0,\nB$484*(1+C$484)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$485,A688>E$485),0,B$485*(1+C$485)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$486,A688>E$486),0,B$486*(1+C$486)^(B688-1))),0)\n\n))*Q688","v":{"v":1497.1956333046355,"d":"$1,497"}},0,0,0,{"v":4173518.89283346,"d":"$4,173,519"},0,{"v":4173518.89283346,"d":"$4,173,519"},{"$f":"IF(A688=\"N/A\",0,VLOOKUP(A688,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3881337213501378,"d":"0.39"}},{"$f":"IF(A688=\"N/A\", 0,VLOOKUP(A688,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5412459695881492,"d":"0.54"}}]
[2054,25,0,{"$f":"(IF($A689=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A689>=$C$466, $A689<=$C$467)),\n($C615+(0.5*($H615-$C615)))*$C$85*$C$91*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+($D615+(0.5*($I615-$D615)))*$C$93*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+(($E615+(0.5*($J615-$E615)))*$C$94+($E615+(0.5*($J615-$E615)))*$C$91*$C$95)*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A689=\"N/A\",0,\nIF(A689>=$C$304,$D$304*$C$68/$C$69*(($C$93*D615)+($C$91*$C$85*C615)+($C$91*$C$95*E615+E615*$C$94))+IFERROR($D$304*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),\nIF(A689>=$C$300,($D$300*$C$68/$C$69*(($C$93*D615))+($E$300*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$299,($D$299*$C$68/$C$69*(($C$93*D615))+($E$299*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$298,($D$298*$C$68/$C$69*(($C$93*D615))+($E$298*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$329*$B$330*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$337*$B$338*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$313*$B$314*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$321*$B$322*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I615:J615)-SUM(D615:E615))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H615-C615))))\n\n))*Q689)","v":{"v":1959232.736894385,"d":"$1,959,233"}},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I615:J615)-SUM(D615:E615))+(Defaults!$B$59*0.5*$C$72*(H615-C615)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D615+$E$300*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D615+$E$299*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D615+$E$298*$C$68*(Defaults!$B$60)*E615,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0),0)))*Q689","v":{"v":1683292.565858255,"d":"$1,683,293"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A689=\"N/A\",0,(\n(($B$355+($D$355*($B689-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B689-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B689-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B689-1)))*(($B$386-$C$386)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B689-1)))*(($B$387-$C$387)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C615*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C615*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D615*$C$93)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E615*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F615*$C$92/Defaults!$B$258+$G615*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L654*$E615)\n\n))*Q689\n\n+(IF(A689=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J654*$E615))\n\n))*R689,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A689=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K615-F615)*Defaults!$C$254*Defaults!$C$250)\n+((L615-G615)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F615*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K615-F615)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F615*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K615-F615)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F615*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K615-F615)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F615*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K615-F615)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F615*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K615-F615)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F615*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K615-F615)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G615*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G615*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G615*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G615*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G615*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L615-G615)*$C$526*365*0.5,0))),0)*Q689","v":0},{"v":421728.8257093915,"d":"$421,729"},{"v":23868.820634988148,"d":"$23,869"},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I615:J615)-SUM(D615:E615)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H615-C615)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A689=\"N/A\",A689<D$484,A689>E$484),0,\nB$484*(1+C$484)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$485,A689>E$485),0,B$485*(1+C$485)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$486,A689>E$486),0,B$486*(1+C$486)^(B689-1))),0)\n\n))*Q689","v":{"v":1465.4188551617162,"d":"$1,465"}},0,0,0,{"v":4089588.3679521815,"d":"$4,089,588"},0,{"v":4089588.3679521815,"d":"$4,089,588"},{"$f":"IF(A689=\"N/A\",0,VLOOKUP(A689,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3764633572746244,"d":"0.38"}},{"$f":"IF(A689=\"N/A\", 0,VLOOKUP(A689,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5306333035177931,"d":"0.53"}}]
[2055,26,0,{"$f":"(IF($A690=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A690>=$C$466, $A690<=$C$467)),\n($C616+(0.5*($H616-$C616)))*$C$85*$C$91*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+($D616+(0.5*($I616-$D616)))*$C$93*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+(($E616+(0.5*($J616-$E616)))*$C$94+($E616+(0.5*($J616-$E616)))*$C$91*$C$95)*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A690=\"N/A\",0,\nIF(A690>=$C$304,$D$304*$C$68/$C$69*(($C$93*D616)+($C$91*$C$85*C616)+($C$91*$C$95*E616+E616*$C$94))+IFERROR($D$304*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),\nIF(A690>=$C$300,($D$300*$C$68/$C$69*(($C$93*D616))+($E$300*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$299,($D$299*$C$68/$C$69*(($C$93*D616))+($E$299*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$298,($D$298*$C$68/$C$69*(($C$93*D616))+($E$298*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$329*$B$330*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$337*$B$338*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$313*$B$314*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$321*$B$322*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I616:J616)-SUM(D616:E616))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H616-C616))))\n\n))*Q690)","v":{"v":1917571.3012086286,"d":"$1,917,571"}},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I616:J616)-SUM(D616:E616))+(Defaults!$B$59*0.5*$C$72*(H616-C616)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D616+$E$300*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D616+$E$299*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D616+$E$298*$C$68*(Defaults!$B$60)*E616,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0),0)))*Q690","v":{"v":1647486.100925583,"d":"$1,647,486"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A690=\"N/A\",0,(\n(($B$355+($D$355*($B690-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B690-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B690-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B690-1)))*(($B$386-$C$386)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B690-1)))*(($B$387-$C$387)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C616*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C616*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D616*$C$93)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E616*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F616*$C$92/Defaults!$B$258+$G616*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L655*$E616)\n\n))*Q690\n\n+(IF(A690=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J655*$E616))\n\n))*R690,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A690=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K616-F616)*Defaults!$C$254*Defaults!$C$250)\n+((L616-G616)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F616*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K616-F616)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F616*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K616-F616)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F616*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K616-F616)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F616*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K616-F616)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F616*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K616-F616)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F616*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K616-F616)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G616*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G616*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G616*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G616*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G616*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L616-G616)*$C$526*365*0.5,0))),0)*Q690","v":0},{"v":417206.40077168774,"d":"$417,206"},{"v":23360.470496516315,"d":"$23,360"},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I616:J616)-SUM(D616:E616)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H616-C616)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A690=\"N/A\",A690<D$484,A690>E$484),0,\nB$484*(1+C$484)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$485,A690>E$485),0,B$485*(1+C$485)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$486,A690>E$486),0,B$486*(1+C$486)^(B690-1))),0)\n\n))*Q690","v":{"v":1434.1994165720323,"d":"$1,434"}},0,0,0,{"v":4007058.472818988,"d":"$4,007,058"},0,{"v":4007058.472818988,"d":"$4,007,058"},{"$f":"IF(A690=\"N/A\",0,VLOOKUP(A690,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3651438964836319,"d":"0.37"}},{"$f":"IF(A690=\"N/A\", 0,VLOOKUP(A690,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5202287289390128,"d":"0.52"}}]
[2056,27,0,{"$f":"(IF($A691=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A691>=$C$466, $A691<=$C$467)),\n($C617+(0.5*($H617-$C617)))*$C$85*$C$91*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+($D617+(0.5*($I617-$D617)))*$C$93*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+(($E617+(0.5*($J617-$E617)))*$C$94+($E617+(0.5*($J617-$E617)))*$C$91*$C$95)*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A691=\"N/A\",0,\nIF(A691>=$C$304,$D$304*$C$68/$C$69*(($C$93*D617)+($C$91*$C$85*C617)+($C$91*$C$95*E617+E617*$C$94))+IFERROR($D$304*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),\nIF(A691>=$C$300,($D$300*$C$68/$C$69*(($C$93*D617))+($E$300*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$299,($D$299*$C$68/$C$69*(($C$93*D617))+($E$299*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$298,($D$298*$C$68/$C$69*(($C$93*D617))+($E$298*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$329*$B$330*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$337*$B$338*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$313*$B$314*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$321*$B$322*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I617:J617)-SUM(D617:E617))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H617-C617))))\n\n))*Q691)","v":{"v":1876643.9090406946,"d":"$1,876,644"}},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I617:J617)-SUM(D617:E617))+(Defaults!$B$59*0.5*$C$72*(H617-C617)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D617+$E$300*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D617+$E$299*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D617+$E$298*$C$68*(Defaults!$B$60)*E617,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0),0)))*Q691","v":{"v":1612311.0577436949,"d":"$1,612,311"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A691=\"N/A\",0,(\n(($B$355+($D$355*($B691-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B691-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B691-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B691-1)))*(($B$386-$C$386)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B691-1)))*(($B$387-$C$387)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C617*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C617*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D617*$C$93)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E617*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F617*$C$92/Defaults!$B$258+$G617*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L656*$E617)\n\n))*Q691\n\n+(IF(A691=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J656*$E617))\n\n))*R691,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A691=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K617-F617)*Defaults!$C$254*Defaults!$C$250)\n+((L617-G617)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F617*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K617-F617)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F617*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K617-F617)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F617*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K617-F617)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F617*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K617-F617)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F617*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K617-F617)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F617*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K617-F617)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G617*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G617*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G617*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G617*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G617*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L617-G617)*$C$526*365*0.5,0))),0)*Q691","v":0},{"v":412699.18479897315,"d":"$412,699"},{"v":22861.111112099574,"d":"$22,861"},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I617:J617)-SUM(D617:E617)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H617-C617)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A691=\"N/A\",A691<D$484,A691>E$484),0,\nB$484*(1+C$484)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$485,A691>E$485),0,B$485*(1+C$485)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$486,A691>E$486),0,B$486*(1+C$486)^(B691-1))),0)\n\n))*Q691","v":{"v":1403.5325301773194,"d":"$1,404"}},0,0,0,{"v":3925918.79522564,"d":"$3,925,919"},0,{"v":3925918.79522564,"d":"$3,925,919"},{"$f":"IF(A691=\"N/A\",0,VLOOKUP(A691,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3541647880539591,"d":"0.35"}},{"$f":"IF(A691=\"N/A\", 0,VLOOKUP(A691,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5100281656264832,"d":"0.51"}}]
[2057,28,0,{"$f":"(IF($A692=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A692>=$C$466, $A692<=$C$467)),\n($C618+(0.5*($H618-$C618)))*$C$85*$C$91*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+($D618+(0.5*($I618-$D618)))*$C$93*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+(($E618+(0.5*($J618-$E618)))*$C$94+($E618+(0.5*($J618-$E618)))*$C$91*$C$95)*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A692=\"N/A\",0,\nIF(A692>=$C$304,$D$304*$C$68/$C$69*(($C$93*D618)+($C$91*$C$85*C618)+($C$91*$C$95*E618+E618*$C$94))+IFERROR($D$304*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),\nIF(A692>=$C$300,($D$300*$C$68/$C$69*(($C$93*D618))+($E$300*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$299,($D$299*$C$68/$C$69*(($C$93*D618))+($E$299*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$298,($D$298*$C$68/$C$69*(($C$93*D618))+($E$298*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$329*$B$330*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$337*$B$338*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$313*$B$314*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$321*$B$322*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I618:J618)-SUM(D618:E618))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H618-C618))))\n\n))*Q692)","v":{"v":1836444.0833043596,"d":"$1,836,444"}},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I618:J618)-SUM(D618:E618))+(Defaults!$B$59*0.5*$C$72*(H618-C618)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D618+$E$300*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D618+$E$299*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D618+$E$298*$C$68*(Defaults!$B$60)*E618,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0),0)))*Q692","v":{"v":1577761.8371153006,"d":"$1,577,762"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A692=\"N/A\",0,(\n(($B$355+($D$355*($B692-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B692-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B692-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B692-1)))*(($B$386-$C$386)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B692-1)))*(($B$387-$C$387)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C618*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C618*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D618*$C$93)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E618*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F618*$C$92/Defaults!$B$258+$G618*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L657*$E618)\n\n))*Q692\n\n+(IF(A692=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J657*$E618))\n\n))*R692,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A692=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K618-F618)*Defaults!$C$254*Defaults!$C$250)\n+((L618-G618)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F618*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K618-F618)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F618*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K618-F618)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F618*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K618-F618)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F618*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K618-F618)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F618*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K618-F618)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F618*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K618-F618)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G618*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G618*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G618*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G618*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G618*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L618-G618)*$C$526*365*0.5,0))),0)*Q692","v":0},{"v":408208.32008671423,"d":"$408,208"},{"v":22370.661403977218,"d":"$22,371"},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I618:J618)-SUM(D618:E618)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H618-C618)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A692=\"N/A\",A692<D$484,A692>E$484),0,\nB$484*(1+C$484)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$485,A692>E$485),0,B$485*(1+C$485)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$486,A692>E$486),0,B$486*(1+C$486)^(B692-1))),0)\n\n))*Q692","v":{"v":1373.4131926322805,"d":"$1,373"}},0,0,0,{"v":3846158.315102984,"d":"$3,846,158"},0,{"v":3846158.315102984,"d":"$3,846,158"},{"$f":"IF(A692=\"N/A\",0,VLOOKUP(A692,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.34351579830645895,"d":"0.34"}},{"$f":"IF(A692=\"N/A\", 0,VLOOKUP(A692,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5000276133592974,"d":"0.50"}}]
[2058,29,0,{"$f":"(IF($A693=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A693>=$C$466, $A693<=$C$467)),\n($C619+(0.5*($H619-$C619)))*$C$85*$C$91*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+($D619+(0.5*($I619-$D619)))*$C$93*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+(($E619+(0.5*($J619-$E619)))*$C$94+($E619+(0.5*($J619-$E619)))*$C$91*$C$95)*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A693=\"N/A\",0,\nIF(A693>=$C$304,$D$304*$C$68/$C$69*(($C$93*D619)+($C$91*$C$85*C619)+($C$91*$C$95*E619+E619*$C$94))+IFERROR($D$304*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),\nIF(A693>=$C$300,($D$300*$C$68/$C$69*(($C$93*D619))+($E$300*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$299,($D$299*$C$68/$C$69*(($C$93*D619))+($E$299*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$298,($D$298*$C$68/$C$69*(($C$93*D619))+($E$298*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$329*$B$330*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$337*$B$338*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$313*$B$314*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$321*$B$322*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I619:J619)-SUM(D619:E619))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H619-C619))))\n\n))*Q693)","v":{"v":1796965.0727852606,"d":"$1,796,965"}},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I619:J619)-SUM(D619:E619))+(Defaults!$B$59*0.5*$C$72*(H619-C619)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D619+$E$300*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D619+$E$299*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D619+$E$298*$C$68*(Defaults!$B$60)*E619,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0),0)))*Q693","v":{"v":1543832.6057005427,"d":"$1,543,833"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A693=\"N/A\",0,(\n(($B$355+($D$355*($B693-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B693-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B693-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B693-1)))*(($B$386-$C$386)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B693-1)))*(($B$387-$C$387)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C619*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C619*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D619*$C$93)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E619*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F619*$C$92/Defaults!$B$258+$G619*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L658*$E619)\n\n))*Q693\n\n+(IF(A693=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J658*$E619))\n\n))*R693,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A693=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K619-F619)*Defaults!$C$254*Defaults!$C$250)\n+((L619-G619)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F619*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K619-F619)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F619*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K619-F619)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F619*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K619-F619)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F619*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K619-F619)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F619*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K619-F619)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F619*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K619-F619)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G619*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G619*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G619*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G619*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G619*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L619-G619)*$C$526*365*0.5,0))),0)*Q693","v":0},{"v":403734.8982871242,"d":"$403,735"},{"v":21889.037041717835,"d":"$21,889"},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I619:J619)-SUM(D619:E619)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H619-C619)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A693=\"N/A\",A693<D$484,A693>E$484),0,\nB$484*(1+C$484)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$485,A693>E$485),0,B$485*(1+C$485)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$486,A693>E$486),0,B$486*(1+C$486)^(B693-1))),0)\n\n))*Q693","v":{"v":1343.8362019212766,"d":"$1,344"}},0,0,0,{"v":3767765.450016566,"d":"$3,767,765"},0,{"v":3767765.450016566,"d":"$3,767,765"},{"$f":"IF(A693=\"N/A\",0,VLOOKUP(A693,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3331870012671765,"d":"0.33"}},{"$f":"IF(A693=\"N/A\", 0,VLOOKUP(A693,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.49022315035225233,"d":"0.49"}}]
[2059,30,0,{"$f":"(IF($A694=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A694>=$C$466, $A694<=$C$467)),\n($C620+(0.5*($H620-$C620)))*$C$85*$C$91*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+($D620+(0.5*($I620-$D620)))*$C$93*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+(($E620+(0.5*($J620-$E620)))*$C$94+($E620+(0.5*($J620-$E620)))*$C$91*$C$95)*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A694=\"N/A\",0,\nIF(A694>=$C$304,$D$304*$C$68/$C$69*(($C$93*D620)+($C$91*$C$85*C620)+($C$91*$C$95*E620+E620*$C$94))+IFERROR($D$304*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),\nIF(A694>=$C$300,($D$300*$C$68/$C$69*(($C$93*D620))+($E$300*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$299,($D$299*$C$68/$C$69*(($C$93*D620))+($E$299*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$298,($D$298*$C$68/$C$69*(($C$93*D620))+($E$298*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$329*$B$330*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$337*$B$338*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$313*$B$314*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$321*$B$322*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I620:J620)-SUM(D620:E620))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H620-C620))))\n\n))*Q694)","v":{"v":1758199.8744816114,"d":"$1,758,200"}},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I620:J620)-SUM(D620:E620))+(Defaults!$B$59*0.5*$C$72*(H620-C620)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D620+$E$300*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D620+$E$299*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D620+$E$298*$C$68*(Defaults!$B$60)*E620,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0),0)))*Q694","v":{"v":1510517.3151594633,"d":"$1,510,517"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A694=\"N/A\",0,(\n(($B$355+($D$355*($B694-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B694-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B694-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B694-1)))*(($B$386-$C$386)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B694-1)))*(($B$387-$C$387)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C620*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C620*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D620*$C$93)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E620*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F620*$C$92/Defaults!$B$258+$G620*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L659*$E620)\n\n))*Q694\n\n+(IF(A694=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J659*$E620))\n\n))*R694,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A694=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K620-F620)*Defaults!$C$254*Defaults!$C$250)\n+((L620-G620)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F620*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K620-F620)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F620*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K620-F620)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F620*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K620-F620)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F620*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K620-F620)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F620*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K620-F620)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F620*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K620-F620)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G620*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G620*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G620*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G620*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G620*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L620-G620)*$C$526*365*0.5,0))),0)*Q694","v":0},{"v":399279.9619559966,"d":"$399,280"},{"v":21416.15071112201,"d":"$21,416"},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I620:J620)-SUM(D620:E620)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H620-C620)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A694=\"N/A\",A694<D$484,A694>E$484),0,\nB$484*(1+C$484)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$485,A694>E$485),0,B$485*(1+C$485)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$486,A694>E$486),0,B$486*(1+C$486)^(B694-1))),0)\n\n))*Q694","v":{"v":1314.7961738289475,"d":"$1,315"}},0,{"v":2490984.919896776,"d":"$2,490,985"},0,{"v":6181713.018378798,"d":"$6,181,713"},0,{"v":6181713.018378798,"d":"$6,181,713"},{"$f":"IF(A694=\"N/A\",0,VLOOKUP(A694,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3231687694153021,"d":"0.32"}},{"$f":"IF(A694=\"N/A\", 0,VLOOKUP(A694,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.4806109317178944,"d":"0.48"}}]
["Total Benefits","N/A",{"$f":"SUM(C664:C694)","v":0},{"v":-141405.52336581983,"d":"$(141,406)"},{"v":16436665.652800392,"d":"$16,436,666"},0,0,{"v":4394758.410896358,"d":"$4,394,758"},{"v":510981.20698755124,"d":"$510,981"},{"v":24244.812442573977,"d":"$24,245"},0,{"v":2490984.919896776,"d":"$2,490,985"},0,{"v":23716229.479657833,"d":"$23,716,229"},{"v":11126364.41057694,"d":"$11,126,364"},{"v":12589865.069080895,"d":"$12,589,865"},"N/A","N/A"]

{"sheet":"124.7","index":9,"n_rows":695,"n_cols":18,"rows_kept":695}
["Bridge and Project Overview"]
["ID of bridge, description of improvement, project timeline, traffic volume"]
["Add New Bridge (press Ctrl + Shift + B)"]
["Add Sensitivity Analysis for Current Bridge (press Ctrl + Shift + S)"]
["Delete this Bridge (press Ctrl + Shift + D)"]
["Note: Only delete bridges using this command/button. Deleting bridge tabs through right click will result in (fixable) errors on the Results tab."]
["Change Bridge Name (press Ctrl + Shift + N)"]
["-"]
["Table 1. Bridge Variables "]
["Bridge Variables","Bridge Values"]
["State","Mississippi"]
["County","Madison"]
["Structure Number","210005104512470"]
["Inventory Route",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ROUTE_NUMBER_005D]),FALSE)","v":"00051"}]
["Feature Intersected",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FEATURES_DESC_006A]),FALSE)","v":"'TILDA BOGUE CREEK'"}]
["Facility Carried",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FACILITY_CARRIED_007]),FALSE)","v":"'US 51'"}]
["Latitude",{"$f":"LEFT(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 3, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 5, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 7, 2) & CHAR(34)","v":"32° 39' 16.75\""}]
["Longitude",{"$f":"\"-\" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 2, 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 4, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 6, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 8, 2) & CHAR(34)","v":"-90° 00' 53.95\""}]
["Bridge Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[STRUCTURE_LEN_MT_049]),FALSE)/1609","v":0.026911124922311992}]
["Bypass, Detour Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371","v":{"v":19.262501,"d":"19.26"}}]
["Owner",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OWNER_022]),FALSE)","v":"01"}]
["Functional Class, Rural/Urban",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUNCTIONAL_CLASS_026]),FALSE)","v":"07"}]
["Bridge Road Type",{"$f":"VLOOKUP(B22,Defaults!A359:$D$371, 2, FALSE)","v":"Rural - Major Collector"}]
["Year Built",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_BUILT_027]),FALSE)","v":1929}]
["Year Reconstructed",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_RECONSTRUCTED_106]),FALSE)","v":1934}]
["Lanes on the Structure",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[TRAFFIC_LANES_ON_028A]),FALSE)","v":2}]
["Note: Some bridges have the same structure number. Use the state and county drop downs to identify your bridge."]
["-"]
["Project Description:"]
["Table 2. Project Timeline"]
["Timeline Variables","Timeline Values"]
["Current Year",2022]
["First Year of Construction Costs",2025]
["Last Year of Construction Costs",2029]
["Project Opens (Start of Benefits)",2030]
["Years of Benefits for Analysis",30]
["First Year of Period of Analysis",{"$f":"IF(B35=\"Required\",\"-\", B35)","v":2030}]
["Last Year of Period of Analysis",{"$f":"IFERROR(B35+B36-1, \"-\")","v":2059}]
["Discount Year",{"$f":"Defaults!A290","v":2022}]
["Base Year of NBI",2023]
["Note: The tool cannot handle partial years, or pro-rata benefits or costs. Round up or down to the nearest year for construction start, construction end, and the start of benefits."]
["Note: Enter a value between 20 to 30 for the Years of Benefits for Analysis, appropriate to the project as defined by US DOT BCA Guidance."]
["-"]
["Table 3. Average Annual Daily Traffic (AADT)"]
["Scenario and Vehicle Type","NBI Year of AADT","NBI Year of Future AADT","Forecast using NBI Growth Rate","Forecast using NBI Growth Rate2","Project Opens","Last Year","Explanation and Source"]
["Year",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_ADT_030]),FALSE)","v":2022},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_OF_FUTURE_ADT_115]),FALSE)","v":2059},{"$f":"IF(B35=\"Required\",\"-\",B35)","v":2030},{"$f":"B38","v":2059},{"$f":"IF(B35=\"Required\", \"-\",B35)","v":2030},{"$f":"B38","v":2059},"N/A"]
["No Build - Passenger AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":1748},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":2526.32,"d":"2526"}},{"$f":"ROUND(B47*((1+B59)^(D$46-$B$46)),0)","v":1893},{"$f":"ROUND(C47*((1+B59)^(E$46-$C$46)),0)","v":2526},1932,2526,"BCA Guidance, MDOT"]
["No Build - Truck AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)","v":152},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)","v":{"v":219.68,"d":"220"}},{"$f":"ROUND(B48*((1+B59)^(D$46-$B$46)),0)","v":165},{"$f":"ROUND(C48*((1+B59)^(E$46-$C$46)),0)","v":220},168,220,"BCA Guidance, MDOT"]
["No Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
["Build - Passenger AADT",{"$f":"B47","v":1748},{"$f":"C47","v":{"v":2526.32,"d":"2526"}},{"$f":"ROUND(B50*((1+B59)^(D$46-$B$46)),0)","v":1893},{"$f":"ROUND(C50*((1+B59)^(E$46-$C$46)),0)","v":2526},1932,2526,"BCA Guidance, MDOT"]
["Build - Truck AADT",{"$f":"B48","v":152},{"$f":"C48","v":{"v":219.68,"d":"220"}},{"$f":"ROUND(B51*((1+B59)^(D$46-$B$46)),0)","v":165},{"$f":"ROUND(C51*((1+B59)^(E$46-$C$46)),0)","v":220},168,220,"BCA Guidance, MDOT"]
["Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
[{"$f":"HYPERLINK(\"#A542\",\"Note: AADT can be entered manually in Table 52 and Table 53 below.\")","v":"Note: AADT can be entered manually in Table 52 and Table 53 below."}]
["Note: Here and elsewhere in the tool it is critical that you enter at least some value in the required cells, e.g., 0, rather than \"-\", \"N/A\" or leaving it blank."]
["Note: NBI AADT values are added for reference in Table 3. Users must enter AADT values in Columns G, H and I in Table 3."]
["-"]
["Note: Table 4 is not a user input. Do not adjust Table 4. "]
["Table 4. NBI's Calculated Average Annual Daily Traffic (AADT) Growth Rate"]
[{"$f":"CONCATENATE(\"The NBI Calculated Annual Growth Rate\", \" \", B46, \"-\",C46, \" (NBI)\")","v":"The NBI Calculated Annual Growth Rate 2022-2059 (NBI)"},{"$f":"(C47/B47)^(1/(C$46-B$46))-1","v":{"v":0.010003526260270013,"d":"$0"}}]
["-"]
["Table 5. Detour Road Type"]
["Detour Road Type","Rural - Principal Arterial - Interstate"]
["Detour Road Type - Simple",{"$f":"IF(B62=\"Required\", \"-\",IF(ISNUMBER(SEARCH(\"Urban\",B62)), \"Urban\", \"Rural\"))","v":"Rural"}]
["-"]
["Note: Detour length should represent the Net detour: Detour length minus the original route length."]
["Table 6. Detour and Bridge Length Information"]
["Detour Details","Reference","User Value","Explanation and Source"]
["Net Detour Length, For Vehicles (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371,1)","v":19.3},51.7,"Google"]
["Detour Average Speed, for Vehicles (mph) (FHWA VHT)",{"$f":"ROUND(VLOOKUP(B62,Defaults!B359:F371,2, FALSE),1)","v":{"v":66,"d":"66.0"}},{"v":62,"d":"62.0"},"Google"]
["Net Detour Length, For Cycling/ Pedestrian (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371, 1)","v":19.3},51.7,"Google"]
["Detour Average Travel Time (min)",{"$f":"B68/B69*60","v":{"v":17.545454545454547,"d":"17.5"}},{"$f":"C68/C69*60","v":{"v":50.03225806451613,"d":"50.0"}},"N/A"]
["Bridge Length (mi)",{"$f":"ROUND(B19,2)","v":0.03},0.09,"Google"]
["Note: Google or HPMS data are preferred for identifying average speed on the detour route. You can also use the HERS/VHT speed values using the Detour Road Type dropdown below."]
["Note: Bridge length in the NBI does not include the approach length. Include approach length if relevant for your project. "]
[{"$f":"HYPERLINK(\"https://www.google.com/maps\", \"Use Google Maps to calculate detour route length and average speed, as appropriate.\")","v":"Use Google Maps to calculate detour route length and average speed, as appropriate."}]
[{"$f":"HYPERLINK(\"https://www.fhwa.dot.gov/policyinformation/hpms.cfm\", \"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate.\")","v":"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate."}]
["-"]
["Note: These reference cells are marked to avoid accidental deletion."]
["Table 7. Reference Table"]
["Reference Cells",{"$f":"CONCATENATE(B11,B12)","v":"MississippiMadison"},{"$f":"CONCATENATE(VLOOKUP($B$11,NBI_Dropdown!$B$1:$D$56,3,FALSE),$B$13)","v":"284210005104512470"}]
["-"]
["Table 8. Travel Assumptions"]
["Parameters","Reference","User Value","Explanation and Source"]
["Bridge Average Speed (FHWA)",{"$f":"_xlfn.IFNA(VLOOKUP(B23,Defaults!B359:C371,2, FALSE), \"N/A\")","v":47},47,"-"]
["Average Car Occupancy",{"$f":"Defaults!B51","v":1.67},1.67,"-"]
["Share of Long-Distance Personal Travel",{"v":0,"d":"0.0%"},{"v":0,"d":"0%"},"-"]
["Value of Time - Long-Distance Personal Travel",{"$f":"Defaults!B35","v":{"v":25.1,"d":"$25.10"}},{"v":25.1,"d":"$25.10"},"-"]
["Share of Business Travel",{"v":0.118,"d":"11.8%"},{"v":0.118,"d":"11.8%"},"-"]
["Value of Travel Time - Business",{"$f":"Defaults!B33","v":{"v":32.3,"d":"$32.30"}},{"v":32.3,"d":"$32.30"},"-"]
["Value of Travel Time - Personal",{"$f":"Defaults!B32","v":{"v":17.9,"d":"$17.90"}},{"v":17.9,"d":"$17.90"},"-"]
["Value of Travel Time - All Purposes",{"$f":"ROUND(B86*B87+B88*B89+(1-B86-B88)*B90,1)","v":{"v":19.6,"d":"$19.60"}},{"$f":"IFERROR(ROUND(C86*C87+C88*C89+(1-C86-C88)*C90,1),\"-\")","v":{"v":19.6,"d":"$19.60"}},"-"]
["Walking, Cycling, Waiting, Standing, and Transfer Time",{"$f":"Defaults!B36","v":{"v":35.8,"d":"$35.80"}},{"v":35.8,"d":"$35.80"},"-"]
["Truck Driver ",{"$f":"Defaults!B39","v":{"v":33.5,"d":"$33.50"}},{"v":33.5,"d":"$33.50"},"-"]
["Bus Driver",{"$f":"Defaults!B40","v":{"v":36.5,"d":"$36.50"}},{"v":36.5,"d":"$36.50"},"-"]
["Average Bus Occupancy",0,0,"-"]
["-"]
["Capital Cost and Residual Value"]
["Table 9. Expenditure Dollars Option"]
["Are costs entered in year of expenditure dollars (not adjusted for inflation)?","NO"]
["Enter future inflation rate for capital costs.",{"v":0,"d":"0%"}]
["Note: Capital costs can be entered in year of expenditure dollars or in real dollars. The tool applies inflation and discounting factors automatically if entered as year of expenditure dollars."]
["-"]
["Table 10. Already Incurred Costs"]
["Year","Costs","Real Costs","Discounted Costs"]
[2015,{"$f":"101804.01/5","v":{"v":20360.802,"d":"$20,361"}},{"$f":"IF($B$99=\"NO\",B105,IFERROR(B105*(IF(A105>$B$39, 1/((1+$B$100)^(A105-$B$39)),VLOOKUP(A105,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":20360.802,"d":"$20,361"}},{"$f":"IFERROR(IF(A105=\"\",\"\",IF(A105<=2020, C105, C105*VLOOKUP(A105,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":20360.802,"d":"$20,361"}}]
[2016,{"$f":"344006.89/5","v":{"v":68801.378,"d":"$68,801"}},{"$f":"IF($B$99=\"NO\",B106,IFERROR(B106*(IF(A106>$B$39, 1/((1+$B$100)^(A106-$B$39)),VLOOKUP(A106,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":68801.378,"d":"$68,801"}},{"$f":"IFERROR(IF(A106=\"\",\"\",IF(A106<=2020, C106, C106*VLOOKUP(A106,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":68801.378,"d":"$68,801"}}]
[2017,{"$f":"246752.04/5","v":{"v":49350.408,"d":"$49,350"}},{"$f":"IF($B$99=\"NO\",B107,IFERROR(B107*(IF(A107>$B$39, 1/((1+$B$100)^(A107-$B$39)),VLOOKUP(A107,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":49350.408,"d":"$49,350"}},{"$f":"IFERROR(IF(A107=\"\",\"\",IF(A107<=2020, C107, C107*VLOOKUP(A107,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":49350.408,"d":"$49,350"}}]
[2018,{"$f":"151861.34/5","v":{"v":30372.268,"d":"$30,372"}},{"$f":"IF($B$99=\"NO\",B108,IFERROR(B108*(IF(A108>$B$39, 1/((1+$B$100)^(A108-$B$39)),VLOOKUP(A108,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":30372.268,"d":"$30,372"}},{"$f":"IFERROR(IF(A108=\"\",\"\",IF(A108<=2020, C108, C108*VLOOKUP(A108,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":30372.268,"d":"$30,372"}}]
[2019,{"$f":"198964.79/5","v":{"v":39792.958,"d":"$39,793"}},{"$f":"IF($B$99=\"NO\",B109,IFERROR(B109*(IF(A109>$B$39, 1/((1+$B$100)^(A109-$B$39)),VLOOKUP(A109,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":39792.958,"d":"$39,793"}},{"$f":"IFERROR(IF(A109=\"\",\"\",IF(A109<=2020, C109, C109*VLOOKUP(A109,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":39792.958,"d":"$39,793"}}]
[2020,{"$f":"34341.94/5","v":{"v":6868.388000000001,"d":"$6,868"}},{"$f":"IF($B$99=\"NO\",B110,IFERROR(B110*(IF(A110>$B$39, 1/((1+$B$100)^(A110-$B$39)),VLOOKUP(A110,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":6868.388000000001,"d":"$6,868"}},{"$f":"IFERROR(IF(A110=\"\",\"\",IF(A110<=2020, C110, C110*VLOOKUP(A110,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":6868.388000000001,"d":"$6,868"}}]
[2021,{"$f":"233999.67/5","v":{"v":46799.934,"d":"$46,800"}},{"$f":"IF($B$99=\"NO\",B111,IFERROR(B111*(IF(A111>$B$39, 1/((1+$B$100)^(A111-$B$39)),VLOOKUP(A111,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":46799.934,"d":"$46,800"}},{"$f":"IFERROR(IF(A111=\"\",\"\",IF(A111<=2020, C111, C111*VLOOKUP(A111,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
[2022,{"$f":"435559.69/5","v":{"v":87111.938,"d":"$87,112"}},{"$f":"IF($B$99=\"NO\",B112,IFERROR(B112*(IF(A112>$B$39, 1/((1+$B$100)^(A112-$B$39)),VLOOKUP(A112,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":87111.938,"d":"$87,112"}},{"$f":"IFERROR(IF(A112=\"\",\"\",IF(A112<=2020, C112, C112*VLOOKUP(A112,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":87111.938,"d":"$87,112"}}]
[2023,{"$f":"140651.85/5","v":{"v":28130.370000000003,"d":"$28,130"}},{"$f":"IF($B$99=\"NO\",B113,IFERROR(B113*(IF(A113>$B$39, 1/((1+$B$100)^(A113-$B$39)),VLOOKUP(A113,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":28130.370000000003,"d":"$28,130"}},{"$f":"IFERROR(IF(A113=\"\",\"\",IF(A113<=2020, C113, C113*VLOOKUP(A113,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":27284.548981571297,"d":"$27,285"}}]
[2024,{"$f":"50904.52/5","v":{"v":10180.903999999999,"d":"$10,181"}},{"$f":"IF($B$99=\"NO\",B114,IFERROR(B114*(IF(A114>$B$39, 1/((1+$B$100)^(A114-$B$39)),VLOOKUP(A114,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":10180.903999999999,"d":"$10,181"}},{"$f":"IFERROR(IF(A114=\"\",\"\",IF(A114<=2020, C114, C114*VLOOKUP(A114,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":9577.87162464098,"d":"$9,578"}}]
["-","-",{"$f":"IF($B$99=\"NO\",B115,IFERROR(B115*(IF(A115>$B$39, 1/((1+$B$100)^(A115-$B$39)),VLOOKUP(A115,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A115=\"\",\"\",IF(A115<=2020, C115, C115*VLOOKUP(A115,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-"]
["Table 11. Capital Costs"]
["Year"," Costs","Real Costs","Discounted Costs"]
[{"$f":"IFERROR(IF($B$33=\"-\", \"N/A\", $B$33),\"N/A\")","v":2025},{"v":1520109.0003816867,"d":"$1,520,109"},{"$f":"IF($B$99=\"NO\",B119,IFERROR(B119*(IF(A119>$B$39, 1/(1+$B$100)^(A119-$B$39),VLOOKUP(A119,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1520109.0003816867,"d":"$1,520,109"}},{"$f":"IFERROR(IF(A119=\"N/A\",\"-\",C119*VLOOKUP(A119,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1387071.136376295,"d":"$1,387,071"}}]
[{"$f":"IFERROR(IF(A119=\"N/A\",\"N/A\",IF(A119>=$B$34,\"N/A\",A119+1)),\"\")","v":2026},{"v":1520109.0003816867,"d":"$1,520,109"},{"$f":"IF($B$99=\"NO\",B120,IFERROR(B120*(IF(A120>$B$39, 1/(1+$B$100)^(A120-$B$39),VLOOKUP(A120,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1520109.0003816867,"d":"$1,520,109"}},{"$f":"IFERROR(IF(A120=\"N/A\",\"-\",C120*VLOOKUP(A120,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1345364.8267471339,"d":"$1,345,365"}}]
[{"$f":"IF(A120=\"N/A\",\"N/A\",IF(A120>=$B$34,\"N/A\",A120+1))","v":2027},{"v":1520109.0003816867,"d":"$1,520,109"},{"$f":"IF($B$99=\"NO\",B121,IFERROR(B121*(IF(A121>$B$39, 1/(1+$B$100)^(A121-$B$39),VLOOKUP(A121,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1520109.0003816867,"d":"$1,520,109"}},{"$f":"IFERROR(IF(A121=\"N/A\",\"-\",C121*VLOOKUP(A121,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1304912.5380670552,"d":"$1,304,913"}}]
[2028,{"v":1520109.0003816867,"d":"$1,520,109"},{"$f":"IF($B$99=\"NO\",B122,IFERROR(B122*(IF(A122>$B$39, 1/(1+$B$100)^(A122-$B$39),VLOOKUP(A122,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1520109.0003816867,"d":"$1,520,109"}},{"$f":"IFERROR(IF(A122=\"N/A\",\"-\",C122*VLOOKUP(A122,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1265676.564565524,"d":"$1,265,677"}}]
[2029,{"v":1520109.0003816867,"d":"$1,520,109"},{"$f":"IF($B$99=\"NO\",B123,IFERROR(B123*(IF(A123>$B$39, 1/(1+$B$100)^(A123-$B$39),VLOOKUP(A123,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1520109.0003816867,"d":"$1,520,109"}},{"$f":"IFERROR(IF(A123=\"N/A\",\"-\",C123*VLOOKUP(A123,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1227620.334205164,"d":"$1,227,620"}}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B124,IFERROR(B124*(IF(A124>$B$39, 1/(1+$B$100)^(A124-$B$39),VLOOKUP(A124,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A124=\"N/A\",\"-\",C124*VLOOKUP(A124,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B125,IFERROR(B125*(IF(A125>$B$39, 1/(1+$B$100)^(A125-$B$39),VLOOKUP(A125,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A125=\"N/A\",\"-\",C125*VLOOKUP(A125,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B126,IFERROR(B126*(IF(A126>$B$39, 1/(1+$B$100)^(A126-$B$39),VLOOKUP(A126,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A126=\"N/A\",\"-\",C126*VLOOKUP(A126,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B127,IFERROR(B127*(IF(A127>$B$39, 1/(1+$B$100)^(A127-$B$39),VLOOKUP(A127,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A127=\"N/A\",\"-\",C127*VLOOKUP(A127,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B128,IFERROR(B128*(IF(A128>$B$39, 1/(1+$B$100)^(A128-$B$39),VLOOKUP(A128,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A128=\"N/A\",\"-\",C128*VLOOKUP(A128,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B129,IFERROR(B129*(IF(A129>$B$39, 1/(1+$B$100)^(A129-$B$39),VLOOKUP(A129,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A129=\"N/A\",\"-\",C129*VLOOKUP(A129,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["-"]
["Table 12. Capital Cost Summary "]
["Total Capital Costs:",{"$f":"SUM(B105:B115)+SUM(B119:B129)","v":{"v":7988314.349908434,"d":"$7,988,314"}}]
["Total Real Capital Costs:",{"$f":"SUM(C105:C115)+SUM(C119:C129)","v":{"v":7988314.349908434,"d":"$7,988,314"}}]
["Total Discounted Capital Costs: ",{"$f":"SUM(D105:D115)+SUM(D119:D129)","v":{"v":6870165.960567384,"d":"$6,870,166"}}]
["-"]
["Table 13. Residual Value"]
["Share of Capital Costs","Asset Life (Years)","Explanation and Source"]
[{"v":1,"d":"100%"},75,"AASHTO"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"$f":"SUM(A138:A141)","v":{"v":1,"d":"100%"}},"Summation","N/A"]
["Note: If there are multiple components of the project for this specific bridge that different asset lives, enter the share of the project costs associated with the different project components and their asset life."]
["Note: The Summation cell should be 100%."]
["-"]
["Operating and Maintenance Costs (O&M)"]
["Table 14. Operating and Maintenance Costs Assumptions"]
["Which method would you like to use to enter O&M costs? ","Manual Entry"]
["Year of O&M costs Dollars",2024]
["Note: If you have O&M costs in the construction period you will need to use the manual entry option to enter the O&M costs in the construction period."]
["Note: The operating and  maintenance costs in the baseline should be entered to be consistent with your estimate of closure. If the bridge is closed in a future year (Table 25), there should not be maintenance costs for that year and thereafter."]
["Note: For frequency calculation option, all costs should be entered as year of expenditure. The tool applies inflation and discounting factors automatically."]
["-"]
["Table 15. Annual O&M Calculation Input"]
["Category ","Value"]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the No Build Scenario",{"v":0,"d":"0%"}]
["Annual O&M Costs in the Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario",{"v":0,"d":"0%"}]
["Note: The maintenance real growth rate represents the real cost increases year over year (e.g., from increased deterioration of the asset). It should not include inflation adjustments. "]
["-"]
["Table 16a. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16b. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16c. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16d. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["Note: The \"Occurs every _____ \" field in Tables 16a through 16d must be greater than or equal to 1, even if you are not adding an additional recurring maintenance cost. "]
["-"]
["Note: Manual O&M cost values should be entered in the year of dollar entered in Table 14. "]
["Table 17. Manual O&M Cost Entry "]
["Calendar Year","Analysis Year","No Build Annual Cost","Build Annual Cost","O&M Cost Difference Discounted"]
[{"$f":"IFERROR(IF(B32=\"Required\",\"N/A\",B32),\"N/A\")","v":2022},{"$f":"IFERROR(IF(A198=$B$35,1,IF(A198>$B$35,A198-$B$35+1,IF(A198<$B$35,A198-$B$35+1,\"N/A\"))),\"N/A\")","v":-7},0,0,{"$f":"IFERROR((C198-D198)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A198,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[{"$f":"IF(A198=\"N/A\",\"N/A\",IF(A198>=$B$35+$B$36-1,\"N/A\",A198+1))","v":2023},-6,0,0,{"$f":"IFERROR((C199-D199)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A199,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2024,-5,0,0,{"$f":"IFERROR((C200-D200)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A200,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2025,-4,0,0,{"$f":"IFERROR((C201-D201)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A201,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2026,-3,0,0,{"$f":"IFERROR((C202-D202)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A202,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2027,-2,0,0,{"$f":"IFERROR((C203-D203)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A203,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2028,-1,0,0,{"$f":"IFERROR((C204-D204)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A204,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2029,0,0,0,{"$f":"IFERROR((C205-D205)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A205,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2030,1,0,0,{"$f":"IFERROR((C206-D206)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A206,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2031,2,0,0,{"$f":"IFERROR((C207-D207)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A207,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2032,3,0,0,{"$f":"IFERROR((C208-D208)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A208,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2033,4,0,0,{"$f":"IFERROR((C209-D209)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A209,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2034,5,0,0,{"$f":"IFERROR((C210-D210)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A210,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2035,6,0,0,{"$f":"IFERROR((C211-D211)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A211,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2036,7,0,0,{"$f":"IFERROR((C212-D212)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A212,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2037,8,0,0,{"$f":"IFERROR((C213-D213)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A213,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2038,9,0,0,{"$f":"IFERROR((C214-D214)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A214,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2039,10,0,0,{"$f":"IFERROR((C215-D215)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A215,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2040,11,0,0,{"$f":"IFERROR((C216-D216)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A216,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2041,12,0,0,{"$f":"IFERROR((C217-D217)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A217,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2042,13,0,0,{"$f":"IFERROR((C218-D218)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A218,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2043,14,0,0,{"$f":"IFERROR((C219-D219)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A219,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2044,15,0,0,{"$f":"IFERROR((C220-D220)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A220,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2045,16,0,0,{"$f":"IFERROR((C221-D221)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A221,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2046,17,0,0,{"$f":"IFERROR((C222-D222)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A222,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2047,18,0,0,{"$f":"IFERROR((C223-D223)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A223,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2048,19,0,0,{"$f":"IFERROR((C224-D224)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A224,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2049,20,0,0,{"$f":"IFERROR((C225-D225)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A225,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2050,21,0,0,{"$f":"IFERROR((C226-D226)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A226,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2051,22,0,0,{"$f":"IFERROR((C227-D227)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A227,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2052,23,0,0,{"$f":"IFERROR((C228-D228)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A228,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2053,24,0,0,{"$f":"IFERROR((C229-D229)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A229,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2054,25,0,0,{"$f":"IFERROR((C230-D230)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A230,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2055,26,0,0,{"$f":"IFERROR((C231-D231)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A231,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2056,27,0,0,{"$f":"IFERROR((C232-D232)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A232,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2057,28,0,0,{"$f":"IFERROR((C233-D233)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A233,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2058,29,0,0,{"$f":"IFERROR((C234-D234)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A234,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2059,30,0,0,{"$f":"IFERROR((C235-D235)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A235,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C236-D236)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A236,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C237-D237)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A237,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["-"]
["Construction Disbenefits"]
["Table 18. Disbenefits Option"]
["Will project construction cause delays or increase crashes in the work zone, or cause other construction disbenefits?","YES"]
["Explanation/Methodology for disbenefits. If no construction disbenefits are calculated, explain why.","Required"]
[{"$f":"IF(B241=\"YES\",HYPERLINK(\"#A235\",\"If YES, then enter the requested information below and in Table 36.\"), HYPERLINK(\"#A262\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, then enter the requested information below and in Table 36."}]
["-"]
["For travel time disbenefits, enter the AADT by mode, minutes of delay by mode, and days of impact annually by year to calculate the total discounted travel time costs (Table 15). Enter the percent increase in crashes to calculate the total discounted crash costs (Table 15). These crash costs are estimated as a percent increase in the baseline crashes for the roadway on the theory that work zones may increase the inherent crash risk on the roadway. If no crash increases are expected due to the construction enter “0” percent for each year. "]
["Table 19. Travel Time and Safety Construction Disbenefits"]
["Year","Passenger AADT","Truck AADT","Bus AADT","Pedestrian AADT","Cyclist AADT","Vehicle \nDelay (minutes)","Pedestrian Delay (minutes)","Cyclist \nDelay (minutes)","Days of Impact Annually","Total Discounted Travel Time Disbenefits","Percent Increase in Crashes due to Work Zone","Total Discounted Safety Disbenefits"]
[{"$f":"$B$33","v":2025},1801,157,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C248*$C$93*G248/60,0)+IFERROR($C$91*$C$85*B248*G248/60,0)+IFERROR($C$91*$C$95*D248*G248/60,0)+IFERROR($C$94*G248/60*D248,0))*J248+IFERROR(E248*$C$92*H248/60*J248,0)+IFERROR(F248*$C$92*I248/60*J248,0))*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-17821208.70114625,"d":"$(17,821,209)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L248>0,-$E$417*(L248)*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[{"$f":"IFERROR(IF(A248=\"N/A\",\"N/A\",IF(A248>=$B$34,\"N/A\",A248+1)),\"\")","v":2026},1819,158,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C249*$C$93*G249/60,0)+IFERROR($C$91*$C$85*B249*G249/60,0)+IFERROR($C$91*$C$95*D249*G249/60,0)+IFERROR($C$94*G249/60*D249,0))*J249+IFERROR(E249*$C$92*H249/60*J249,0)+IFERROR(F249*$C$92*I249/60*J249,0))*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-17452987.57794776,"d":"$(17,452,988)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L249>0,-$E$417*(L249)*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2027,1837,160,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C250*$C$93*G250/60,0)+IFERROR($C$91*$C$85*B250*G250/60,0)+IFERROR($C$91*$C$95*D250*G250/60,0)+IFERROR($C$94*G250/60*D250,0))*J250+IFERROR(E250*$C$92*H250/60*J250,0)+IFERROR(F250*$C$92*I250/60*J250,0))*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-17099545.03457408,"d":"$(17,099,545)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L250>0,-$E$417*(L250)*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2028,1856,161,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C251*$C$93*G251/60,0)+IFERROR($C$91*$C$85*B251*G251/60,0)+IFERROR($C$91*$C$95*D251*G251/60,0)+IFERROR($C$94*G251/60*D251,0))*J251+IFERROR(E251*$C$92*H251/60*J251,0)+IFERROR(F251*$C$92*I251/60*J251,0))*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-16751383.66961598,"d":"$(16,751,384)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L251>0,-$E$417*(L251)*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2029,1874,163,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C252*$C$93*G252/60,0)+IFERROR($C$91*$C$85*B252*G252/60,0)+IFERROR($C$91*$C$95*D252*G252/60,0)+IFERROR($C$94*G252/60*D252,0))*J252+IFERROR(E252*$C$92*H252/60*J252,0)+IFERROR(F252*$C$92*I252/60*J252,0))*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-16408888.587866472,"d":"$(16,408,889)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L252>0,-$E$417*(L252)*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C253*$C$93*G253/60,0)+IFERROR($C$91*$C$85*B253*G253/60,0)+IFERROR($C$91*$C$95*D253*G253/60,0)+IFERROR($C$94*G253/60*D253,0))*J253+IFERROR(E253*$C$92*H253/60*J253,0)+IFERROR(F253*$C$92*I253/60*J253,0))*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L253>0,-$E$417*(L253)*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C254*$C$93*G254/60,0)+IFERROR($C$91*$C$85*B254*G254/60,0)+IFERROR($C$91*$C$95*D254*G254/60,0)+IFERROR($C$94*G254/60*D254,0))*J254+IFERROR(E254*$C$92*H254/60*J254,0)+IFERROR(F254*$C$92*I254/60*J254,0))*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L254>0,-$E$417*(L254)*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C255*$C$93*G255/60,0)+IFERROR($C$91*$C$85*B255*G255/60,0)+IFERROR($C$91*$C$95*D255*G255/60,0)+IFERROR($C$94*G255/60*D255,0))*J255+IFERROR(E255*$C$92*H255/60*J255,0)+IFERROR(F255*$C$92*I255/60*J255,0))*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L255>0,-$E$417*(L255)*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C256*$C$93*G256/60,0)+IFERROR($C$91*$C$85*B256*G256/60,0)+IFERROR($C$91*$C$95*D256*G256/60,0)+IFERROR($C$94*G256/60*D256,0))*J256+IFERROR(E256*$C$92*H256/60*J256,0)+IFERROR(F256*$C$92*I256/60*J256,0))*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L256>0,-$E$417*(L256)*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C257*$C$93*G257/60,0)+IFERROR($C$91*$C$85*B257*G257/60,0)+IFERROR($C$91*$C$95*D257*G257/60,0)+IFERROR($C$94*G257/60*D257,0))*J257+IFERROR(E257*$C$92*H257/60*J257,0)+IFERROR(F257*$C$92*I257/60*J257,0))*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L257>0,-$E$417*(L257)*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C258*$C$93*G258/60,0)+IFERROR($C$91*$C$85*B258*G258/60,0)+IFERROR($C$91*$C$95*D258*G258/60,0)+IFERROR($C$94*G258/60*D258,0))*J258+IFERROR(E258*$C$92*H258/60*J258,0)+IFERROR(F258*$C$92*I258/60*J258,0))*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L258>0,-$E$417*(L258)*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["Total Discounted Disbenefits","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUM(K248:K258)","v":{"v":-85534013.57115054,"d":"$(85,534,014)"}},"N/A",{"$f":"SUM(M248:M258)","v":0}]
["-"]
["If other travel impacts are caculated by applicant or the applicant has alternative approach to calcuating construction disbeneifts, enter those total discounted values below. "]
["Table 20. Other Construction Disbenefits "]
["Disbenefit Category","Total Discounted Disbenefits (-)","Explanation of Disbenefits"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["Note: Be sure to include your methodology and calculations in the overall application materials, if not included in this workbook. "]
["-"]
["Bridge Condition and Closures"]
["Note: This section is for benefits related to bridge load posting and closures from poor bridge condition. \nFor closures specifically due to weather, seismic or other extreme events, please use the Resilience to Weather, Seismic, or other Extreme Events section below."]
["Note: This section computes the travel time and vehicle operating cost savings from avoiding the detour of a bridge closure or posting. If the new bridge improves vehicle operations, then use Tables 41 through 43."]
["Table 21. Condition Impact Option"]
["Will the project improve or preserve the bridge's condition in a way that reduces the risk of closure and/or load posting?","YES"]
[{"$f":"IF(B277=\"YES\",HYPERLINK(\"#A269\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A329\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below."}]
["-"]
["Table 22. Bridge Details "]
["Variable","Value"]
["Bridge Currently Closed or Load Posted? (NBI)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPEN_CLOSED_POSTED_041]),FALSE)","v":"A"}]
["NBI Coding Translation",{"$f":"VLOOKUP(B282,Defaults!$A$344:$B$352,2,FALSE)","v":"Open, no restriction"}]
["Current Superstructure Condition Rating",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[SUPERSTRUCTURE_COND_059]),FALSE)","v":5}]
["Current Operating Rating (metric tons)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPERATING_RATING_064]),FALSE)","v":65.6}]
["-"]
["Table 23. Forecasted Condition Rating"]
["Bridge Component and Rating","Condition Rating Reference Value","NBIAS Forecast Year"]
["Overall Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)+$B$40)))","v":2038}]
["Overall Condition Rating 2",2,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=-1,\"Not forecasted to reach Condition Rating 2 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=99,\"Not forecasted to reach Condition Rating 2 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)+$B$40)))","v":2053}]
["Superstructure Condition Rating 4",4,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=-1,\"Not forecasted to reach Condition Rating 4 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=99,\"Not forecasted to reach Condition Rating 4 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)+$B$40)))","v":2038}]
["Superstructure Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)+$B$40)))","v":2053}]
["Note: Using FHWA's NBIAS software program, FHWA has estimated the expected year in which the bridge will enter a minimum condition rating of 3 and 2. See guidance Appendix B: NBIAS for how forecast of closure and load posting is calculated."]
["-"]
["If the bridge is not currently load posted or closed, enter up to three values of expected future load posting.  After entering the appropriate year, the user should enter the expected percentage reduction in truck traffic and in bus traffic for the load postings. "]
["Table 24. Anticipated Load Postings"]
["Load Posting Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in Truck Traffic","% Reduction in Bus Traffic","Explanation for year if not reference; for % reduction"]
["Load Posted, \nlevel 1",{"$f":"IF(C291=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C291=\"Not forecasted to reach Condition Rating 4 by 2070\", \"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285>40,OR(B282=\"A\",B282=\"G\")), \"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\",\n\nIF(AND( B284>4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND(B284=4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C292, \"; 50% for Truck and Bus\"), \"No Load Posting Forecasted\"))))))))))))","v":"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition."},2024,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 2",{"$f":"IF(C292=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C292=\"Not forecasted to reach Condition Rating 3 by 2070\",\"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND(B284>4,B285<=40,OR(B282=\"A\",B282=\"G\")),CONCATENATE(C292,\"; 100% for Truck and Bus\"),\"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\"))))))))))","v":"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition."},2039,{"v":1,"d":"100%"},{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 3","N/A",2070,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["-"]
["Table 25. Anticipated Closure"]
["Closure Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in All Traffic","Explanation for year if not reference; for % reduction"]
["Closure",{"$f":"IF(C290=\"No NBIAS forecast\",\"No NBIAS forecast\",IF(C290=\"Not forecasted to reach Condition Rating 2 by 2070\",\"Not forecasted to close by 2070\",CONCATENATE(C290+4,\"; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years\")))","v":"2057; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years"},2039,{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Note: If the bridge will be closed to pedestrians and bicyclists, be sure to enter their AADT in Tables 46 and 47 below."]
["-"]
["If the bridge closure will be partial in duration rather than indefinite, use the short-term closure fields below to enter the initial year of closure, the last year of closure, the recurrence (enter 30 if it only occurs once), the number of days of closure, and the percent reduction in all traffic on the bridge due to the closure."]
["Table 26a. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26b. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26c. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26d. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure",0]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Resilience to Weather, Seismic, or other Extreme Events"]
["Table 27. Resiliency Option"]
["Will the project improve the bridge's resiliency to weather, seismic, or other extreme events, reducing damage and/or closures, or other service interruptions?","YES"]
[{"$f":"IF(B342=\"YES\",HYPERLINK(\"#A334\",\"If YES, enter the requested information below using the probability-consequence method or other calculation method.\"), HYPERLINK(\"#A395\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below using the probability-consequence method or other calculation method."}]
["-"]
["Table 28. Probability Resilience Option"]
["Are you providing a probability-consequence analysis of the resilience impacts?","NO"]
[{"$f":"IF(B346=\"YES\",HYPERLINK(\"#A337\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A389\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If NO, the cells below will not be able to be edited, please skip down to the next subsection."}]
["Note: The consequence-probability approach requires defining a potential weather, seismic or extreme event, the annual probability of that event, and consequences of that event. This resiliency section is for maximum three independent events. Events with multiple level of consequences or dependent events require more complex modeling. Three suggested levels of consequences for each event are included to better reflect the range of consequence events that an asset may face. For guidance on accessing resilience see Resilience - Sustainability - Environment - FHWA (dot.gov). "]
["-"]
["Annual Probability of Event Occurrence: This table includes three independent events with three different consequence levels: (1) probability of an event occurrence that causes capacity reduction only (Table 30), i.e. not capacity reduction associated with structural damage; (2) the probability of an event occurrence with lesser structural damage consequence (Tables 31); and the probability of an event occurrence with larger structural damage consequence (Tables 32). The probability may change during the benefit period due to climate change or degradation of the remediation or other reasons which can be captured under probabilities for project open and final year."]
["Table 29. Annual Probability of Event Occurrence"]
["Consequence Level","Project Open Year","Final Year","Growth Rate","Explanation and source"]
["Volume Capacity Reduction Only",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C353-B353)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Lesser Structural Damage (Level one) Impacts",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C354-B354)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Larger Structural Damage (Level two)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C355-B355)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["-"]
["Volume Capacity Reduction: This consequence level refers to closure or service interruption of the asset reducing some amount of capacity for at least one day a year, but not cause any structural damage to the asset requiring repair. Traffic restriction may occur when a lane or speed reduction is imposed on the bridge or results from an onsite temporary detour.  A load restriction will occur when a load posting is imposed (ex. no trucks allowed). An example event that could cause this consequence would be a recurring flooding event that overtops the bridge or inundates roadways on approach to the bridge. \t"]
["Table 30. Volume Capacity Reduction Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Lesser Structural Damage (Level one): This consequence level can be any level of damage as long as it is correctly correlated with the event and its probability. The user could select a more-frequent less-damaging event or a less-frequent more-damaging event. "]
["Table 31. Lesser Structural Damage (Level one) Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Larger Structural Damage (Level two): This consequence level refers to the bridge no longer being structurally sound or capable of carrying traffic of any kind while it is being repaired. Per USDOT BCA guidance, the no build scenario cannot include rebuilding the bridge so any maintenance, repair, or operational costs under the failure consequence cannot amount to bridge reconstruction. "]
["Table 32. Larger Structural Damage (Level two)"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["Number of Fatalities in Year 1","-","-"]
["Number of Injuries in Year 1","-","-"]
["-"]
["Note: Other calculation method may include calculations that yield a benefit value but do not precisely follow the tool approach or is an engineering evaluation to determine if the bridge response satisfies for a design level extreme event.   Use the green box to enter a thorough explanation of the calculation method and results.  If a benefit value is calculated it may be included in the tool section Other Benefits Not Captured Elsewhere.  If a benefit value is not calculated the results of the calculation method or the results of a qualitative assessment may be explained in the Results sheet section designated for unquantified benefits.  "]
["Table 33. Other Resilience Method Option"]
["Are you providing an explanation of the other calculation method used?","NO"]
[{"$f":"IF(B391=\"YES\",HYPERLINK(\"#A389\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A395\",\"If NO, please skip down to the next subsection.\"))","v":"If NO, please skip down to the next subsection."}]
["-"]
["Please provide a qualitative explanation, link, or citation to the calculation method and results."]
["If this analysis results in a monetized benefits, please provide the data and explanation/methodology/source in Table 51 below."]
["Table 34. Other Resilience Method Explanation"]
["Explanation","-"]
["-"]
["-"]
["Safety Baseline, Detour Safety Benefits, and Safety Countermeasures"]
["Table 35. Crash Cost Estimate Option"]
["Are you using KABCO or General crash cost estimates? ","KABCO"]
["-"]
[{"$f":"HYPERLINK(\"https://www.nhtsa.gov/research-data/fatality-analysis-reporting-system-fars\", \"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)\")","v":"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)"}]
["If you selected that your project will cause workzone crashes or the project involves safety improvements on the bridge, enter historical crash data for the bridge (Table 36). Please provide the average annual crash rate for the detour route (3 years is preferred). "]
["Table 36. Historical Crash Data on the Current Bridge"]
["Crash Type","Years of Data","Number of Crashes","Average Annual Crashes","Average Annual Crash Cost Historical","Source for Crash; Calendar Years of Data"]
["Property Damage Only",5,0,{"$f":"IFERROR(IF(AND(B408>0,C408>0),C408/B408,0),\"N/A\")","v":0},{"$f":"IFERROR(D408*Defaults!B25, \"N/A\")","v":0},"Data are from 2019 to 2023; provided by MDOT"]
["No Injury",5,0,0,{"$f":"IFERROR(D409*Defaults!B6, \"N/A\")","v":0},"Same as above"]
["Possible Injury",5,0,0,{"$f":"IFERROR(D410*Defaults!B7, \"N/A\")","v":0},"Same as above"]
["Non-incapacitating",5,0,0,{"$f":"IFERROR(D411*Defaults!B8, \"N/A\")","v":0},"Same as above"]
["Incapacitating",5,0,0,{"$f":"IFERROR(D412*Defaults!B9, \"N/A\")","v":0},"Same as above"]
["Killed",5,0,0,{"$f":"IFERROR(D413*Defaults!B10, \"N/A\")","v":0},"Same as above"]
["Injured (severity unknown)",5,0,0,{"$f":"IFERROR(D414*Defaults!B11, \"N/A\")","v":0},"Same as above"]
["Injury","-","-","N/A",{"$f":"IFERROR(D415*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-","-","N/A",{"$f":"IFERROR(D416*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total Annual Crash Cost","N/A","N/A","N/A",{"$f":"SUM(E408:E416)","v":0},"N/A"]
["-"]
["Table 37. CMF Option"]
["Does the project improve safety on the bridge via a Crash Modification Factor (CMF)?","YES"]
[{"$f":"IF(B420=\"YES\",HYPERLINK(\"#A418\",\"If YES, then enter historical crash data and the relevant CMFs in the tables below.\"), HYPERLINK(\"#A453\",\"If NO, please skip down to the next subsection\"))","v":"If YES, then enter historical crash data and the relevant CMFs in the tables below."}]
["-"]
["Table 38. CMF Timeframe"]
["Category ","Benefit Period","Year"]
["Initial Year of CMF-related Safety Benefits",{"$f":"B35","v":2030},2030]
["Last Year of CMF-related Safety Benefits",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},2059]
["Note: Enter years of safety countermeasure impact which may differ from benefits period depending on project details. "]
["-"]
["Table 39. Safety Countermeasure - Crash Costs Avoided"]
["Crash Type","CMF","Average Annual Crashes Reduced","Average Annual Crash Costs Avoided","CMF Reference Number, if CMF Clearinghouse value is used (https://www.cmfclearinghouse.org/)","Explanation and Source for CMF"]
["Property Damage Only",0.66,{"$f":"IFERROR(IF(OR(B431<>\"\",B431<>0), D408*(1-B431),0),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C431*Defaults!B25, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["No Injury",0.66,{"v":0,"d":"0.00"},{"$f":"IFERROR(C432*Defaults!B6, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["Possible Injury",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C433*Defaults!B7, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Non-incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C434*Defaults!B8, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C435*Defaults!B9, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Killed",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C436*Defaults!B10, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injured (severity unknown)",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C437*Defaults!B14, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injury","-",{"$f":"IFERROR(IF(AND(B438<>\"\",B438<>0), D415*(1-B438),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C438*Defaults!B14, \"N/A\")","v":0},"-","-"]
["Fatal","-",{"$f":"IFERROR(IF(AND(B439<>\"\",B439<>0), D416*(1-B439),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C439*Defaults!B15, \"N/A\")","v":0},"-","-"]
["Total Annual Crash Cost","N/A","N/A",{"$f":"SUM(D431:D439)","v":0},"N/A","N/A"]
[{"$f":"HYPERLINK(\"https://www.transportation.gov/mission/office-secretary/office-policy/transportation-policy/benefit-cost-analysis-guidance/\", \"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed.\")","v":"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed."}]
[{"$f":"HYPERLINK(\"http://cmfclearinghouse.org/using_cmfs.cfm\", \"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse.\")","v":"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse."}]
["-"]
["Table 40. Safety Benefits due to Avoided Detouring"]
["Crash Type","Crash Rate per 100 Million VMT on Detour","Crash Cost Per Mile","Explanation and Source"]
["Property Damage Only",0,{"$f":"IFERROR(B446/100000000*Defaults!B25,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["No Injury",0,{"$f":"IFERROR(B447/100000000*Defaults!B6, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Possible Injury",0,{"$f":"IFERROR(B448/100000000*Defaults!B7, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Non-incapacitating",0,{"$f":"IFERROR(B449/100000000*Defaults!B8, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Incapacitating",0,{"$f":"IFERROR(B450/100000000*Defaults!B9,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Killed",0,{"$f":"IFERROR(B451/100000000*Defaults!B10,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injured (severity unknown)",0,{"$f":"IFERROR(B452/100000000*Defaults!B11,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injury","-",{"$f":"IFERROR(B453/100000000*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-",{"$f":"IFERROR(B454/100000000*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total","N/A",{"$f":"SUM(C446:C454)","v":0},"N/A"]
[{"$f":"HYPERLINK(\"https://www.bts.gov/content/motor-vehicle-safety-data\", \"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data.\")","v":"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data."}]
["-"]
["Travel Time and Mobility-Related Benefits"]
["Table 41. Travel Time Option"]
["Does the project improve travel time/mobility, separate from reducing bridge closures or load posting?","NO"]
[{"$f":"IF(B460=\"YES\",HYPERLINK(\"#A459\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A472\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Enter minutes saved and years of impact (which may be different than benefits period)"]
["Table 42. Travel Time Savings"]
["Initial or Last Year","Benefits Period","Year","Minutes Saved Per Vehicle"]
["Initial Year",{"$f":"B35","v":2030},"-","-"]
["Last Year",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},"-","-"]
["-"]
["Note: Table 43 is not referenced in the benefits calculation formulas. To enter travel time savings, you much enter minutes saved values in Table 43."]
["Table 43. Optional Travel Time Savings Calculator"]
["Year","Speed (mph) - No Build","Speed (mph) - Build","Distance Traveled on the Bridge (miles)","Minutes Saved Per Vehicle"]
["Initial Year","-","-","-",{"$f":"IFERROR((D472/B472-D472/C472)*60,\"-\")","v":"-"}]
["Final Year","-","-","-",{"$f":"IFERROR((D473/B473-D473/C473)*60,\"-\")","v":"-"}]
["To estimate minutes saved using speed, the following formula is used: [ (Bridge Length / Speed Without Project) — (Bridge Length / Speed With Project) ] x 60"]
["-"]
["Mobility-Related Emissions and Other Environmental Benefits"]
["Note: Emissions input parameters for emissions rate (grams) per mile for the detour route is computed automatically using MOVES and US DOT BCA Guidance, data as well as input parameters entered above including detour length, functional class and average speed. "]
["Table 44. Other Environmental Benefits Option"]
["Does the project have benefits related to improved wildlife connectivity, reduced noise, or improved water runoff?","NO"]
[{"$f":"IF(B479=\"YES\",HYPERLINK(\"#A478\",\"If YES, please enter the applicable values for the benefit(s) below.\"), HYPERLINK(\"#A484\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 45. Other Environmental Benefits "]
["Environmental Benefit Category","Annual Benefit ($) in Initial Year","Annual Growth Rate (%)","Initial Year","Last Year","Explanation and Source"]
["Wildlife Connectivity","-","-","-","-","-"]
["Noise","-","-","-","-","-"]
["Water Runoff","-","-","-","-","-"]
["-"]
["Pedestrian and Cyclist Benefits"]
["Table 46. Improved Pedestiran/Cycling Option"]
["Does the project improve pedestrian/cycling facilities or detour pedestrians or cyclists? ","NO"]
[{"$f":"IF(B490=\"YES\",HYPERLINK(\"#A489\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A525\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 47. Pedestrian and Cyclist AADT "]
["Scenario","First Year of Benefit Period","Last Year of Project Benefits","Explanation and Source"]
["No Build - Pedestrian AADT","-","-","-"]
["No Build -Cyclist AADT","-","-","-"]
["Build - Pedestrian AADT","-","-","-"]
["Build - Cyclist AADT","-","-","-"]
["-"]
["USDOT Guidance has benefit values for several non-vehicular improvements. Select all that apply:"]
["Table 48. Pedestrian and Cyclist Improvement Information"]
["Improvement","Input "]
["Extend Pedestrian Sidewalk Width?","NO"]
["If the sidewalk is widened, by how many additional feet?","-"]
["Reduce upslope by 1%? ","NO"]
["How many upslope percents reduced?","-"]
["Reduces traffic speed by 1 mph (for speeds ≤45 mph)?","NO"]
["How many mph reduced? ","-"]
["Reducing Traffic Volume by 1 Vehicle per Hour (for ADT ≤55,000)?","NO"]
["How many vehicles reduced?","-"]
["Install a Marked Crosswalk?","NO"]
["Average number of crossings on new marked crosswalks per trip?",0]
["Install a Signal for a Pedestrian Crossing?","NO"]
["Average number of crossings on new signaled crosswalks per trip?",0]
["Add a Cycling Path with At-Grade Crossings?","NO"]
["Add a Cycling Path with no At-Grade Crossings?","NO"]
["Add a Dedicated Cycling Lane?","NO"]
["Create a Cycling Boulevard/\"Sharrow\"?","NO"]
["Add a Separated Cycle Track?","NO"]
[{"$f":"HYPERLINK(\"#B493\",\"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6.\")","v":"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6."}]
[{"$f":"HYPERLINK(\"#B501\",\"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches.\")","v":"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches."}]
["-"]
["Table 49. Pedestrian and Cyclist Inputs"]
["Parameter","Reference","User Value"]
["Trips Induced from non-active modes (%)",{"$f":"0.89","v":{"v":0.89,"d":"89%"}},"-"]
["Length of the new or improved pedestrian/cycling facility (mi)","N/A","-"]
[{"$f":"HYPERLINK(Defaults!A1, \"Note: For more information on trips induced from non-active modes see Defaults tab.\")","v":"Note: For more information on trips induced from non-active modes see Defaults tab."}]
["-"]
["Other Quantified Benefits Not Captured Elsewhere"]
["Table 50. Additional Quantified Benefits Option"]
["Does the project have other quantified benefits not captured above?","NO"]
[{"$f":"IF(B531=\"YES\",HYPERLINK(\"#A530\",\"If YES, please enter the requested information for these additional benefits in the table below.\"), HYPERLINK(\"#A542\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 51. Additional Quantified Benefits "]
["Additional Benefit Category","Annual Benefit ($) in First Year","Annual Growth Rate (%)","First Year of Benefit","Last Year of Benefit","Explanation and Source"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-"]
["Manual Entry for AADT by Mode and Year"]
["Table 52. Manual Entry of AADT Option"]
["Will you manually enter AADT data for this project?","NO"]
["Explain the source of the manually entered AADT data.","-"]
[{"$f":"IF($B$548=\"YES\",HYPERLINK(\"#A548\",\"If YES, please enter the AADT values manually.\"), HYPERLINK(\"#A582\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 53. Manual Entry of AADT"]
["Calendar Year","Analysis Year","Passenger - \nNo Build","Trucks - \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A554<>\"N/A\",1,\"N/A\")","v":1},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IFERROR(IF(A554=\"N/A\",\"N/A\",IF(A554>=$B$35+$B$36-1,\"N/A\",A554+1)),\"N/A\")","v":2031},{"$f":"IF(A555<>\"N/A\",B554+1,\"N/A\")","v":2},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF(A555=\"N/A\",\"N/A\",IF(A555>=$B$35+$B$36-1,\"N/A\",A555+1))","v":2032},{"$f":"IF(A556<>\"N/A\",B555+1,\"N/A\")","v":3},"-","-","-","-","-","-","-","-","-","-"]
[2033,4,"-","-","-","-","-","-","-","-","-","-"]
[2034,5,"-","-","-","-","-","-","-","-","-","-"]
[2035,6,"-","-","-","-","-","-","-","-","-","-"]
[2036,7,"-","-","-","-","-","-","-","-","-","-"]
[2037,8,"-","-","-","-","-","-","-","-","-","-"]
[2038,9,"-","-","-","-","-","-","-","-","-","-"]
[2039,10,"-","-","-","-","-","-","-","-","-","-"]
[2040,11,"-","-","-","-","-","-","-","-","-","-"]
[2041,12,"-","-","-","-","-","-","-","-","-","-"]
[2042,13,"-","-","-","-","-","-","-","-","-","-"]
[2043,14,"-","-","-","-","-","-","-","-","-","-"]
[2044,15,"-","-","-","-","-","-","-","-","-","-"]
[2045,16,"-","-","-","-","-","-","-","-","-","-"]
[2046,17,"-","-","-","-","-","-","-","-","-","-"]
[2047,18,"-","-","-","-","-","-","-","-","-","-"]
[2048,19,"-","-","-","-","-","-","-","-","-","-"]
[2049,20,"-","-","-","-","-","-","-","-","-","-"]
[2050,21,"-","-","-","-","-","-","-","-","-","-"]
[2051,22,"-","-","-","-","-","-","-","-","-","-"]
[2052,23,"-","-","-","-","-","-","-","-","-","-"]
[2053,24,"-","-","-","-","-","-","-","-","-","-"]
[2054,25,"-","-","-","-","-","-","-","-","-","-"]
[2055,26,"-","-","-","-","-","-","-","-","-","-"]
[2056,27,"-","-","-","-","-","-","-","-","-","-"]
[2057,28,"-","-","-","-","-","-","-","-","-","-"]
[2058,29,"-","-","-","-","-","-","-","-","-","-"]
[2059,30,"-","-","-","-","-","-","-","-","-","-"]
["-"]
["End of Input. The rest of this form is data maintained by the tool, but is available for review."]
[{"$f":"HYPERLINK(Results!A1, \"Go To Results Tab\")","v":"Go To Results Tab"}]
["-"]
["AADT by Mode and Year"]
["Table 54. Calculated AADT"]
["Calendar Year","Analysis Year","Passenger - No Build","Trucks -  \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A591<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(C554=\"-\", $B$548=\"YES\"),0,IF(AND(C554>=0, $B$548=\"YES\"),C554,IF($B591=1,($F$47),IF($B591=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B591-1)+($F$47)))))),\"0\")","v":1932},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(D554=\"-\", $B$548=\"YES\"), 0,IF(AND(D554>=0, $B$548=\"YES\"), D554,IF($B591=1,($F$48),IF($B591=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B591-1)+($F$48)))))),\"0\")","v":168},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(E554=\"-\", $B$548=\"YES\"), 0,IF(AND(E554>=0, $B$548=\"YES\"),E554,IF($B591=1,($F$49),IF($B591=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B591-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F554=\"-\", $B$548=\"YES\"), 0,IF($B591=\"N/A\",\"\",IF(AND(F554>=0,$B$548=\"YES\"),F554,IF($B591=1,$B$495,IF($B591=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B591-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(G554=\"-\", $B$548=\"YES\"),0,IF(AND(G554>=0, $B$548=\"YES\"),G554,IF($B591=1,$B$496,IF($B591=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B591-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(H554=\"-\", $B$548=\"YES\"),0,IF(AND(H554>=0, $B$548=\"YES\"),H554,IF($B591=1,($F$50),IF($B591=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B591-1)+($F$50)))))),\"0\")","v":1932},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(I554=\"-\", $B$548=\"YES\"),0,IF(AND(I554>=0, $B$548=\"YES\"),I554,IF($B591=1,($F$51),IF($B591=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B591-1)+($F$51)))))),\"0\")","v":168},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(J554=\"-\", $B$548=\"YES\"),0,IF(AND(J554>=0, $B$548=\"YES\"),J554,IF($B591=1,($F$52),IF($B591=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B591-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(K554=\"-\", $B$548=\"YES\"),0,IF(AND(K554>=0, $B$548=\"YES\"),K554,IF($B591=1,$B$497,IF($B591=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B591-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(L554=\"-\", $B$548=\"YES\"),0,IF(AND(L554>=0, $B$548=\"YES\"),L554,IF($B591=1,$B$498,IF($B591=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B591-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IFERROR(IF(A591=\"N/A\",\"N/A\",IF(A591>=$B$35+$B$36-1,\"N/A\",A591+1)), \"N/A\")","v":2031},{"$f":"IF(A592<>\"N/A\",B591+1,\"N/A\")","v":2},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(C555=\"-\", $B$548=\"YES\"),0,IF(AND(C555>=0, $B$548=\"YES\"),C555,IF($B592=1,($F$47),IF($B592=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B592-1)+($F$47)))))),\"0\")","v":{"v":1952.4827586206898,"d":"1952"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(D555=\"-\", $B$548=\"YES\"), 0,IF(AND(D555>=0, $B$548=\"YES\"), D555,IF($B592=1,($F$48),IF($B592=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B592-1)+($F$48)))))),\"0\")","v":{"v":169.79310344827587,"d":"170"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(E555=\"-\", $B$548=\"YES\"), 0,IF(AND(E555>=0, $B$548=\"YES\"),E555,IF($B592=1,($F$49),IF($B592=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B592-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F555=\"-\", $B$548=\"YES\"), 0,IF($B592=\"N/A\",\"\",IF(AND(F555>=0,$B$548=\"YES\"),F555,IF($B592=1,$B$495,IF($B592=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B592-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(G555=\"-\", $B$548=\"YES\"),0,IF(AND(G555>=0, $B$548=\"YES\"),G555,IF($B592=1,$B$496,IF($B592=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B592-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(H555=\"-\", $B$548=\"YES\"),0,IF(AND(H555>=0, $B$548=\"YES\"),H555,IF($B592=1,($F$50),IF($B592=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B592-1)+($F$50)))))),\"0\")","v":{"v":1952.4827586206898,"d":"1952"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(I555=\"-\", $B$548=\"YES\"),0,IF(AND(I555>=0, $B$548=\"YES\"),I555,IF($B592=1,($F$51),IF($B592=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B592-1)+($F$51)))))),\"0\")","v":{"v":169.79310344827587,"d":"170"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(J555=\"-\", $B$548=\"YES\"),0,IF(AND(J555>=0, $B$548=\"YES\"),J555,IF($B592=1,($F$52),IF($B592=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B592-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(K555=\"-\", $B$548=\"YES\"),0,IF(AND(K555>=0, $B$548=\"YES\"),K555,IF($B592=1,$B$497,IF($B592=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B592-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(L555=\"-\", $B$548=\"YES\"),0,IF(AND(L555>=0, $B$548=\"YES\"),L555,IF($B592=1,$B$498,IF($B592=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B592-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IF(A592=\"N/A\",\"N/A\",IF(A592>=$B$35+$B$36-1,\"N/A\",A592+1))","v":2032},3,{"v":1972.9655172413793,"d":"1973"},{"v":171.58620689655172,"d":"172"},0,"0","0",{"v":1972.9655172413793,"d":"1973"},{"v":171.58620689655172,"d":"172"},0,"0","0"]
[2033,4,{"v":1993.448275862069,"d":"1993"},{"v":173.3793103448276,"d":"173"},0,"0","0",{"v":1993.448275862069,"d":"1993"},{"v":173.3793103448276,"d":"173"},0,"0","0"]
[2034,5,{"v":2013.9310344827586,"d":"2014"},{"v":175.17241379310346,"d":"175"},0,"0","0",{"v":2013.9310344827586,"d":"2014"},{"v":175.17241379310346,"d":"175"},0,"0","0"]
[2035,6,{"v":2034.4137931034484,"d":"2034"},{"v":176.9655172413793,"d":"177"},0,"0","0",{"v":2034.4137931034484,"d":"2034"},{"v":176.9655172413793,"d":"177"},0,"0","0"]
[2036,7,{"v":2054.896551724138,"d":"2055"},{"v":178.75862068965517,"d":"179"},0,"0","0",{"v":2054.896551724138,"d":"2055"},{"v":178.75862068965517,"d":"179"},0,"0","0"]
[2037,8,{"v":2075.3793103448274,"d":"2075"},{"v":180.55172413793105,"d":"181"},0,"0","0",{"v":2075.3793103448274,"d":"2075"},{"v":180.55172413793105,"d":"181"},0,"0","0"]
[2038,9,{"v":2095.862068965517,"d":"2096"},{"v":182.3448275862069,"d":"182"},0,"0","0",{"v":2095.862068965517,"d":"2096"},{"v":182.3448275862069,"d":"182"},0,"0","0"]
[2039,10,{"v":2116.344827586207,"d":"2116"},{"v":184.13793103448276,"d":"184"},0,"0","0",{"v":2116.344827586207,"d":"2116"},{"v":184.13793103448276,"d":"184"},0,"0","0"]
[2040,11,{"v":2136.8275862068967,"d":"2137"},{"v":185.9310344827586,"d":"186"},0,"0","0",{"v":2136.8275862068967,"d":"2137"},{"v":185.9310344827586,"d":"186"},0,"0","0"]
[2041,12,{"v":2157.310344827586,"d":"2157"},{"v":187.72413793103448,"d":"188"},0,"0","0",{"v":2157.310344827586,"d":"2157"},{"v":187.72413793103448,"d":"188"},0,"0","0"]
[2042,13,{"v":2177.793103448276,"d":"2178"},{"v":189.51724137931035,"d":"190"},0,"0","0",{"v":2177.793103448276,"d":"2178"},{"v":189.51724137931035,"d":"190"},0,"0","0"]
[2043,14,{"v":2198.2758620689656,"d":"2198"},{"v":191.31034482758622,"d":"191"},0,"0","0",{"v":2198.2758620689656,"d":"2198"},{"v":191.31034482758622,"d":"191"},0,"0","0"]
[2044,15,{"v":2218.7586206896553,"d":"2219"},{"v":193.10344827586206,"d":"193"},0,"0","0",{"v":2218.7586206896553,"d":"2219"},{"v":193.10344827586206,"d":"193"},0,"0","0"]
[2045,16,{"v":2239.2413793103447,"d":"2239"},{"v":194.89655172413794,"d":"195"},0,"0","0",{"v":2239.2413793103447,"d":"2239"},{"v":194.89655172413794,"d":"195"},0,"0","0"]
[2046,17,{"v":2259.7241379310344,"d":"2260"},{"v":196.68965517241378,"d":"197"},0,"0","0",{"v":2259.7241379310344,"d":"2260"},{"v":196.68965517241378,"d":"197"},0,"0","0"]
[2047,18,{"v":2280.206896551724,"d":"2280"},{"v":198.48275862068965,"d":"198"},0,"0","0",{"v":2280.206896551724,"d":"2280"},{"v":198.48275862068965,"d":"198"},0,"0","0"]
[2048,19,{"v":2300.689655172414,"d":"2301"},{"v":200.27586206896552,"d":"200"},0,"0","0",{"v":2300.689655172414,"d":"2301"},{"v":200.27586206896552,"d":"200"},0,"0","0"]
[2049,20,{"v":2321.1724137931033,"d":"2321"},{"v":202.0689655172414,"d":"202"},0,"0","0",{"v":2321.1724137931033,"d":"2321"},{"v":202.0689655172414,"d":"202"},0,"0","0"]
[2050,21,{"v":2341.655172413793,"d":"2342"},{"v":203.86206896551724,"d":"204"},0,"0","0",{"v":2341.655172413793,"d":"2342"},{"v":203.86206896551724,"d":"204"},0,"0","0"]
[2051,{"$f":"IF(A612<>\"N/A\",B611+1,\"N/A\")","v":22},{"v":2362.137931034483,"d":"2362"},{"v":205.6551724137931,"d":"206"},0,"0","0",{"v":2362.137931034483,"d":"2362"},{"v":205.6551724137931,"d":"206"},0,"0","0"]
[2052,{"$f":"IF(A613<>\"N/A\",B612+1,\"N/A\")","v":23},{"v":2382.6206896551726,"d":"2383"},{"v":207.44827586206895,"d":"207"},0,"0","0",{"v":2382.6206896551726,"d":"2383"},{"v":207.44827586206895,"d":"207"},0,"0","0"]
[2053,24,{"v":2403.103448275862,"d":"2403"},{"v":209.24137931034483,"d":"209"},0,"0","0",{"v":2403.103448275862,"d":"2403"},{"v":209.24137931034483,"d":"209"},0,"0","0"]
[2054,25,{"v":2423.5862068965516,"d":"2424"},{"v":211.0344827586207,"d":"211"},0,"0","0",{"v":2423.5862068965516,"d":"2424"},{"v":211.0344827586207,"d":"211"},0,"0","0"]
[2055,26,{"v":2444.0689655172414,"d":"2444"},{"v":212.82758620689657,"d":"213"},0,"0","0",{"v":2444.0689655172414,"d":"2444"},{"v":212.82758620689657,"d":"213"},0,"0","0"]
[2056,27,{"v":2464.551724137931,"d":"2465"},{"v":214.6206896551724,"d":"215"},0,"0","0",{"v":2464.551724137931,"d":"2465"},{"v":214.6206896551724,"d":"215"},0,"0","0"]
[2057,28,{"v":2485.0344827586205,"d":"2485"},{"v":216.41379310344828,"d":"216"},0,"0","0",{"v":2485.0344827586205,"d":"2485"},{"v":216.41379310344828,"d":"216"},0,"0","0"]
[2058,29,{"v":2505.5172413793102,"d":"2506"},{"v":218.20689655172413,"d":"218"},0,"0","0",{"v":2505.5172413793102,"d":"2506"},{"v":218.20689655172413,"d":"218"},0,"0","0"]
[2059,30,2526,220,0,"0","0",2526,220,0,"0","0"]
["-"]
["Detour Emissions $ per mile"]
["Table 55. Calculated Emission Inputs"]
["Variable","Value"]
["Detour MOVES Functional Class",{"$f":"VLOOKUP(B$62,Defaults!$B$359:$D$371, 3,TRUE)","v":"Rural Unrestricted"}]
["Detour Average Speed, Rounded",{"$f":"IF(C69>70, 70, IF(C69<5, 10, MROUND(C69,10)))","v":60}]
["-"]
["Table 56. Calculated Emission Outputs"]
["Calendar Year","Analysis Year","NOX - Passenger","SOX - Passenger","PM2.5 - Passenger","CO2 - Passenger","NOX - \nTrucks","SOX - Trucks","PM2.5 - Trucks","CO2 - \nTrucks","Passenger - Non-CO2 Emissions Total","Trucks - Non-CO2 Emissions Total"]
[{"$f":"IF(OR(B35=\"Required\",B35=\"-\"), \"N/A\", B35)","v":2030},{"$f":"IF(A630<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0685762395279008,"d":"$0.0686"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2743544333505489,"d":"$0.2744"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"$f":"SUM(G630:I630)","v":{"v":0.10115324672738685,"d":"$0.10"}}]
[{"$f":"IF(A630=\"N/A\",\"N/A\",IF(A630>=$B$35+$B$36-1,\"N/A\",A630+1))","v":2031},{"$f":"IF(A631<>\"N/A\",B630+1,\"N/A\")","v":2},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.06991040761210122,"d":"$0.0699"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.27969206824063736,"d":"$0.2797"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"$f":"SUM(G631:I631)","v":{"v":0.10115324672738685,"d":"$0.10"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},{"$f":"IF(A632<>\"N/A\",B631+1,\"N/A\")","v":3},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07071090846262146,"d":"$0.0707"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2828946491746905,"d":"$0.2829"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2033,4,{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07204507654682188,"d":"$0.0720"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.28823228406477897,"d":"$0.2882"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2034,5,{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0731124110141822,"d":"$0.0731"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29250239197684974,"d":"$0.2925"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2035,6,{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0741797454815425,"d":"$0.0742"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29677249988892057,"d":"$0.2968"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2036,7,{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07524707994890284,"d":"$0.0752"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3010426078009914,"d":"$0.3010"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2037,8,{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07658124803310325,"d":"$0.0766"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3063802426910799,"d":"$0.3064"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2038,9,{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0773817488836235,"d":"$0.0774"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30958282362513295,"d":"$0.3096"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2039,10,{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07844908335098381,"d":"$0.0784"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3138529315372038,"d":"$0.3139"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2040,11,{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07046055875038228,"d":"$0.0705"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2872621930535375,"d":"$0.2873"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2041,12,{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07140317492095595,"d":"$0.0714"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2911051655358591,"d":"$0.2911"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2042,13,{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07258144513417306,"d":"$0.0726"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29590888113876107,"d":"$0.2959"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2043,14,{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07352406130474673,"d":"$0.0735"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2997518536210826,"d":"$0.2998"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2044,15,{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07470233151796382,"d":"$0.0747"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3045555692239846,"d":"$0.3046"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2045,16,{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0756449476885375,"d":"$0.0756"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30839854170630615,"d":"$0.3084"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2046,17,{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07682321790175459,"d":"$0.0768"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3132022573092081,"d":"$0.3132"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2047,18,{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07800148811497169,"d":"$0.0780"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31800597291211014,"d":"$0.3180"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2048,19,{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07917975832818878,"d":"$0.0792"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32280968851501207,"d":"$0.3228"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2049,20,{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08012237449876246,"d":"$0.0801"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3266526609973336,"d":"$0.3267"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2050,21,{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07786101109532678,"d":"$0.0779"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31233704946661495,"d":"$0.3123"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2051,22,{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07876374745585231,"d":"$0.0788"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3159583485908656,"d":"$0.3160"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2052,23,{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07966648381637785,"d":"$0.0797"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31957964771511616,"d":"$0.3196"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2053,24,{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2054,25,{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2055,26,{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2056,27,{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2057,28,{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2058,29,{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2059,30,{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321508[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
["-"]
["BCA Annual Calculations"]
["Table 57. BCA Annual Calculations"]
["Calendar Year","Analysis Year","Discounted Safety","Discounted Travel Time","Discounted VOC","Discounted Resilience","Discounted Health and Amenity","Discounted CO2 Emissions","Discounted Non-CO2 Emissions","Discounted Other Environmental","Discounted Maintenance Cost Savings","Discounted Residual Value","Discounted Other Benefits","Total Discounted Benefits","Total Discounted Costs","Net Present Value","7 Percent Discount Rate","3 Percent Discount Rate"]
[{"$f":"IFERROR(\"Pre-Benefits Period\", \"N/A\")","v":"Pre-Benefits Period"},{"$f":"IF(A664>0, 0,0)","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",M259,0)))","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",K259,0)))","v":{"v":-85534013.57115054,"d":"$(85,534,014)"}},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUMIFS(E198:E237, B198:B237, \"<=\"&0)","v":0},"N/A",{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",-(IFERROR(ABS(B264),0)+IFERROR(ABS(B265),0)+IFERROR(ABS(B266),0)+IFERROR(ABS(B267),0)+IFERROR(ABS(B268),0)+IFERROR(ABS(B269),0)+IFERROR(ABS(B270),0)),0)))","v":0},{"$f":"SUM(_xlfn.IFNA(BCACalc321201322509[[#This Row],[Discounted Safety]:[Discounted Other Benefits]],0))","v":{"v":-85534013.57115054,"d":"$(85,534,014)"}},{"$f":"B134","v":{"v":6870165.960567384,"d":"$6,870,166"}},{"$f":"N664-O664","v":{"v":-92404179.53171793,"d":"$(92,404,180)"}},{"$f":"IF(A664=\"N/A\",0,VLOOKUP(A664,Defaults!$A$290:$B$340,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(A664=\"N/A\", 0,VLOOKUP(A664,Defaults!$A$290:$C$340,3,FALSE))","v":{"$error":"#N/A"}}]
[{"$f":"IF(OR(B35=0,B35=\"Required\"), \"N/A\", B35)","v":2030},{"$f":"IF(A665<>\"N/A\",B664+1,\"N/A\")","v":1},{"$f":"(IF(A665=\"N/A\",0,(\n\n+N(\"Avoided crashes due to CMF\")\n+IF($B$420=\"YES\",IF(OR(A665<$C$425,A665>$C$426),0,(((SUM($H591:$J591)-SUM($C591:$E591))/SUM($C591:$E591))*0.5*$D$440) + ((SUM($C591:$E591)/SUM($C$591:$E$591))*$D$440)))\n\n+N(\"Avoided detour benefits\")\n+IF($B$277=\"YES\",IF(A665=\"N/A\",0, IF(A665>=$C$304, $D$304*$C$68*$C$455*SUM(C591:E591),\nIF( A665>=$C$300, $D$300*$C$68*$C$455*D591+$E$300*$C$68*$C$455*E591,\nIF(A665>=$C$299, $D$299*$C$68*$C$455*D591+$E$299*$C$68*$C$455*E591,\nIF(A665>=$C$298,$D$298*$C$68*$C$455*D591+$E$298*$C$68*$C$455*E591,0)))))*365,0)\n\n+N(\"Avoided detour benefits - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*$C$455*SUM(C591:E591),0),0),0)\n)))*Q665","v":0},{"$f":"(IF($A665=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A665>=$C$466, $A665<=$C$467)),\n($C591+(0.5*($H591-$C591)))*$C$85*$C$91*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+($D591+(0.5*($I591-$D591)))*$C$93*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+(($E591+(0.5*($J591-$E591)))*$C$94+($E591+(0.5*($J591-$E591)))*$C$91*$C$95)*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,\nIF(A665>=$C$304,$D$304*$C$68/$C$69*(($C$93*D591)+($C$91*$C$85*C591)+($C$91*$C$95*E591+E591*$C$94))+IFERROR($D$304*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),\nIF(A665>=$C$300,($D$300*$C$68/$C$69*(($C$93*D591))+($E$300*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$299,($D$299*$C$68/$C$69*(($C$93*D591))+($E$299*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$298,($D$298*$C$68/$C$69*(($C$93*D591))+($E$298*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$329*$B$330*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$337*$B$338*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$313*$B$314*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$321*$B$322*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I591:J591)-SUM(D591:E591))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H591-C591))))\n\n))*Q665)","v":{"v":764005.0410401496,"d":"$764,005"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I591:J591)-SUM(D591:E591))+(Defaults!$B$59*0.5*$C$72*(H591-C591)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D591+$E$300*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D591+$E$299*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D591+$E$298*$C$68*(Defaults!$B$60)*E591,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0),0)))*Q665","v":{"v":1638956.0303728925,"d":"$1,638,956"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A665=\"N/A\",0,(\n(($B$355+($D$355*($B665-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B665-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B665-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B665-1)))*(($B$386-$C$386)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B665-1)))*(($B$387-$C$387)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C591*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C591*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D591*$C$93)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E591*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F591*$C$92/Defaults!$B$258+$G591*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L630*$E591)\n\n))*Q665\n\n+(IF(A665=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J630*$E591))\n\n))*R665,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A665=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K591-F591)*Defaults!$C$254*Defaults!$C$250)\n+((L591-G591)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F591*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K591-F591)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F591*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K591-F591)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F591*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K591-F591)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F591*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K591-F591)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F591*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K591-F591)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F591*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K591-F591)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G591*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G591*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G591*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G591*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G591*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L591-G591)*$C$526*365*0.5,0))),0)*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J630*(I591-D591))+(F630*(H591-C591))+((J591-E591)*J630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304, $D$304*$C$68*((J630*D591)+(F630*C591)+(E591*J630)),\nIF( A665>=$C$300, $D$300*$C$68*J630*D591+$E$300*$C$68*J630*E591,\nIF(A665>=$C$299, $D$299*$C$68*J630*D591+$E$299*$C$68*J630*E591,\nIF(A665>=$C$298,$D$298*$C$68*J630*D591+$E$298*$C$68*J630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0))),0))))*R665","v":{"v":371170.3718272434,"d":"$371,170"}},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L630*(I591-D591))+(K630*(H591-C591))+((J591-E591)*L630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304,$D$304*$C$68*((L630*D591)+(L630*E591)+(K630*C591)),\nIF(A665>=$C$300,$D$300*$C$68*L630*D591+$E$300*$C$68*L630*E591,\nIF(A665>=$C$299,$D$299*$C$68*L630*D591+$E$299*$C$68*L630*E591,\nIF(A665>=$C$298,$D$298*$C$68*L630*D591+$E$298*$C$68*L630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0))),0))))*Q665","v":{"v":125595.24523912706,"d":"$125,595"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I591:J591)-SUM(D591:E591)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H591-C591)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A665=\"N/A\",A665<D$484,A665>E$484),0,\nB$484*(1+C$484)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$485,A665>E$485),0,B$485*(1+C$485)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$486,A665>E$486),0,B$486*(1+C$486)^(B665-1))),0)\n\n))*Q665","v":{"v":4594.043418469471,"d":"$4,594"}},{"$f":"(IF(A665=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B665-1)))-($B$158*((1+$B$159)^(B665-1)))),0)\n\n+(IFERROR(IF(AND(A665>=$B$164,A665<=($B$165),MOD((A665-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A665>=$B$172,A665<=($B$173),MOD((A665-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A665>=$B$180,A665<=($B$181),MOD((A665-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A665>=$B$188,A665<=($B$189),MOD((A665-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q665))\n\n+IFERROR(SUMIF($A$198:$A$237,A665,$E$198:$E$237),0)","v":0},{"$f":"IFERROR((IF(A665=($B$35+$B$36-1),IFERROR(($A$138*$B$133*($B$138-$B$36)/$B$138),0)+IFERROR(($A$139*$B$133*($B$139-$B$36)/$B$139),0)+IFERROR(($A$140*$B$133*($B$140-$B$36)/$B$140),0)+IFERROR(($A$141*$B$133*($B$141-$B$36)/$B$141),0),0))*Q665, 0)","v":0},{"$f":"IF($B$531=\"YES\",(\nIF(OR(A665=\"N/A\",A665<D$536,A665>E$536),0,B$536*(1+C$536)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$537,A665>E$537),0,B$537*(1+C$537)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$538,A665>E$538),0,B$538*(1+C$538)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$539,A665>E$539),0,B$539*(1+C$539)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$540,A665>E$540),0,B$540*(1+C$540)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$541,A665>E$541),0,B$541*(1+C$541)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$542,A665>E$542),0,B$542*(1+C$542)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$543,A665>E$543),0,B$543*(1+C$543)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$544,A665>E$544),0,B$544*(1+C$544)^(B665-1))\n)*Q665,0)","v":0},{"$f":"C665+D665+E665+F665+G665+H665+L665+M665+K665+J665+I665","v":{"v":2904320.7318978817,"d":"$2,904,321"}},0,{"$f":"N665-O665","v":{"v":2904320.7318978817,"d":"$2,904,321"}},{"$f":"IF(A665=\"N/A\",0,VLOOKUP(A665,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7833046013764873,"d":"0.78"}},{"$f":"IF(A665=\"N/A\", 0,VLOOKUP(A665,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8534903711901116,"d":"0.85"}}]
[{"$f":"IFERROR(IF(A665=\"N/A\",\"N/A\",IF(A665>=$B$35+$B$36-1,\"N/A\",A665+1)), \"N/A\")","v":2031},2,0,{"$f":"(IF($A666=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A666>=$C$466, $A666<=$C$467)),\n($C592+(0.5*($H592-$C592)))*$C$85*$C$91*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+($D592+(0.5*($I592-$D592)))*$C$93*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+(($E592+(0.5*($J592-$E592)))*$C$94+($E592+(0.5*($J592-$E592)))*$C$91*$C$95)*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,\nIF(A666>=$C$304,$D$304*$C$68/$C$69*(($C$93*D592)+($C$91*$C$85*C592)+($C$91*$C$95*E592+E592*$C$94))+IFERROR($D$304*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),\nIF(A666>=$C$300,($D$300*$C$68/$C$69*(($C$93*D592))+($E$300*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$299,($D$299*$C$68/$C$69*(($C$93*D592))+($E$299*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$298,($D$298*$C$68/$C$69*(($C$93*D592))+($E$298*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$329*$B$330*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$337*$B$338*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$313*$B$314*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$321*$B$322*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I592:J592)-SUM(D592:E592))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H592-C592))))\n\n))*Q666)","v":{"v":748942.2368963003,"d":"$748,942"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I592:J592)-SUM(D592:E592))+(Defaults!$B$59*0.5*$C$72*(H592-C592)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D592+$E$300*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D592+$E$299*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D592+$E$298*$C$68*(Defaults!$B$60)*E592,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0),0)))*Q666","v":{"v":1606643.058128263,"d":"$1,606,643"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A666=\"N/A\",0,(\n(($B$355+($D$355*($B666-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B666-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B666-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B666-1)))*(($B$386-$C$386)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B666-1)))*(($B$387-$C$387)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C592*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C592*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D592*$C$93)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E592*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F592*$C$92/Defaults!$B$258+$G592*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L631*$E592)\n\n))*Q666\n\n+(IF(A666=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J631*$E592))\n\n))*R666,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A666=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K592-F592)*Defaults!$C$254*Defaults!$C$250)\n+((L592-G592)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F592*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K592-F592)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F592*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K592-F592)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F592*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K592-F592)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F592*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K592-F592)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F592*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K592-F592)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F592*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K592-F592)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G592*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G592*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G592*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G592*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G592*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L592-G592)*$C$526*365*0.5,0))),0)*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J631*(I592-D592))+(F631*(H592-C592))+((J592-E592)*J631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304, $D$304*$C$68*((J631*D592)+(F631*C592)+(E592*J631)),\nIF( A666>=$C$300, $D$300*$C$68*J631*D592+$E$300*$C$68*J631*E592,\nIF(A666>=$C$299, $D$299*$C$68*J631*D592+$E$299*$C$68*J631*E592,\nIF(A666>=$C$298,$D$298*$C$68*J631*D592+$E$298*$C$68*J631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0))),0))))*R666","v":{"v":374931.615222798,"d":"$374,932"}},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L631*(I592-D592))+(K631*(H592-C592))+((J592-E592)*L631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304,$D$304*$C$68*((L631*D592)+(L631*E592)+(K631*C592)),\nIF(A666>=$C$300,$D$300*$C$68*L631*D592+$E$300*$C$68*L631*E592,\nIF(A666>=$C$299,$D$299*$C$68*L631*D592+$E$299*$C$68*L631*E592,\nIF(A666>=$C$298,$D$298*$C$68*L631*D592+$E$298*$C$68*L631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0))),0))))*Q666","v":{"v":123119.06186491778,"d":"$123,119"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I592:J592)-SUM(D592:E592)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H592-C592)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A666=\"N/A\",A666<D$484,A666>E$484),0,\nB$484*(1+C$484)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$485,A666>E$485),0,B$485*(1+C$485)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$486,A666>E$486),0,B$486*(1+C$486)^(B666-1))),0)\n\n))*Q666","v":{"v":4503.469178086798,"d":"$4,503"}},{"$f":"(IF(A666=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B666-1)))-($B$158*((1+$B$159)^(B666-1)))),0)\n\n+(IFERROR(IF(AND(A666>=$B$164,A666<=($B$165),MOD((A666-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A666>=$B$172,A666<=($B$173),MOD((A666-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A666>=$B$180,A666<=($B$181),MOD((A666-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A666>=$B$188,A666<=($B$189),MOD((A666-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q666))\n\n+IFERROR(SUMIF($A$198:$A$237,A666,$E$198:$E$237),0)","v":0},0,{"$f":"IF($B$531=\"YES\",(\nIF(OR(A666=\"N/A\",A666<D$536,A666>E$536),0,B$536*(1+C$536)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$537,A666>E$537),0,B$537*(1+C$537)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$538,A666>E$538),0,B$538*(1+C$538)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$539,A666>E$539),0,B$539*(1+C$539)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$540,A666>E$540),0,B$540*(1+C$540)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$541,A666>E$541),0,B$541*(1+C$541)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$542,A666>E$542),0,B$542*(1+C$542)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$543,A666>E$543),0,B$543*(1+C$543)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$544,A666>E$544),0,B$544*(1+C$544)^(B666-1))\n)*Q666,0)","v":0},{"$f":"C666+D666+E666+F666+G666+H666+L666+M666+K666+J666+I666","v":{"v":2858139.441290366,"d":"$2,858,139"}},0,{"$f":"N666-O666","v":{"v":2858139.441290366,"d":"$2,858,139"}},{"$f":"IF(A666=\"N/A\",0,VLOOKUP(A666,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7597522806755455,"d":"0.76"}},{"$f":"IF(A666=\"N/A\", 0,VLOOKUP(A666,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8367552658726585,"d":"0.84"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},3,0,{"$f":"(IF($A667=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A667>=$C$466, $A667<=$C$467)),\n($C593+(0.5*($H593-$C593)))*$C$85*$C$91*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+($D593+(0.5*($I593-$D593)))*$C$93*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+(($E593+(0.5*($J593-$E593)))*$C$94+($E593+(0.5*($J593-$E593)))*$C$91*$C$95)*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A667=\"N/A\",0,\nIF(A667>=$C$304,$D$304*$C$68/$C$69*(($C$93*D593)+($C$91*$C$85*C593)+($C$91*$C$95*E593+E593*$C$94))+IFERROR($D$304*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),\nIF(A667>=$C$300,($D$300*$C$68/$C$69*(($C$93*D593))+($E$300*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$299,($D$299*$C$68/$C$69*(($C$93*D593))+($E$299*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$298,($D$298*$C$68/$C$69*(($C$93*D593))+($E$298*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$329*$B$330*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$337*$B$338*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$313*$B$314*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$321*$B$322*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I593:J593)-SUM(D593:E593))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H593-C593))))\n\n))*Q667)","v":{"v":734094.5259892145,"d":"$734,095"}},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I593:J593)-SUM(D593:E593))+(Defaults!$B$59*0.5*$C$72*(H593-C593)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D593+$E$300*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D593+$E$299*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D593+$E$298*$C$68*(Defaults!$B$60)*E593,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0),0)))*Q667","v":{"v":1574791.5073907557,"d":"$1,574,792"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A667=\"N/A\",0,(\n(($B$355+($D$355*($B667-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B667-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B667-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B667-1)))*(($B$386-$C$386)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B667-1)))*(($B$387-$C$387)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C593*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C593*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D593*$C$93)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E593*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F593*$C$92/Defaults!$B$258+$G593*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L632*$E593)\n\n))*Q667\n\n+(IF(A667=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J632*$E593))\n\n))*R667,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A667=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K593-F593)*Defaults!$C$254*Defaults!$C$250)\n+((L593-G593)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F593*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K593-F593)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F593*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K593-F593)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F593*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K593-F593)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F593*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K593-F593)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F593*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K593-F593)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F593*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K593-F593)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G593*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G593*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G593*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G593*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G593*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L593-G593)*$C$526*365*0.5,0))),0)*Q667","v":0},{"v":375715.23096082936,"d":"$375,715"},{"v":120678.23779643222,"d":"$120,678"},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I593:J593)-SUM(D593:E593)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H593-C593)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A667=\"N/A\",A667<D$484,A667>E$484),0,\nB$484*(1+C$484)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$485,A667>E$485),0,B$485*(1+C$485)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$486,A667>E$486),0,B$486*(1+C$486)^(B667-1))),0)\n\n))*Q667","v":{"v":4414.1883161710575,"d":"$4,414"}},0,0,0,{"v":2809693.6904534027,"d":"$2,809,694"},0,{"v":2809693.6904534027,"d":"$2,809,694"},{"$f":"IF(A667=\"N/A\",0,VLOOKUP(A667,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7369081286862711,"d":"0.74"}},{"$f":"IF(A667=\"N/A\", 0,VLOOKUP(A667,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8203482998751553,"d":"0.82"}}]
[2033,4,0,{"$f":"(IF($A668=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A668>=$C$466, $A668<=$C$467)),\n($C594+(0.5*($H594-$C594)))*$C$85*$C$91*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+($D594+(0.5*($I594-$D594)))*$C$93*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+(($E594+(0.5*($J594-$E594)))*$C$94+($E594+(0.5*($J594-$E594)))*$C$91*$C$95)*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A668=\"N/A\",0,\nIF(A668>=$C$304,$D$304*$C$68/$C$69*(($C$93*D594)+($C$91*$C$85*C594)+($C$91*$C$95*E594+E594*$C$94))+IFERROR($D$304*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),\nIF(A668>=$C$300,($D$300*$C$68/$C$69*(($C$93*D594))+($E$300*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$299,($D$299*$C$68/$C$69*(($C$93*D594))+($E$299*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$298,($D$298*$C$68/$C$69*(($C$93*D594))+($E$298*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$329*$B$330*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$337*$B$338*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$313*$B$314*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$321*$B$322*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I594:J594)-SUM(D594:E594))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H594-C594))))\n\n))*Q668)","v":{"v":719462.591471804,"d":"$719,463"}},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I594:J594)-SUM(D594:E594))+(Defaults!$B$59*0.5*$C$72*(H594-C594)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D594+$E$300*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D594+$E$299*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D594+$E$298*$C$68*(Defaults!$B$60)*E594,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0),0)))*Q668","v":{"v":1543402.8436710997,"d":"$1,543,403"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A668=\"N/A\",0,(\n(($B$355+($D$355*($B668-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B668-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B668-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B668-1)))*(($B$386-$C$386)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B668-1)))*(($B$387-$C$387)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C594*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C594*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D594*$C$93)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E594*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F594*$C$92/Defaults!$B$258+$G594*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L633*$E594)\n\n))*Q668\n\n+(IF(A668=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J633*$E594))\n\n))*R668,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A668=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K594-F594)*Defaults!$C$254*Defaults!$C$250)\n+((L594-G594)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F594*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K594-F594)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F594*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K594-F594)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F594*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K594-F594)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F594*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K594-F594)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F594*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K594-F594)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F594*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K594-F594)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G594*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G594*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G594*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G594*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G594*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L594-G594)*$C$526*365*0.5,0))),0)*Q668","v":0},{"v":379220.15979564184,"d":"$379,220"},{"v":118272.88533758574,"d":"$118,273"},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I594:J594)-SUM(D594:E594)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H594-C594)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A668=\"N/A\",A668<D$484,A668>E$484),0,\nB$484*(1+C$484)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$485,A668>E$485),0,B$485*(1+C$485)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$486,A668>E$486),0,B$486*(1+C$486)^(B668-1))),0)\n\n))*Q668","v":{"v":4326.204940593234,"d":"$4,326"}},0,0,0,{"v":2764684.6852167244,"d":"$2,764,685"},0,{"v":2764684.6852167244,"d":"$2,764,685"},{"$f":"IF(A668=\"N/A\",0,VLOOKUP(A668,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7147508522660244,"d":"0.71"}},{"$f":"IF(A668=\"N/A\", 0,VLOOKUP(A668,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8042630390932897,"d":"0.80"}}]
[2034,5,0,{"$f":"(IF($A669=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A669>=$C$466, $A669<=$C$467)),\n($C595+(0.5*($H595-$C595)))*$C$85*$C$91*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+($D595+(0.5*($I595-$D595)))*$C$93*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+(($E595+(0.5*($J595-$E595)))*$C$94+($E595+(0.5*($J595-$E595)))*$C$91*$C$95)*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A669=\"N/A\",0,\nIF(A669>=$C$304,$D$304*$C$68/$C$69*(($C$93*D595)+($C$91*$C$85*C595)+($C$91*$C$95*E595+E595*$C$94))+IFERROR($D$304*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),\nIF(A669>=$C$300,($D$300*$C$68/$C$69*(($C$93*D595))+($E$300*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$299,($D$299*$C$68/$C$69*(($C$93*D595))+($E$299*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$298,($D$298*$C$68/$C$69*(($C$93*D595))+($E$298*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$329*$B$330*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$337*$B$338*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$313*$B$314*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$321*$B$322*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I595:J595)-SUM(D595:E595))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H595-C595))))\n\n))*Q669)","v":{"v":705046.8809539063,"d":"$705,047"}},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I595:J595)-SUM(D595:E595))+(Defaults!$B$59*0.5*$C$72*(H595-C595)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D595+$E$300*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D595+$E$299*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D595+$E$298*$C$68*(Defaults!$B$60)*E595,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0),0)))*Q669","v":{"v":1512478.0271891928,"d":"$1,512,478"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A669=\"N/A\",0,(\n(($B$355+($D$355*($B669-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B669-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B669-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B669-1)))*(($B$386-$C$386)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B669-1)))*(($B$387-$C$387)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C595*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C595*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D595*$C$93)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E595*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F595*$C$92/Defaults!$B$258+$G595*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L634*$E595)\n\n))*Q669\n\n+(IF(A669=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J634*$E595))\n\n))*R669,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A669=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K595-F595)*Defaults!$C$254*Defaults!$C$250)\n+((L595-G595)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F595*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K595-F595)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F595*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K595-F595)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F595*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K595-F595)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F595*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K595-F595)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F595*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K595-F595)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F595*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K595-F595)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G595*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G595*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G595*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G595*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G595*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L595-G595)*$C$526*365*0.5,0))),0)*Q669","v":0},{"v":381194.3781654613,"d":"$381,194"},{"v":115903.07807122705,"d":"$115,903"},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I595:J595)-SUM(D595:E595)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H595-C595)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A669=\"N/A\",A669<D$484,A669>E$484),0,\nB$484*(1+C$484)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$485,A669>E$485),0,B$485*(1+C$485)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$486,A669>E$486),0,B$486*(1+C$486)^(B669-1))),0)\n\n))*Q669","v":{"v":4239.521742878797,"d":"$4,240"}},0,0,0,{"v":2718861.8861226663,"d":"$2,718,862"},0,{"v":2718861.8861226663,"d":"$2,718,862"},{"$f":"IF(A669=\"N/A\",0,VLOOKUP(A669,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6932597985121478,"d":"0.69"}},{"$f":"IF(A669=\"N/A\", 0,VLOOKUP(A669,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7884931755816564,"d":"0.79"}}]
[2035,6,0,{"$f":"(IF($A670=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A670>=$C$466, $A670<=$C$467)),\n($C596+(0.5*($H596-$C596)))*$C$85*$C$91*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+($D596+(0.5*($I596-$D596)))*$C$93*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+(($E596+(0.5*($J596-$E596)))*$C$94+($E596+(0.5*($J596-$E596)))*$C$91*$C$95)*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A670=\"N/A\",0,\nIF(A670>=$C$304,$D$304*$C$68/$C$69*(($C$93*D596)+($C$91*$C$85*C596)+($C$91*$C$95*E596+E596*$C$94))+IFERROR($D$304*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),\nIF(A670>=$C$300,($D$300*$C$68/$C$69*(($C$93*D596))+($E$300*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$299,($D$299*$C$68/$C$69*(($C$93*D596))+($E$299*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$298,($D$298*$C$68/$C$69*(($C$93*D596))+($E$298*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$329*$B$330*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$337*$B$338*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$313*$B$314*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$321*$B$322*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I596:J596)-SUM(D596:E596))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H596-C596))))\n\n))*Q670)","v":{"v":690847.6200492311,"d":"$690,848"}},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I596:J596)-SUM(D596:E596))+(Defaults!$B$59*0.5*$C$72*(H596-C596)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D596+$E$300*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D596+$E$299*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D596+$E$298*$C$68*(Defaults!$B$60)*E596,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0),0)))*Q670","v":{"v":1482017.5419352315,"d":"$1,482,018"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A670=\"N/A\",0,(\n(($B$355+($D$355*($B670-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B670-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B670-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B670-1)))*(($B$386-$C$386)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B670-1)))*(($B$387-$C$387)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C596*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C596*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D596*$C$93)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E596*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F596*$C$92/Defaults!$B$258+$G596*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L635*$E596)\n\n))*Q670\n\n+(IF(A670=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J635*$E596))\n\n))*R670,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A670=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K596-F596)*Defaults!$C$254*Defaults!$C$250)\n+((L596-G596)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F596*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K596-F596)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F596*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K596-F596)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F596*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K596-F596)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F596*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K596-F596)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F596*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K596-F596)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F596*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K596-F596)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G596*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G596*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G596*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G596*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G596*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L596-G596)*$C$526*365*0.5,0))),0)*Q670","v":0},{"v":383057.07122504147,"d":"$383,057"},{"v":113568.85308612867,"d":"$113,569"},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I596:J596)-SUM(D596:E596)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H596-C596)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A670=\"N/A\",A670<D$484,A670>E$484),0,\nB$484*(1+C$484)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$485,A670>E$485),0,B$485*(1+C$485)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$486,A670>E$486),0,B$486*(1+C$486)^(B670-1))),0)\n\n))*Q670","v":{"v":4154.140079666937,"d":"$4,154"}},0,0,0,{"v":2673645.2263753,"d":"$2,673,645"},0,{"v":2673645.2263753,"d":"$2,673,645"},{"$f":"IF(A670=\"N/A\",0,VLOOKUP(A670,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6724149355112976,"d":"0.67"}},{"$f":"IF(A670=\"N/A\", 0,VLOOKUP(A670,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7730325250800554,"d":"0.77"}}]
[2036,7,0,{"$f":"(IF($A671=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A671>=$C$466, $A671<=$C$467)),\n($C597+(0.5*($H597-$C597)))*$C$85*$C$91*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+($D597+(0.5*($I597-$D597)))*$C$93*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+(($E597+(0.5*($J597-$E597)))*$C$94+($E597+(0.5*($J597-$E597)))*$C$91*$C$95)*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A671=\"N/A\",0,\nIF(A671>=$C$304,$D$304*$C$68/$C$69*(($C$93*D597)+($C$91*$C$85*C597)+($C$91*$C$95*E597+E597*$C$94))+IFERROR($D$304*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),\nIF(A671>=$C$300,($D$300*$C$68/$C$69*(($C$93*D597))+($E$300*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$299,($D$299*$C$68/$C$69*(($C$93*D597))+($E$299*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$298,($D$298*$C$68/$C$69*(($C$93*D597))+($E$298*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$329*$B$330*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$337*$B$338*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$313*$B$314*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$321*$B$322*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I597:J597)-SUM(D597:E597))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H597-C597))))\n\n))*Q671)","v":{"v":676864.8253205982,"d":"$676,865"}},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I597:J597)-SUM(D597:E597))+(Defaults!$B$59*0.5*$C$72*(H597-C597)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D597+$E$300*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D597+$E$299*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D597+$E$298*$C$68*(Defaults!$B$60)*E597,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0),0)))*Q671","v":{"v":1452021.4234400466,"d":"$1,452,021"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A671=\"N/A\",0,(\n(($B$355+($D$355*($B671-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B671-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B671-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B671-1)))*(($B$386-$C$386)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B671-1)))*(($B$387-$C$387)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C597*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C597*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D597*$C$93)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E597*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F597*$C$92/Defaults!$B$258+$G597*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L636*$E597)\n\n))*Q671\n\n+(IF(A671=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J636*$E597))\n\n))*R671,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A671=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K597-F597)*Defaults!$C$254*Defaults!$C$250)\n+((L597-G597)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F597*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K597-F597)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F597*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K597-F597)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F597*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K597-F597)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F597*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K597-F597)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F597*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K597-F597)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F597*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K597-F597)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G597*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G597*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G597*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G597*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G597*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L597-G597)*$C$526*365*0.5,0))),0)*Q671","v":0},{"v":384809.6634372619,"d":"$384,810"},{"v":111270.21310506246,"d":"$111,270"},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I597:J597)-SUM(D597:E597)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H597-C597)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A671=\"N/A\",A671<D$484,A671>E$484),0,\nB$484*(1+C$484)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$485,A671>E$485),0,B$485*(1+C$485)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$486,A671>E$486),0,B$486*(1+C$486)^(B671-1))),0)\n\n))*Q671","v":{"v":4070.060050551645,"d":"$4,070"}},0,0,0,{"v":2629036.185353521,"d":"$2,629,036"},0,{"v":2629036.185353521,"d":"$2,629,036"},{"$f":"IF(A671=\"N/A\",0,VLOOKUP(A671,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6521968336676021,"d":"0.65"}},{"$f":"IF(A671=\"N/A\", 0,VLOOKUP(A671,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7578750245882895,"d":"0.76"}}]
[2037,8,0,{"$f":"(IF($A672=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A672>=$C$466, $A672<=$C$467)),\n($C598+(0.5*($H598-$C598)))*$C$85*$C$91*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+($D598+(0.5*($I598-$D598)))*$C$93*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+(($E598+(0.5*($J598-$E598)))*$C$94+($E598+(0.5*($J598-$E598)))*$C$91*$C$95)*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A672=\"N/A\",0,\nIF(A672>=$C$304,$D$304*$C$68/$C$69*(($C$93*D598)+($C$91*$C$85*C598)+($C$91*$C$95*E598+E598*$C$94))+IFERROR($D$304*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),\nIF(A672>=$C$300,($D$300*$C$68/$C$69*(($C$93*D598))+($E$300*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$299,($D$299*$C$68/$C$69*(($C$93*D598))+($E$299*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$298,($D$298*$C$68/$C$69*(($C$93*D598))+($E$298*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$329*$B$330*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$337*$B$338*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$313*$B$314*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$321*$B$322*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I598:J598)-SUM(D598:E598))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H598-C598))))\n\n))*Q672)","v":{"v":663098.3166474053,"d":"$663,098"}},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I598:J598)-SUM(D598:E598))+(Defaults!$B$59*0.5*$C$72*(H598-C598)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D598+$E$300*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D598+$E$299*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D598+$E$298*$C$68*(Defaults!$B$60)*E598,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0),0)))*Q672","v":{"v":1422489.2853059934,"d":"$1,422,489"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A672=\"N/A\",0,(\n(($B$355+($D$355*($B672-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B672-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B672-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B672-1)))*(($B$386-$C$386)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B672-1)))*(($B$387-$C$387)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C598*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C598*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D598*$C$93)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E598*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F598*$C$92/Defaults!$B$258+$G598*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L637*$E598)\n\n))*Q672\n\n+(IF(A672=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J637*$E598))\n\n))*R672,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A672=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K598-F598)*Defaults!$C$254*Defaults!$C$250)\n+((L598-G598)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F598*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K598-F598)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F598*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K598-F598)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F598*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K598-F598)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F598*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K598-F598)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F598*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K598-F598)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F598*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K598-F598)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G598*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G598*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G598*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G598*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G598*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L598-G598)*$C$526*365*0.5,0))),0)*Q672","v":0},{"v":387804.84561973065,"d":"$387,805"},{"v":109007.12851789495,"d":"$109,007"},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I598:J598)-SUM(D598:E598)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H598-C598)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A672=\"N/A\",A672<D$484,A672>E$484),0,\nB$484*(1+C$484)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$485,A672>E$485),0,B$485*(1+C$485)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$486,A672>E$486),0,B$486*(1+C$486)^(B672-1))),0)\n\n))*Q672","v":{"v":3987.2805724486175,"d":"$3,987"}},0,0,0,{"v":2586386.8566634725,"d":"$2,586,387"},0,{"v":2586386.8566634725,"d":"$2,586,387"},{"$f":"IF(A672=\"N/A\",0,VLOOKUP(A672,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6325866475922426,"d":"0.63"}},{"$f":"IF(A672=\"N/A\", 0,VLOOKUP(A672,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7430147299885193,"d":"0.74"}}]
[2038,9,0,{"$f":"(IF($A673=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A673>=$C$466, $A673<=$C$467)),\n($C599+(0.5*($H599-$C599)))*$C$85*$C$91*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+($D599+(0.5*($I599-$D599)))*$C$93*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+(($E599+(0.5*($J599-$E599)))*$C$94+($E599+(0.5*($J599-$E599)))*$C$91*$C$95)*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A673=\"N/A\",0,\nIF(A673>=$C$304,$D$304*$C$68/$C$69*(($C$93*D599)+($C$91*$C$85*C599)+($C$91*$C$95*E599+E599*$C$94))+IFERROR($D$304*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),\nIF(A673>=$C$300,($D$300*$C$68/$C$69*(($C$93*D599))+($E$300*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$299,($D$299*$C$68/$C$69*(($C$93*D599))+($E$299*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$298,($D$298*$C$68/$C$69*(($C$93*D599))+($E$298*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$329*$B$330*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$337*$B$338*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$313*$B$314*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$321*$B$322*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I599:J599)-SUM(D599:E599))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H599-C599))))\n\n))*Q673)","v":{"v":649547.7290383665,"d":"$649,548"}},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I599:J599)-SUM(D599:E599))+(Defaults!$B$59*0.5*$C$72*(H599-C599)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D599+$E$300*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D599+$E$299*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D599+$E$298*$C$68*(Defaults!$B$60)*E599,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0),0)))*Q673","v":{"v":1393420.3445478352,"d":"$1,393,420"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A673=\"N/A\",0,(\n(($B$355+($D$355*($B673-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B673-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B673-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B673-1)))*(($B$386-$C$386)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B673-1)))*(($B$387-$C$387)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C599*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C599*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D599*$C$93)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E599*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F599*$C$92/Defaults!$B$258+$G599*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L638*$E599)\n\n))*Q673\n\n+(IF(A673=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J638*$E599))\n\n))*R673,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A673=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K599-F599)*Defaults!$C$254*Defaults!$C$250)\n+((L599-G599)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F599*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K599-F599)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F599*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K599-F599)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F599*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K599-F599)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F599*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K599-F599)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F599*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K599-F599)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F599*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K599-F599)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G599*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G599*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G599*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G599*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G599*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L599-G599)*$C$526*365*0.5,0))),0)*Q673","v":0},{"v":387990.3904008252,"d":"$387,990"},{"v":106779.53932349055,"d":"$106,780"},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I599:J599)-SUM(D599:E599)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H599-C599)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A673=\"N/A\",A673<D$484,A673>E$484),0,\nB$484*(1+C$484)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$485,A673>E$485),0,B$485*(1+C$485)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$486,A673>E$486),0,B$486*(1+C$486)^(B673-1))),0)\n\n))*Q673","v":{"v":3905.799450626507,"d":"$3,906"}},0,0,0,{"v":2541643.802761144,"d":"$2,541,644"},0,{"v":2541643.802761144,"d":"$2,541,644"},{"$f":"IF(A673=\"N/A\",0,VLOOKUP(A673,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6135660985375776,"d":"0.61"}},{"$f":"IF(A673=\"N/A\", 0,VLOOKUP(A673,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7284458137142344,"d":"0.73"}}]
[2039,10,0,{"$f":"(IF($A674=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A674>=$C$466, $A674<=$C$467)),\n($C600+(0.5*($H600-$C600)))*$C$85*$C$91*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+($D600+(0.5*($I600-$D600)))*$C$93*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+(($E600+(0.5*($J600-$E600)))*$C$94+($E600+(0.5*($J600-$E600)))*$C$91*$C$95)*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A674=\"N/A\",0,\nIF(A674>=$C$304,$D$304*$C$68/$C$69*(($C$93*D600)+($C$91*$C$85*C600)+($C$91*$C$95*E600+E600*$C$94))+IFERROR($D$304*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),\nIF(A674>=$C$300,($D$300*$C$68/$C$69*(($C$93*D600))+($E$300*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$299,($D$299*$C$68/$C$69*(($C$93*D600))+($E$299*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$298,($D$298*$C$68/$C$69*(($C$93*D600))+($E$298*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$329*$B$330*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$337*$B$338*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$313*$B$314*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$321*$B$322*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I600:J600)-SUM(D600:E600))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H600-C600))))\n\n))*Q674)","v":{"v":14509054.693186287,"d":"$14,509,055"}},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I600:J600)-SUM(D600:E600))+(Defaults!$B$59*0.5*$C$72*(H600-C600)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D600+$E$300*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D600+$E$299*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D600+$E$298*$C$68*(Defaults!$B$60)*E600,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0),0)))*Q674","v":{"v":15088414.605642587,"d":"$15,088,415"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A674=\"N/A\",0,(\n(($B$355+($D$355*($B674-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B674-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B674-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B674-1)))*(($B$386-$C$386)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B674-1)))*(($B$387-$C$387)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C600*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C600*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D600*$C$93)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E600*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F600*$C$92/Defaults!$B$258+$G600*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L639*$E600)\n\n))*Q674\n\n+(IF(A674=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J639*$E600))\n\n))*R674,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A674=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K600-F600)*Defaults!$C$254*Defaults!$C$250)\n+((L600-G600)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F600*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K600-F600)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F600*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K600-F600)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F600*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K600-F600)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F600*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K600-F600)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F600*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K600-F600)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F600*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K600-F600)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G600*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G600*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G600*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G600*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G600*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L600-G600)*$C$526*365*0.5,0))),0)*Q674","v":0},{"v":3016300.51368292,"d":"$3,016,301"},{"v":348915.70100218005,"d":"$348,916"},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I600:J600)-SUM(D600:E600)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H600-C600)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A674=\"N/A\",A674<D$484,A674>E$484),0,\nB$484*(1+C$484)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$485,A674>E$485),0,B$485*(1+C$485)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$486,A674>E$486),0,B$486*(1+C$486)^(B674-1))),0)\n\n))*Q674","v":{"v":12404.606783094952,"d":"$12,405"}},0,0,0,{"v":32975090.12029707,"d":"$32,975,090"},0,{"v":32975090.12029707,"d":"$32,975,090"},{"$f":"IF(A674=\"N/A\",0,VLOOKUP(A674,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5951174573594351,"d":"0.60"}},{"$f":"IF(A674=\"N/A\", 0,VLOOKUP(A674,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7141625624649357,"d":"0.71"}}]
[2040,11,0,{"$f":"(IF($A675=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A675>=$C$466, $A675<=$C$467)),\n($C601+(0.5*($H601-$C601)))*$C$85*$C$91*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+($D601+(0.5*($I601-$D601)))*$C$93*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+(($E601+(0.5*($J601-$E601)))*$C$94+($E601+(0.5*($J601-$E601)))*$C$91*$C$95)*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A675=\"N/A\",0,\nIF(A675>=$C$304,$D$304*$C$68/$C$69*(($C$93*D601)+($C$91*$C$85*C601)+($C$91*$C$95*E601+E601*$C$94))+IFERROR($D$304*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),\nIF(A675>=$C$300,($D$300*$C$68/$C$69*(($C$93*D601))+($E$300*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$299,($D$299*$C$68/$C$69*(($C$93*D601))+($E$299*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$298,($D$298*$C$68/$C$69*(($C$93*D601))+($E$298*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$329*$B$330*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$337*$B$338*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$313*$B$314*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$321*$B$322*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I601:J601)-SUM(D601:E601))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H601-C601))))\n\n))*Q675)","v":{"v":14209073.024125587,"d":"$14,209,073"}},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I601:J601)-SUM(D601:E601))+(Defaults!$B$59*0.5*$C$72*(H601-C601)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D601+$E$300*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D601+$E$299*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D601+$E$298*$C$68*(Defaults!$B$60)*E601,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0),0)))*Q675","v":{"v":14776535.505168246,"d":"$14,776,536"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A675=\"N/A\",0,(\n(($B$355+($D$355*($B675-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B675-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B675-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B675-1)))*(($B$386-$C$386)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B675-1)))*(($B$387-$C$387)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C601*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C601*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D601*$C$93)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E601*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F601*$C$92/Defaults!$B$258+$G601*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L640*$E601)\n\n))*Q675\n\n+(IF(A675=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J640*$E601))\n\n))*R675,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A675=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K601-F601)*Defaults!$C$254*Defaults!$C$250)\n+((L601-G601)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F601*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K601-F601)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F601*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K601-F601)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F601*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K601-F601)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F601*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K601-F601)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F601*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K601-F601)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F601*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K601-F601)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G601*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G601*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G601*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G601*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G601*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L601-G601)*$C$526*365*0.5,0))),0)*Q675","v":0},{"v":2694964.489298317,"d":"$2,694,964"},{"v":158862.92347311066,"d":"$158,863"},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I601:J601)-SUM(D601:E601)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H601-C601)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A675=\"N/A\",A675<D$484,A675>E$484),0,\nB$484*(1+C$484)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$485,A675>E$485),0,B$485*(1+C$485)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$486,A675>E$486),0,B$486*(1+C$486)^(B675-1))),0)\n\n))*Q675","v":{"v":12148.514122213115,"d":"$12,149"}},0,0,0,{"v":31851584.45618748,"d":"$31,851,584"},0,{"v":31851584.45618748,"d":"$31,851,584"},{"$f":"IF(A675=\"N/A\",0,VLOOKUP(A675,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5772235279916927,"d":"0.58"}},{"$f":"IF(A675=\"N/A\", 0,VLOOKUP(A675,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7001593749656233,"d":"0.70"}}]
[2041,12,0,{"$f":"(IF($A676=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A676>=$C$466, $A676<=$C$467)),\n($C602+(0.5*($H602-$C602)))*$C$85*$C$91*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+($D602+(0.5*($I602-$D602)))*$C$93*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+(($E602+(0.5*($J602-$E602)))*$C$94+($E602+(0.5*($J602-$E602)))*$C$91*$C$95)*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A676=\"N/A\",0,\nIF(A676>=$C$304,$D$304*$C$68/$C$69*(($C$93*D602)+($C$91*$C$85*C602)+($C$91*$C$95*E602+E602*$C$94))+IFERROR($D$304*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),\nIF(A676>=$C$300,($D$300*$C$68/$C$69*(($C$93*D602))+($E$300*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$299,($D$299*$C$68/$C$69*(($C$93*D602))+($E$299*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$298,($D$298*$C$68/$C$69*(($C$93*D602))+($E$298*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$329*$B$330*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$337*$B$338*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$313*$B$314*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$321*$B$322*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I602:J602)-SUM(D602:E602))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H602-C602))))\n\n))*Q676)","v":{"v":13914013.668009147,"d":"$13,914,014"}},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I602:J602)-SUM(D602:E602))+(Defaults!$B$59*0.5*$C$72*(H602-C602)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D602+$E$300*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D602+$E$299*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D602+$E$298*$C$68*(Defaults!$B$60)*E602,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0),0)))*Q676","v":{"v":14469770.392342085,"d":"$14,469,770"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A676=\"N/A\",0,(\n(($B$355+($D$355*($B676-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B676-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B676-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B676-1)))*(($B$386-$C$386)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B676-1)))*(($B$387-$C$387)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C602*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C602*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D602*$C$93)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E602*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F602*$C$92/Defaults!$B$258+$G602*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L641*$E602)\n\n))*Q676\n\n+(IF(A676=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J641*$E602))\n\n))*R676,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A676=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K602-F602)*Defaults!$C$254*Defaults!$C$250)\n+((L602-G602)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F602*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K602-F602)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F602*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K602-F602)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F602*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K602-F602)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F602*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K602-F602)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F602*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K602-F602)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F602*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K602-F602)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G602*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G602*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G602*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G602*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G602*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L602-G602)*$C$526*365*0.5,0))),0)*Q676","v":0},{"v":2703174.1729887347,"d":"$2,703,174"},{"v":155567.79026669517,"d":"$155,568"},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I602:J602)-SUM(D602:E602)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H602-C602)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A676=\"N/A\",A676<D$484,A676>E$484),0,\nB$484*(1+C$484)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$485,A676>E$485),0,B$485*(1+C$485)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$486,A676>E$486),0,B$486*(1+C$486)^(B676-1))),0)\n\n))*Q676","v":{"v":11896.607059815453,"d":"$11,897"}},0,0,0,{"v":31254422.630666476,"d":"$31,254,423"},0,{"v":31254422.630666476,"d":"$31,254,423"},{"$f":"IF(A676=\"N/A\",0,VLOOKUP(A676,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5598676314177428,"d":"0.56"}},{"$f":"IF(A676=\"N/A\", 0,VLOOKUP(A676,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.686430759770219,"d":"0.69"}}]
[2042,13,0,{"$f":"(IF($A677=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A677>=$C$466, $A677<=$C$467)),\n($C603+(0.5*($H603-$C603)))*$C$85*$C$91*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+($D603+(0.5*($I603-$D603)))*$C$93*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+(($E603+(0.5*($J603-$E603)))*$C$94+($E603+(0.5*($J603-$E603)))*$C$91*$C$95)*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A677=\"N/A\",0,\nIF(A677>=$C$304,$D$304*$C$68/$C$69*(($C$93*D603)+($C$91*$C$85*C603)+($C$91*$C$95*E603+E603*$C$94))+IFERROR($D$304*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),\nIF(A677>=$C$300,($D$300*$C$68/$C$69*(($C$93*D603))+($E$300*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$299,($D$299*$C$68/$C$69*(($C$93*D603))+($E$299*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$298,($D$298*$C$68/$C$69*(($C$93*D603))+($E$298*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$329*$B$330*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$337*$B$338*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$313*$B$314*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$321*$B$322*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I603:J603)-SUM(D603:E603))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H603-C603))))\n\n))*Q677)","v":{"v":13623851.824581783,"d":"$13,623,852"}},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I603:J603)-SUM(D603:E603))+(Defaults!$B$59*0.5*$C$72*(H603-C603)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D603+$E$300*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D603+$E$299*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D603+$E$298*$C$68*(Defaults!$B$60)*E603,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0),0)))*Q677","v":{"v":14168093.696608936,"d":"$14,168,094"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A677=\"N/A\",0,(\n(($B$355+($D$355*($B677-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B677-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B677-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B677-1)))*(($B$386-$C$386)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B677-1)))*(($B$387-$C$387)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C603*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C603*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D603*$C$93)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E603*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F603*$C$92/Defaults!$B$258+$G603*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L642*$E603)\n\n))*Q677\n\n+(IF(A677=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J642*$E603))\n\n))*R677,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A677=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K603-F603)*Defaults!$C$254*Defaults!$C$250)\n+((L603-G603)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F603*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K603-F603)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F603*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K603-F603)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F603*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K603-F603)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F603*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K603-F603)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F603*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K603-F603)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F603*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K603-F603)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G603*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G603*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G603*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G603*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G603*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L603-G603)*$C$526*365*0.5,0))),0)*Q677","v":0},{"v":2719520.7935428238,"d":"$2,719,521"},{"v":152327.18797473732,"d":"$152,327"},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I603:J603)-SUM(D603:E603)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H603-C603)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A677=\"N/A\",A677<D$484,A677>E$484),0,\nB$484*(1+C$484)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$485,A677>E$485),0,B$485*(1+C$485)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$486,A677>E$486),0,B$486*(1+C$486)^(B677-1))),0)\n\n))*Q677","v":{"v":11648.865419452215,"d":"$11,649"}},0,0,0,{"v":30675442.36812773,"d":"$30,675,442"},0,{"v":30675442.36812773,"d":"$30,675,442"},{"$f":"IF(A677=\"N/A\",0,VLOOKUP(A677,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5430335901239018,"d":"0.54"}},{"$f":"IF(A677=\"N/A\", 0,VLOOKUP(A677,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6729713331080578,"d":"0.67"}}]
[2043,14,0,{"$f":"(IF($A678=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A678>=$C$466, $A678<=$C$467)),\n($C604+(0.5*($H604-$C604)))*$C$85*$C$91*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+($D604+(0.5*($I604-$D604)))*$C$93*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+(($E604+(0.5*($J604-$E604)))*$C$94+($E604+(0.5*($J604-$E604)))*$C$91*$C$95)*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A678=\"N/A\",0,\nIF(A678>=$C$304,$D$304*$C$68/$C$69*(($C$93*D604)+($C$91*$C$85*C604)+($C$91*$C$95*E604+E604*$C$94))+IFERROR($D$304*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),\nIF(A678>=$C$300,($D$300*$C$68/$C$69*(($C$93*D604))+($E$300*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$299,($D$299*$C$68/$C$69*(($C$93*D604))+($E$299*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$298,($D$298*$C$68/$C$69*(($C$93*D604))+($E$298*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$329*$B$330*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$337*$B$338*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$313*$B$314*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$321*$B$322*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I604:J604)-SUM(D604:E604))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H604-C604))))\n\n))*Q678)","v":{"v":13338559.734814811,"d":"$13,338,560"}},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I604:J604)-SUM(D604:E604))+(Defaults!$B$59*0.5*$C$72*(H604-C604)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D604+$E$300*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D604+$E$299*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D604+$E$298*$C$68*(Defaults!$B$60)*E604,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0),0)))*Q678","v":{"v":13871476.7616738,"d":"$13,871,477"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A678=\"N/A\",0,(\n(($B$355+($D$355*($B678-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B678-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B678-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B678-1)))*(($B$386-$C$386)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B678-1)))*(($B$387-$C$387)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C604*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C604*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D604*$C$93)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E604*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F604*$C$92/Defaults!$B$258+$G604*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L643*$E604)\n\n))*Q678\n\n+(IF(A678=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J643*$E604))\n\n))*R678,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A678=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K604-F604)*Defaults!$C$254*Defaults!$C$250)\n+((L604-G604)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F604*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K604-F604)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F604*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K604-F604)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F604*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K604-F604)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F604*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K604-F604)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F604*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K604-F604)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F604*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K604-F604)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G604*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G604*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G604*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G604*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G604*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L604-G604)*$C$526*365*0.5,0))),0)*Q678","v":0},{"v":2726264.4996862696,"d":"$2,726,264"},{"v":149140.8163960985,"d":"$149,141"},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I604:J604)-SUM(D604:E604)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H604-C604)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A678=\"N/A\",A678<D$484,A678>E$484),0,\nB$484*(1+C$484)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$485,A678>E$485),0,B$485*(1+C$485)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$486,A678>E$486),0,B$486*(1+C$486)^(B678-1))),0)\n\n))*Q678","v":{"v":11405.266453891549,"d":"$11,405"}},0,0,0,{"v":30096847.079024874,"d":"$30,096,847"},0,{"v":30096847.079024874,"d":"$30,096,847"},{"$f":"IF(A678=\"N/A\",0,VLOOKUP(A678,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5267057130202734,"d":"0.53"}},{"$f":"IF(A678=\"N/A\", 0,VLOOKUP(A678,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6597758167726057,"d":"0.66"}}]
[2044,15,0,{"$f":"(IF($A679=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A679>=$C$466, $A679<=$C$467)),\n($C605+(0.5*($H605-$C605)))*$C$85*$C$91*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+($D605+(0.5*($I605-$D605)))*$C$93*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+(($E605+(0.5*($J605-$E605)))*$C$94+($E605+(0.5*($J605-$E605)))*$C$91*$C$95)*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A679=\"N/A\",0,\nIF(A679>=$C$304,$D$304*$C$68/$C$69*(($C$93*D605)+($C$91*$C$85*C605)+($C$91*$C$95*E605+E605*$C$94))+IFERROR($D$304*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),\nIF(A679>=$C$300,($D$300*$C$68/$C$69*(($C$93*D605))+($E$300*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$299,($D$299*$C$68/$C$69*(($C$93*D605))+($E$299*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$298,($D$298*$C$68/$C$69*(($C$93*D605))+($E$298*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$329*$B$330*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$337*$B$338*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$313*$B$314*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$321*$B$322*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I605:J605)-SUM(D605:E605))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H605-C605))))\n\n))*Q679)","v":{"v":13058106.881255627,"d":"$13,058,107"}},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I605:J605)-SUM(D605:E605))+(Defaults!$B$59*0.5*$C$72*(H605-C605)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D605+$E$300*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D605+$E$299*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D605+$E$298*$C$68*(Defaults!$B$60)*E605,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0),0)))*Q679","v":{"v":13579888.054183023,"d":"$13,579,888"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A679=\"N/A\",0,(\n(($B$355+($D$355*($B679-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B679-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B679-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B679-1)))*(($B$386-$C$386)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B679-1)))*(($B$387-$C$387)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C605*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C605*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D605*$C$93)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E605*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F605*$C$92/Defaults!$B$258+$G605*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L644*$E605)\n\n))*Q679\n\n+(IF(A679=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J644*$E605))\n\n))*R679,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A679=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K605-F605)*Defaults!$C$254*Defaults!$C$250)\n+((L605-G605)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F605*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K605-F605)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F605*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K605-F605)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F605*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K605-F605)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F605*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K605-F605)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F605*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K605-F605)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F605*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K605-F605)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G605*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G605*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G605*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G605*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G605*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L605-G605)*$C$526*365*0.5,0))),0)*Q679","v":0},{"v":2740984.3781210035,"d":"$2,740,984"},{"v":146008.34408225492,"d":"$146,008"},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I605:J605)-SUM(D605:E605)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H605-C605)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A679=\"N/A\",A679<D$484,A679>E$484),0,\nB$484*(1+C$484)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$485,A679>E$485),0,B$485*(1+C$485)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$486,A679>E$486),0,B$486*(1+C$486)^(B679-1))),0)\n\n))*Q679","v":{"v":11165.785017956596,"d":"$11,166"}},0,0,0,{"v":29536153.442659862,"d":"$29,536,153"},0,{"v":29536153.442659862,"d":"$29,536,153"},{"$f":"IF(A679=\"N/A\",0,VLOOKUP(A679,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5108687808150082,"d":"0.51"}},{"$f":"IF(A679=\"N/A\", 0,VLOOKUP(A679,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6468390360515741,"d":"0.65"}}]
[2045,16,0,{"$f":"(IF($A680=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A680>=$C$466, $A680<=$C$467)),\n($C606+(0.5*($H606-$C606)))*$C$85*$C$91*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+($D606+(0.5*($I606-$D606)))*$C$93*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+(($E606+(0.5*($J606-$E606)))*$C$94+($E606+(0.5*($J606-$E606)))*$C$91*$C$95)*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A680=\"N/A\",0,\nIF(A680>=$C$304,$D$304*$C$68/$C$69*(($C$93*D606)+($C$91*$C$85*C606)+($C$91*$C$95*E606+E606*$C$94))+IFERROR($D$304*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),\nIF(A680>=$C$300,($D$300*$C$68/$C$69*(($C$93*D606))+($E$300*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$299,($D$299*$C$68/$C$69*(($C$93*D606))+($E$299*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$298,($D$298*$C$68/$C$69*(($C$93*D606))+($E$298*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$329*$B$330*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$337*$B$338*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$313*$B$314*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$321*$B$322*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I606:J606)-SUM(D606:E606))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H606-C606))))\n\n))*Q680)","v":{"v":12782460.179004014,"d":"$12,782,460"}},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I606:J606)-SUM(D606:E606))+(Defaults!$B$59*0.5*$C$72*(H606-C606)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D606+$E$300*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D606+$E$299*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D606+$E$298*$C$68*(Defaults!$B$60)*E606,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0),0)))*Q680","v":{"v":13293293.362646032,"d":"$13,293,293"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A680=\"N/A\",0,(\n(($B$355+($D$355*($B680-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B680-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B680-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B680-1)))*(($B$386-$C$386)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B680-1)))*(($B$387-$C$387)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C606*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C606*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D606*$C$93)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E606*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F606*$C$92/Defaults!$B$258+$G606*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L645*$E606)\n\n))*Q680\n\n+(IF(A680=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J645*$E606))\n\n))*R680,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A680=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K606-F606)*Defaults!$C$254*Defaults!$C$250)\n+((L606-G606)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F606*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K606-F606)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F606*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K606-F606)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F606*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K606-F606)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F606*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K606-F606)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F606*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K606-F606)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F606*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K606-F606)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G606*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G606*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G606*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G606*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G606*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L606-G606)*$C$526*365*0.5,0))),0)*Q680","v":0},{"v":2746307.1472301898,"d":"$2,746,307"},{"v":142929.41048778934,"d":"$142,929"},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I606:J606)-SUM(D606:E606)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H606-C606)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A680=\"N/A\",A680<D$484,A680>E$484),0,\nB$484*(1+C$484)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$485,A680>E$485),0,B$485*(1+C$485)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$486,A680>E$486),0,B$486*(1+C$486)^(B680-1))),0)\n\n))*Q680","v":{"v":10930.39373329308,"d":"$10,930"}},0,0,0,{"v":28975920.493101317,"d":"$28,975,920"},0,{"v":28975920.493101317,"d":"$28,975,920"},{"$f":"IF(A680=\"N/A\",0,VLOOKUP(A680,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4955080318283299,"d":"0.50"}},{"$f":"IF(A680=\"N/A\", 0,VLOOKUP(A680,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6341559176976218,"d":"0.63"}}]
[2046,17,0,{"$f":"(IF($A681=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A681>=$C$466, $A681<=$C$467)),\n($C607+(0.5*($H607-$C607)))*$C$85*$C$91*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+($D607+(0.5*($I607-$D607)))*$C$93*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+(($E607+(0.5*($J607-$E607)))*$C$94+($E607+(0.5*($J607-$E607)))*$C$91*$C$95)*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A681=\"N/A\",0,\nIF(A681>=$C$304,$D$304*$C$68/$C$69*(($C$93*D607)+($C$91*$C$85*C607)+($C$91*$C$95*E607+E607*$C$94))+IFERROR($D$304*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),\nIF(A681>=$C$300,($D$300*$C$68/$C$69*(($C$93*D607))+($E$300*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$299,($D$299*$C$68/$C$69*(($C$93*D607))+($E$299*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$298,($D$298*$C$68/$C$69*(($C$93*D607))+($E$298*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$329*$B$330*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$337*$B$338*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$313*$B$314*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$321*$B$322*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I607:J607)-SUM(D607:E607))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H607-C607))))\n\n))*Q681)","v":{"v":12511584.157697838,"d":"$12,511,584"}},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I607:J607)-SUM(D607:E607))+(Defaults!$B$59*0.5*$C$72*(H607-C607)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D607+$E$300*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D607+$E$299*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D607+$E$298*$C$68*(Defaults!$B$60)*E607,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0),0)))*Q681","v":{"v":13011655.986995853,"d":"$13,011,656"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A681=\"N/A\",0,(\n(($B$355+($D$355*($B681-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B681-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B681-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B681-1)))*(($B$386-$C$386)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B681-1)))*(($B$387-$C$387)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C607*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C607*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D607*$C$93)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E607*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F607*$C$92/Defaults!$B$258+$G607*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L646*$E607)\n\n))*Q681\n\n+(IF(A681=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J646*$E607))\n\n))*R681,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A681=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K607-F607)*Defaults!$C$254*Defaults!$C$250)\n+((L607-G607)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F607*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K607-F607)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F607*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K607-F607)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F607*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K607-F607)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F607*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K607-F607)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F607*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K607-F607)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F607*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K607-F607)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G607*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G607*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G607*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G607*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G607*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L607-G607)*$C$526*365*0.5,0))),0)*Q681","v":0},{"v":2759446.646542098,"d":"$2,759,447"},{"v":139903.62801981147,"d":"$139,904"},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I607:J607)-SUM(D607:E607)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H607-C607)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A681=\"N/A\",A681<D$484,A681>E$484),0,\nB$484*(1+C$484)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$485,A681>E$485),0,B$485*(1+C$485)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$486,A681>E$486),0,B$486*(1+C$486)^(B681-1))),0)\n\n))*Q681","v":{"v":10699.063145396436,"d":"$10,699"}},0,0,0,{"v":28433289.482400995,"d":"$28,433,289"},0,{"v":28433289.482400995,"d":"$28,433,289"},{"$f":"IF(A681=\"N/A\",0,VLOOKUP(A681,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4806091482331038,"d":"0.48"}},{"$f":"IF(A681=\"N/A\", 0,VLOOKUP(A681,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6217214879388449,"d":"0.62"}}]
[2047,18,0,{"$f":"(IF($A682=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A682>=$C$466, $A682<=$C$467)),\n($C608+(0.5*($H608-$C608)))*$C$85*$C$91*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+($D608+(0.5*($I608-$D608)))*$C$93*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+(($E608+(0.5*($J608-$E608)))*$C$94+($E608+(0.5*($J608-$E608)))*$C$91*$C$95)*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A682=\"N/A\",0,\nIF(A682>=$C$304,$D$304*$C$68/$C$69*(($C$93*D608)+($C$91*$C$85*C608)+($C$91*$C$95*E608+E608*$C$94))+IFERROR($D$304*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),\nIF(A682>=$C$300,($D$300*$C$68/$C$69*(($C$93*D608))+($E$300*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$299,($D$299*$C$68/$C$69*(($C$93*D608))+($E$299*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$298,($D$298*$C$68/$C$69*(($C$93*D608))+($E$298*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$329*$B$330*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$337*$B$338*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$313*$B$314*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$321*$B$322*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I608:J608)-SUM(D608:E608))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H608-C608))))\n\n))*Q682)","v":{"v":12245441.134876003,"d":"$12,245,441"}},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I608:J608)-SUM(D608:E608))+(Defaults!$B$59*0.5*$C$72*(H608-C608)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D608+$E$300*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D608+$E$299*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D608+$E$298*$C$68*(Defaults!$B$60)*E608,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0),0)))*Q682","v":{"v":12734936.919171464,"d":"$12,734,937"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A682=\"N/A\",0,(\n(($B$355+($D$355*($B682-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B682-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B682-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B682-1)))*(($B$386-$C$386)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B682-1)))*(($B$387-$C$387)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C608*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C608*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D608*$C$93)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E608*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F608*$C$92/Defaults!$B$258+$G608*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L647*$E608)\n\n))*Q682\n\n+(IF(A682=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J647*$E608))\n\n))*R682,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A682=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K608-F608)*Defaults!$C$254*Defaults!$C$250)\n+((L608-G608)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F608*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K608-F608)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F608*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K608-F608)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F608*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K608-F608)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F608*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K608-F608)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F608*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K608-F608)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F608*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K608-F608)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G608*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G608*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G608*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G608*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G608*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L608-G608)*$C$526*365*0.5,0))),0)*Q682","v":0},{"v":2771768.345477074,"d":"$2,771,768"},{"v":136930.58399043977,"d":"$136,931"},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I608:J608)-SUM(D608:E608)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H608-C608)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A682=\"N/A\",A682<D$484,A682>E$484),0,\nB$484*(1+C$484)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$485,A682>E$485),0,B$485*(1+C$485)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$486,A682>E$486),0,B$486*(1+C$486)^(B682-1))),0)\n\n))*Q682","v":{"v":10471.761873214888,"d":"$10,472"}},0,0,0,{"v":27899548.745388195,"d":"$27,899,549"},0,{"v":27899548.745388195,"d":"$27,899,549"},{"$f":"IF(A682=\"N/A\",0,VLOOKUP(A682,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.46615824270912104,"d":"0.47"}},{"$f":"IF(A682=\"N/A\", 0,VLOOKUP(A682,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6095308705282794,"d":"0.61"}}]
[2048,19,0,{"$f":"(IF($A683=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A683>=$C$466, $A683<=$C$467)),\n($C609+(0.5*($H609-$C609)))*$C$85*$C$91*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+($D609+(0.5*($I609-$D609)))*$C$93*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+(($E609+(0.5*($J609-$E609)))*$C$94+($E609+(0.5*($J609-$E609)))*$C$91*$C$95)*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A683=\"N/A\",0,\nIF(A683>=$C$304,$D$304*$C$68/$C$69*(($C$93*D609)+($C$91*$C$85*C609)+($C$91*$C$95*E609+E609*$C$94))+IFERROR($D$304*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),\nIF(A683>=$C$300,($D$300*$C$68/$C$69*(($C$93*D609))+($E$300*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$299,($D$299*$C$68/$C$69*(($C$93*D609))+($E$299*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$298,($D$298*$C$68/$C$69*(($C$93*D609))+($E$298*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$329*$B$330*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$337*$B$338*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$313*$B$314*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$321*$B$322*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I609:J609)-SUM(D609:E609))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H609-C609))))\n\n))*Q683)","v":{"v":11983991.381072761,"d":"$11,983,991"}},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I609:J609)-SUM(D609:E609))+(Defaults!$B$59*0.5*$C$72*(H609-C609)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D609+$E$300*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D609+$E$299*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D609+$E$298*$C$68*(Defaults!$B$60)*E609,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0),0)))*Q683","v":{"v":12463095.015090583,"d":"$12,463,095"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A683=\"N/A\",0,(\n(($B$355+($D$355*($B683-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B683-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B683-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B683-1)))*(($B$386-$C$386)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B683-1)))*(($B$387-$C$387)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C609*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C609*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D609*$C$93)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E609*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F609*$C$92/Defaults!$B$258+$G609*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L648*$E609)\n\n))*Q683\n\n+(IF(A683=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J648*$E609))\n\n))*R683,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A683=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K609-F609)*Defaults!$C$254*Defaults!$C$250)\n+((L609-G609)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F609*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K609-F609)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F609*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K609-F609)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F609*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K609-F609)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F609*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K609-F609)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F609*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K609-F609)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F609*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K609-F609)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G609*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G609*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G609*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G609*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G609*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L609-G609)*$C$526*365*0.5,0))),0)*Q683","v":0},{"v":2783284.491555294,"d":"$2,783,284"},{"v":134009.84247632357,"d":"$134,010"},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I609:J609)-SUM(D609:E609)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H609-C609)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A683=\"N/A\",A683<D$484,A683>E$484),0,\nB$484*(1+C$484)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$485,A683>E$485),0,B$485*(1+C$485)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$486,A683>E$486),0,B$486*(1+C$486)^(B683-1))),0)\n\n))*Q683","v":{"v":10248.456751633092,"d":"$10,248"}},0,0,0,{"v":27374629.186946597,"d":"$27,374,629"},0,{"v":27374629.186946597,"d":"$27,374,629"},{"$f":"IF(A683=\"N/A\",0,VLOOKUP(A683,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4521418454986626,"d":"0.45"}},{"$f":"IF(A683=\"N/A\", 0,VLOOKUP(A683,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5975792848316464,"d":"0.60"}}]
[2049,20,0,{"$f":"(IF($A684=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A684>=$C$466, $A684<=$C$467)),\n($C610+(0.5*($H610-$C610)))*$C$85*$C$91*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+($D610+(0.5*($I610-$D610)))*$C$93*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+(($E610+(0.5*($J610-$E610)))*$C$94+($E610+(0.5*($J610-$E610)))*$C$91*$C$95)*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A684=\"N/A\",0,\nIF(A684>=$C$304,$D$304*$C$68/$C$69*(($C$93*D610)+($C$91*$C$85*C610)+($C$91*$C$95*E610+E610*$C$94))+IFERROR($D$304*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),\nIF(A684>=$C$300,($D$300*$C$68/$C$69*(($C$93*D610))+($E$300*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$299,($D$299*$C$68/$C$69*(($C$93*D610))+($E$299*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$298,($D$298*$C$68/$C$69*(($C$93*D610))+($E$298*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$329*$B$330*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$337*$B$338*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$313*$B$314*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$321*$B$322*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I610:J610)-SUM(D610:E610))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H610-C610))))\n\n))*Q684)","v":{"v":11727193.276983842,"d":"$11,727,193"}},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I610:J610)-SUM(D610:E610))+(Defaults!$B$59*0.5*$C$72*(H610-C610)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D610+$E$300*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D610+$E$299*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D610+$E$298*$C$68*(Defaults!$B$60)*E610,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0),0)))*Q684","v":{"v":12196087.158367353,"d":"$12,196,087"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A684=\"N/A\",0,(\n(($B$355+($D$355*($B684-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B684-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B684-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B684-1)))*(($B$386-$C$386)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B684-1)))*(($B$387-$C$387)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C610*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C610*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D610*$C$93)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E610*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F610*$C$92/Defaults!$B$258+$G610*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L649*$E610)\n\n))*Q684\n\n+(IF(A684=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J649*$E610))\n\n))*R684,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A684=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K610-F610)*Defaults!$C$254*Defaults!$C$250)\n+((L610-G610)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F610*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K610-F610)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F610*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K610-F610)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F610*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K610-F610)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F610*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K610-F610)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F610*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K610-F610)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F610*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K610-F610)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G610*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G610*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G610*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G610*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G610*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L610-G610)*$C$526*365*0.5,0))),0)*Q684","v":0},{"v":2785813.8858020967,"d":"$2,785,814"},{"v":131140.9460890281,"d":"$131,141"},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I610:J610)-SUM(D610:E610)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H610-C610)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A684=\"N/A\",A684<D$484,A684>E$484),0,\nB$484*(1+C$484)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$485,A684>E$485),0,B$485*(1+C$485)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$486,A684>E$486),0,B$486*(1+C$486)^(B684-1))),0)\n\n))*Q684","v":{"v":10029.11296712913,"d":"$10,029"}},0,0,0,{"v":26850264.38020945,"d":"$26,850,264"},0,{"v":26850264.38020945,"d":"$26,850,264"},{"$f":"IF(A684=\"N/A\",0,VLOOKUP(A684,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4385468918512731,"d":"0.44"}},{"$f":"IF(A684=\"N/A\", 0,VLOOKUP(A684,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5858620439525946,"d":"0.59"}}]
[2050,21,0,{"$f":"(IF($A685=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A685>=$C$466, $A685<=$C$467)),\n($C611+(0.5*($H611-$C611)))*$C$85*$C$91*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+($D611+(0.5*($I611-$D611)))*$C$93*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+(($E611+(0.5*($J611-$E611)))*$C$94+($E611+(0.5*($J611-$E611)))*$C$91*$C$95)*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A685=\"N/A\",0,\nIF(A685>=$C$304,$D$304*$C$68/$C$69*(($C$93*D611)+($C$91*$C$85*C611)+($C$91*$C$95*E611+E611*$C$94))+IFERROR($D$304*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),\nIF(A685>=$C$300,($D$300*$C$68/$C$69*(($C$93*D611))+($E$300*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$299,($D$299*$C$68/$C$69*(($C$93*D611))+($E$299*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$298,($D$298*$C$68/$C$69*(($C$93*D611))+($E$298*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$329*$B$330*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$337*$B$338*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$313*$B$314*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$321*$B$322*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I611:J611)-SUM(D611:E611))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H611-C611))))\n\n))*Q685)","v":{"v":11475003.463031968,"d":"$11,475,003"}},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I611:J611)-SUM(D611:E611))+(Defaults!$B$59*0.5*$C$72*(H611-C611)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D611+$E$300*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D611+$E$299*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D611+$E$298*$C$68*(Defaults!$B$60)*E611,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0),0)))*Q685","v":{"v":11933868.41611583,"d":"$11,933,868"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A685=\"N/A\",0,(\n(($B$355+($D$355*($B685-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B685-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B685-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B685-1)))*(($B$386-$C$386)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B685-1)))*(($B$387-$C$387)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C611*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C611*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D611*$C$93)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E611*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F611*$C$92/Defaults!$B$258+$G611*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L650*$E611)\n\n))*Q685\n\n+(IF(A685=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J650*$E611))\n\n))*R685,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A685=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K611-F611)*Defaults!$C$254*Defaults!$C$250)\n+((L611-G611)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F611*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K611-F611)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F611*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K611-F611)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F611*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K611-F611)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F611*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K611-F611)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F611*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K611-F611)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F611*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K611-F611)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G611*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G611*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G611*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G611*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G611*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L611-G611)*$C$526*365*0.5,0))),0)*Q685","v":0},{"v":2666299.7241316596,"d":"$2,666,300"},{"v":116004.42757176937,"d":"$116,004"},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I611:J611)-SUM(D611:E611)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H611-C611)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A685=\"N/A\",A685<D$484,A685>E$484),0,\nB$484*(1+C$484)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$485,A685>E$485),0,B$485*(1+C$485)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$486,A685>E$486),0,B$486*(1+C$486)^(B685-1))),0)\n\n))*Q685","v":{"v":9813.694186886605,"d":"$9,814"}},0,0,0,{"v":26200989.72503811,"d":"$26,200,990"},0,{"v":26200989.72503811,"d":"$26,200,990"},{"$f":"IF(A685=\"N/A\",0,VLOOKUP(A685,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4253607098460457,"d":"0.43"}},{"$f":"IF(A685=\"N/A\", 0,VLOOKUP(A685,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5743745528947004,"d":"0.57"}}]
[2051,22,0,{"$f":"(IF($A686=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A686>=$C$466, $A686<=$C$467)),\n($C612+(0.5*($H612-$C612)))*$C$85*$C$91*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+($D612+(0.5*($I612-$D612)))*$C$93*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+(($E612+(0.5*($J612-$E612)))*$C$94+($E612+(0.5*($J612-$E612)))*$C$91*$C$95)*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A686=\"N/A\",0,\nIF(A686>=$C$304,$D$304*$C$68/$C$69*(($C$93*D612)+($C$91*$C$85*C612)+($C$91*$C$95*E612+E612*$C$94))+IFERROR($D$304*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),\nIF(A686>=$C$300,($D$300*$C$68/$C$69*(($C$93*D612))+($E$300*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$299,($D$299*$C$68/$C$69*(($C$93*D612))+($E$299*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$298,($D$298*$C$68/$C$69*(($C$93*D612))+($E$298*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$329*$B$330*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$337*$B$338*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$313*$B$314*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$321*$B$322*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I612:J612)-SUM(D612:E612))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H612-C612))))\n\n))*Q686)","v":{"v":11227376.981646625,"d":"$11,227,377"}},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I612:J612)-SUM(D612:E612))+(Defaults!$B$59*0.5*$C$72*(H612-C612)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D612+$E$300*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D612+$E$299*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D612+$E$298*$C$68*(Defaults!$B$60)*E612,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0),0)))*Q686","v":{"v":11676392.18716725,"d":"$11,676,392"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A686=\"N/A\",0,(\n(($B$355+($D$355*($B686-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B686-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B686-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B686-1)))*(($B$386-$C$386)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B686-1)))*(($B$387-$C$387)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C612*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C612*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D612*$C$93)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E612*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F612*$C$92/Defaults!$B$258+$G612*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L651*$E612)\n\n))*Q686\n\n+(IF(A686=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J651*$E612))\n\n))*R686,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A686=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K612-F612)*Defaults!$C$254*Defaults!$C$250)\n+((L612-G612)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F612*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K612-F612)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F612*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K612-F612)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F612*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K612-F612)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F612*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K612-F612)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F612*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K612-F612)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F612*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K612-F612)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G612*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G612*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G612*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G612*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G612*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L612-G612)*$C$526*365*0.5,0))),0)*Q686","v":0},{"v":2667490.298620548,"d":"$2,667,490"},{"v":113503.34496228854,"d":"$113,503"},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I612:J612)-SUM(D612:E612)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H612-C612)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A686=\"N/A\",A686<D$484,A686>E$484),0,\nB$484*(1+C$484)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$485,A686>E$485),0,B$485*(1+C$485)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$486,A686>E$486),0,B$486*(1+C$486)^(B686-1))),0)\n\n))*Q686","v":{"v":9602.162681632768,"d":"$9,602"}},0,0,0,{"v":25694364.975078344,"d":"$25,694,365"},0,{"v":25694364.975078344,"d":"$25,694,365"},{"$f":"IF(A686=\"N/A\",0,VLOOKUP(A686,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.41257100858006374,"d":"0.41"}},{"$f":"IF(A686=\"N/A\", 0,VLOOKUP(A686,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5631123067595103,"d":"0.56"}}]
[2052,23,0,{"$f":"(IF($A687=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A687>=$C$466, $A687<=$C$467)),\n($C613+(0.5*($H613-$C613)))*$C$85*$C$91*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+($D613+(0.5*($I613-$D613)))*$C$93*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+(($E613+(0.5*($J613-$E613)))*$C$94+($E613+(0.5*($J613-$E613)))*$C$91*$C$95)*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A687=\"N/A\",0,\nIF(A687>=$C$304,$D$304*$C$68/$C$69*(($C$93*D613)+($C$91*$C$85*C613)+($C$91*$C$95*E613+E613*$C$94))+IFERROR($D$304*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),\nIF(A687>=$C$300,($D$300*$C$68/$C$69*(($C$93*D613))+($E$300*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$299,($D$299*$C$68/$C$69*(($C$93*D613))+($E$299*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$298,($D$298*$C$68/$C$69*(($C$93*D613))+($E$298*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$329*$B$330*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$337*$B$338*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$313*$B$314*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$321*$B$322*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I613:J613)-SUM(D613:E613))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H613-C613))))\n\n))*Q687)","v":{"v":10984267.412561113,"d":"$10,984,267"}},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I613:J613)-SUM(D613:E613))+(Defaults!$B$59*0.5*$C$72*(H613-C613)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D613+$E$300*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D613+$E$299*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D613+$E$298*$C$68*(Defaults!$B$60)*E613,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0),0)))*Q687","v":{"v":11423610.343016386,"d":"$11,423,610"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A687=\"N/A\",0,(\n(($B$355+($D$355*($B687-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B687-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B687-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B687-1)))*(($B$386-$C$386)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B687-1)))*(($B$387-$C$387)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C613*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C613*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D613*$C$93)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E613*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F613*$C$92/Defaults!$B$258+$G613*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L652*$E613)\n\n))*Q687\n\n+(IF(A687=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J652*$E613))\n\n))*R687,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A687=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K613-F613)*Defaults!$C$254*Defaults!$C$250)\n+((L613-G613)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F613*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K613-F613)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F613*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K613-F613)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F613*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K613-F613)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F613*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K613-F613)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F613*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K613-F613)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F613*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K613-F613)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G613*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G613*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G613*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G613*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G613*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L613-G613)*$C$526*365*0.5,0))),0)*Q687","v":0},{"v":2668129.6354160323,"d":"$2,668,130"},{"v":111047.78984409547,"d":"$111,048"},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I613:J613)-SUM(D613:E613)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H613-C613)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A687=\"N/A\",A687<D$484,A687>E$484),0,\nB$484*(1+C$484)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$485,A687>E$485),0,B$485*(1+C$485)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$486,A687>E$486),0,B$486*(1+C$486)^(B687-1))),0)\n\n))*Q687","v":{"v":9394.479442463238,"d":"$9,394"}},0,0,0,{"v":25196449.660280086,"d":"$25,196,450"},0,{"v":25196449.660280086,"d":"$25,196,450"},{"$f":"IF(A687=\"N/A\",0,VLOOKUP(A687,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.400165866711992,"d":"0.40"}},{"$f":"IF(A687=\"N/A\", 0,VLOOKUP(A687,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.552070888979912,"d":"0.55"}}]
[2053,24,0,{"$f":"(IF($A688=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A688>=$C$466, $A688<=$C$467)),\n($C614+(0.5*($H614-$C614)))*$C$85*$C$91*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+($D614+(0.5*($I614-$D614)))*$C$93*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+(($E614+(0.5*($J614-$E614)))*$C$94+($E614+(0.5*($J614-$E614)))*$C$91*$C$95)*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A688=\"N/A\",0,\nIF(A688>=$C$304,$D$304*$C$68/$C$69*(($C$93*D614)+($C$91*$C$85*C614)+($C$91*$C$95*E614+E614*$C$94))+IFERROR($D$304*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),\nIF(A688>=$C$300,($D$300*$C$68/$C$69*(($C$93*D614))+($E$300*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$299,($D$299*$C$68/$C$69*(($C$93*D614))+($E$299*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$298,($D$298*$C$68/$C$69*(($C$93*D614))+($E$298*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$329*$B$330*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$337*$B$338*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$313*$B$314*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$321*$B$322*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I614:J614)-SUM(D614:E614))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H614-C614))))\n\n))*Q688)","v":{"v":10745627.001418104,"d":"$10,745,627"}},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I614:J614)-SUM(D614:E614))+(Defaults!$B$59*0.5*$C$72*(H614-C614)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D614+$E$300*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D614+$E$299*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D614+$E$298*$C$68*(Defaults!$B$60)*E614,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0),0)))*Q688","v":{"v":11175473.361800235,"d":"$11,175,473"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A688=\"N/A\",0,(\n(($B$355+($D$355*($B688-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B688-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B688-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B688-1)))*(($B$386-$C$386)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B688-1)))*(($B$387-$C$387)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C614*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C614*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D614*$C$93)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E614*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F614*$C$92/Defaults!$B$258+$G614*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L653*$E614)\n\n))*Q688\n\n+(IF(A688=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J653*$E614))\n\n))*R688,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A688=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K614-F614)*Defaults!$C$254*Defaults!$C$250)\n+((L614-G614)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F614*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K614-F614)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F614*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K614-F614)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F614*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K614-F614)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F614*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K614-F614)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F614*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K614-F614)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F614*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K614-F614)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G614*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G614*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G614*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G614*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G614*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L614-G614)*$C$526*365*0.5,0))),0)*Q688","v":0},{"v":2668228.686942902,"d":"$2,668,229"},{"v":108637.28556008766,"d":"$108,637"},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I614:J614)-SUM(D614:E614)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H614-C614)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A688=\"N/A\",A688<D$484,A688>E$484),0,\nB$484*(1+C$484)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$485,A688>E$485),0,B$485*(1+C$485)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$486,A688>E$486),0,B$486*(1+C$486)^(B688-1))),0)\n\n))*Q688","v":{"v":9190.604291903868,"d":"$9,191"}},0,0,0,{"v":24707156.94001323,"d":"$24,707,157"},0,{"v":24707156.94001323,"d":"$24,707,157"},{"$f":"IF(A688=\"N/A\",0,VLOOKUP(A688,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3881337213501378,"d":"0.39"}},{"$f":"IF(A688=\"N/A\", 0,VLOOKUP(A688,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5412459695881492,"d":"0.54"}}]
[2054,25,0,{"$f":"(IF($A689=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A689>=$C$466, $A689<=$C$467)),\n($C615+(0.5*($H615-$C615)))*$C$85*$C$91*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+($D615+(0.5*($I615-$D615)))*$C$93*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+(($E615+(0.5*($J615-$E615)))*$C$94+($E615+(0.5*($J615-$E615)))*$C$91*$C$95)*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A689=\"N/A\",0,\nIF(A689>=$C$304,$D$304*$C$68/$C$69*(($C$93*D615)+($C$91*$C$85*C615)+($C$91*$C$95*E615+E615*$C$94))+IFERROR($D$304*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),\nIF(A689>=$C$300,($D$300*$C$68/$C$69*(($C$93*D615))+($E$300*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$299,($D$299*$C$68/$C$69*(($C$93*D615))+($E$299*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$298,($D$298*$C$68/$C$69*(($C$93*D615))+($E$298*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$329*$B$330*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$337*$B$338*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$313*$B$314*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$321*$B$322*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I615:J615)-SUM(D615:E615))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H615-C615))))\n\n))*Q689)","v":{"v":10511406.781963792,"d":"$10,511,407"}},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I615:J615)-SUM(D615:E615))+(Defaults!$B$59*0.5*$C$72*(H615-C615)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D615+$E$300*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D615+$E$299*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D615+$E$298*$C$68*(Defaults!$B$60)*E615,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0),0)))*Q689","v":{"v":10931930.455600621,"d":"$10,931,930"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A689=\"N/A\",0,(\n(($B$355+($D$355*($B689-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B689-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B689-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B689-1)))*(($B$386-$C$386)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B689-1)))*(($B$387-$C$387)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C615*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C615*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D615*$C$93)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E615*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F615*$C$92/Defaults!$B$258+$G615*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L654*$E615)\n\n))*Q689\n\n+(IF(A689=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J654*$E615))\n\n))*R689,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A689=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K615-F615)*Defaults!$C$254*Defaults!$C$250)\n+((L615-G615)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F615*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K615-F615)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F615*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K615-F615)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F615*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K615-F615)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F615*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K615-F615)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F615*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K615-F615)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F615*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K615-F615)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G615*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G615*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G615*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G615*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G615*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L615-G615)*$C$526*365*0.5,0))),0)*Q689","v":0},{"v":2638238.2952454505,"d":"$2,638,238"},{"v":106271.34295689611,"d":"$106,271"},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I615:J615)-SUM(D615:E615)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H615-C615)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A689=\"N/A\",A689<D$484,A689>E$484),0,\nB$484*(1+C$484)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$485,A689>E$485),0,B$485*(1+C$485)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$486,A689>E$486),0,B$486*(1+C$486)^(B689-1))),0)\n\n))*Q689","v":{"v":8990.495989450728,"d":"$8,990"}},0,0,0,{"v":24196837.37175621,"d":"$24,196,837"},0,{"v":24196837.37175621,"d":"$24,196,837"},{"$f":"IF(A689=\"N/A\",0,VLOOKUP(A689,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3764633572746244,"d":"0.38"}},{"$f":"IF(A689=\"N/A\", 0,VLOOKUP(A689,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5306333035177931,"d":"0.53"}}]
[2055,26,0,{"$f":"(IF($A690=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A690>=$C$466, $A690<=$C$467)),\n($C616+(0.5*($H616-$C616)))*$C$85*$C$91*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+($D616+(0.5*($I616-$D616)))*$C$93*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+(($E616+(0.5*($J616-$E616)))*$C$94+($E616+(0.5*($J616-$E616)))*$C$91*$C$95)*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A690=\"N/A\",0,\nIF(A690>=$C$304,$D$304*$C$68/$C$69*(($C$93*D616)+($C$91*$C$85*C616)+($C$91*$C$95*E616+E616*$C$94))+IFERROR($D$304*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),\nIF(A690>=$C$300,($D$300*$C$68/$C$69*(($C$93*D616))+($E$300*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$299,($D$299*$C$68/$C$69*(($C$93*D616))+($E$299*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$298,($D$298*$C$68/$C$69*(($C$93*D616))+($E$298*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$329*$B$330*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$337*$B$338*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$313*$B$314*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$321*$B$322*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I616:J616)-SUM(D616:E616))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H616-C616))))\n\n))*Q690)","v":{"v":10281556.692099934,"d":"$10,281,557"}},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I616:J616)-SUM(D616:E616))+(Defaults!$B$59*0.5*$C$72*(H616-C616)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D616+$E$300*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D616+$E$299*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D616+$E$298*$C$68*(Defaults!$B$60)*E616,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0),0)))*Q690","v":{"v":10692929.6913511,"d":"$10,692,930"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A690=\"N/A\",0,(\n(($B$355+($D$355*($B690-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B690-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B690-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B690-1)))*(($B$386-$C$386)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B690-1)))*(($B$387-$C$387)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C616*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C616*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D616*$C$93)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E616*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F616*$C$92/Defaults!$B$258+$G616*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L655*$E616)\n\n))*Q690\n\n+(IF(A690=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J655*$E616))\n\n))*R690,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A690=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K616-F616)*Defaults!$C$254*Defaults!$C$250)\n+((L616-G616)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F616*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K616-F616)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F616*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K616-F616)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F616*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K616-F616)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F616*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K616-F616)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F616*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K616-F616)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F616*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K616-F616)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G616*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G616*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G616*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G616*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G616*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L616-G616)*$C$526*365*0.5,0))),0)*Q690","v":0},{"v":2608398.150094019,"d":"$2,608,398"},{"v":103949.4615672938,"d":"$103,949"},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I616:J616)-SUM(D616:E616)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H616-C616)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A690=\"N/A\",A690<D$484,A690>E$484),0,\nB$484*(1+C$484)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$485,A690>E$485),0,B$485*(1+C$485)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$486,A690>E$486),0,B$486*(1+C$486)^(B690-1))),0)\n\n))*Q690","v":{"v":8794.112331819828,"d":"$8,794"}},0,0,0,{"v":23695628.107444167,"d":"$23,695,628"},0,{"v":23695628.107444167,"d":"$23,695,628"},{"$f":"IF(A690=\"N/A\",0,VLOOKUP(A690,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3651438964836319,"d":"0.37"}},{"$f":"IF(A690=\"N/A\", 0,VLOOKUP(A690,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5202287289390128,"d":"0.52"}}]
[2056,27,0,{"$f":"(IF($A691=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A691>=$C$466, $A691<=$C$467)),\n($C617+(0.5*($H617-$C617)))*$C$85*$C$91*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+($D617+(0.5*($I617-$D617)))*$C$93*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+(($E617+(0.5*($J617-$E617)))*$C$94+($E617+(0.5*($J617-$E617)))*$C$91*$C$95)*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A691=\"N/A\",0,\nIF(A691>=$C$304,$D$304*$C$68/$C$69*(($C$93*D617)+($C$91*$C$85*C617)+($C$91*$C$95*E617+E617*$C$94))+IFERROR($D$304*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),\nIF(A691>=$C$300,($D$300*$C$68/$C$69*(($C$93*D617))+($E$300*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$299,($D$299*$C$68/$C$69*(($C$93*D617))+($E$299*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$298,($D$298*$C$68/$C$69*(($C$93*D617))+($E$298*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$329*$B$330*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$337*$B$338*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$313*$B$314*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$321*$B$322*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I617:J617)-SUM(D617:E617))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H617-C617))))\n\n))*Q691)","v":{"v":10056025.684052633,"d":"$10,056,026"}},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I617:J617)-SUM(D617:E617))+(Defaults!$B$59*0.5*$C$72*(H617-C617)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D617+$E$300*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D617+$E$299*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D617+$E$298*$C$68*(Defaults!$B$60)*E617,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0),0)))*Q691","v":{"v":10458418.105617551,"d":"$10,458,418"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A691=\"N/A\",0,(\n(($B$355+($D$355*($B691-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B691-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B691-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B691-1)))*(($B$386-$C$386)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B691-1)))*(($B$387-$C$387)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C617*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C617*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D617*$C$93)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E617*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F617*$C$92/Defaults!$B$258+$G617*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L656*$E617)\n\n))*Q691\n\n+(IF(A691=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J656*$E617))\n\n))*R691,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A691=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K617-F617)*Defaults!$C$254*Defaults!$C$250)\n+((L617-G617)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F617*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K617-F617)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F617*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K617-F617)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F617*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K617-F617)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F617*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K617-F617)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F617*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K617-F617)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F617*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K617-F617)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G617*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G617*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G617*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G617*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G617*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L617-G617)*$C$526*365*0.5,0))),0)*Q691","v":0},{"v":2578713.889798489,"d":"$2,578,714"},{"v":101671.1307327961,"d":"$101,671"},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I617:J617)-SUM(D617:E617)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H617-C617)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A691=\"N/A\",A691<D$484,A691>E$484),0,\nB$484*(1+C$484)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$485,A691>E$485),0,B$485*(1+C$485)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$486,A691>E$486),0,B$486*(1+C$486)^(B691-1))),0)\n\n))*Q691","v":{"v":8601.410248129288,"d":"$8,601"}},0,0,0,{"v":23203430.2204496,"d":"$23,203,430"},0,{"v":23203430.2204496,"d":"$23,203,430"},{"$f":"IF(A691=\"N/A\",0,VLOOKUP(A691,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3541647880539591,"d":"0.35"}},{"$f":"IF(A691=\"N/A\", 0,VLOOKUP(A691,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5100281656264832,"d":"0.51"}}]
[2057,28,0,{"$f":"(IF($A692=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A692>=$C$466, $A692<=$C$467)),\n($C618+(0.5*($H618-$C618)))*$C$85*$C$91*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+($D618+(0.5*($I618-$D618)))*$C$93*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+(($E618+(0.5*($J618-$E618)))*$C$94+($E618+(0.5*($J618-$E618)))*$C$91*$C$95)*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A692=\"N/A\",0,\nIF(A692>=$C$304,$D$304*$C$68/$C$69*(($C$93*D618)+($C$91*$C$85*C618)+($C$91*$C$95*E618+E618*$C$94))+IFERROR($D$304*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),\nIF(A692>=$C$300,($D$300*$C$68/$C$69*(($C$93*D618))+($E$300*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$299,($D$299*$C$68/$C$69*(($C$93*D618))+($E$299*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$298,($D$298*$C$68/$C$69*(($C$93*D618))+($E$298*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$329*$B$330*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$337*$B$338*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$313*$B$314*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$321*$B$322*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I618:J618)-SUM(D618:E618))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H618-C618))))\n\n))*Q692)","v":{"v":9834761.828906797,"d":"$9,834,762"}},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I618:J618)-SUM(D618:E618))+(Defaults!$B$59*0.5*$C$72*(H618-C618)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D618+$E$300*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D618+$E$299*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D618+$E$298*$C$68*(Defaults!$B$60)*E618,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0),0)))*Q692","v":{"v":10228341.81351178,"d":"$10,228,342"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A692=\"N/A\",0,(\n(($B$355+($D$355*($B692-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B692-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B692-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B692-1)))*(($B$386-$C$386)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B692-1)))*(($B$387-$C$387)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C618*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C618*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D618*$C$93)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E618*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F618*$C$92/Defaults!$B$258+$G618*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L657*$E618)\n\n))*Q692\n\n+(IF(A692=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J657*$E618))\n\n))*R692,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A692=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K618-F618)*Defaults!$C$254*Defaults!$C$250)\n+((L618-G618)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F618*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K618-F618)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F618*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K618-F618)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F618*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K618-F618)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F618*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K618-F618)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F618*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K618-F618)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F618*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K618-F618)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G618*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G618*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G618*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G618*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G618*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L618-G618)*$C$526*365*0.5,0))),0)*Q692","v":0},{"v":2549190.873793637,"d":"$2,549,191"},{"v":99435.83066898196,"d":"$99,436"},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I618:J618)-SUM(D618:E618)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H618-C618)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A692=\"N/A\",A692<D$484,A692>E$484),0,\nB$484*(1+C$484)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$485,A692>E$485),0,B$485*(1+C$485)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$486,A692>E$486),0,B$486*(1+C$486)^(B692-1))),0)\n\n))*Q692","v":{"v":8412.345890228115,"d":"$8,412"}},0,0,0,{"v":22720142.692771424,"d":"$22,720,143"},0,{"v":22720142.692771424,"d":"$22,720,143"},{"$f":"IF(A692=\"N/A\",0,VLOOKUP(A692,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.34351579830645895,"d":"0.34"}},{"$f":"IF(A692=\"N/A\", 0,VLOOKUP(A692,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5000276133592974,"d":"0.50"}}]
[2058,29,0,{"$f":"(IF($A693=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A693>=$C$466, $A693<=$C$467)),\n($C619+(0.5*($H619-$C619)))*$C$85*$C$91*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+($D619+(0.5*($I619-$D619)))*$C$93*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+(($E619+(0.5*($J619-$E619)))*$C$94+($E619+(0.5*($J619-$E619)))*$C$91*$C$95)*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A693=\"N/A\",0,\nIF(A693>=$C$304,$D$304*$C$68/$C$69*(($C$93*D619)+($C$91*$C$85*C619)+($C$91*$C$95*E619+E619*$C$94))+IFERROR($D$304*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),\nIF(A693>=$C$300,($D$300*$C$68/$C$69*(($C$93*D619))+($E$300*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$299,($D$299*$C$68/$C$69*(($C$93*D619))+($E$299*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$298,($D$298*$C$68/$C$69*(($C$93*D619))+($E$298*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$329*$B$330*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$337*$B$338*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$313*$B$314*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$321*$B$322*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I619:J619)-SUM(D619:E619))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H619-C619))))\n\n))*Q693)","v":{"v":9617712.415745433,"d":"$9,617,712"}},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I619:J619)-SUM(D619:E619))+(Defaults!$B$59*0.5*$C$72*(H619-C619)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D619+$E$300*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D619+$E$299*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D619+$E$298*$C$68*(Defaults!$B$60)*E619,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0),0)))*Q693","v":{"v":10002646.11198693,"d":"$10,002,646"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A693=\"N/A\",0,(\n(($B$355+($D$355*($B693-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B693-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B693-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B693-1)))*(($B$386-$C$386)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B693-1)))*(($B$387-$C$387)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C619*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C619*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D619*$C$93)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E619*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F619*$C$92/Defaults!$B$258+$G619*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L658*$E619)\n\n))*Q693\n\n+(IF(A693=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J658*$E619))\n\n))*R693,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A693=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K619-F619)*Defaults!$C$254*Defaults!$C$250)\n+((L619-G619)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F619*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K619-F619)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F619*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K619-F619)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F619*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K619-F619)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F619*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K619-F619)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F619*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K619-F619)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F619*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K619-F619)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G619*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G619*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G619*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G619*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G619*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L619-G619)*$C$526*365*0.5,0))),0)*Q693","v":0},{"v":2519834.191407661,"d":"$2,519,834"},{"v":97243.03347596452,"d":"$97,243"},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I619:J619)-SUM(D619:E619)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H619-C619)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A693=\"N/A\",A693<D$484,A693>E$484),0,\nB$484*(1+C$484)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$485,A693>E$485),0,B$485*(1+C$485)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$486,A693>E$486),0,B$486*(1+C$486)^(B693-1))),0)\n\n))*Q693","v":{"v":8226.874718377325,"d":"$8,227"}},0,0,0,{"v":22245662.627334367,"d":"$22,245,663"},0,{"v":22245662.627334367,"d":"$22,245,663"},{"$f":"IF(A693=\"N/A\",0,VLOOKUP(A693,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3331870012671765,"d":"0.33"}},{"$f":"IF(A693=\"N/A\", 0,VLOOKUP(A693,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.49022315035225233,"d":"0.49"}}]
[2059,30,0,{"$f":"(IF($A694=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A694>=$C$466, $A694<=$C$467)),\n($C620+(0.5*($H620-$C620)))*$C$85*$C$91*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+($D620+(0.5*($I620-$D620)))*$C$93*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+(($E620+(0.5*($J620-$E620)))*$C$94+($E620+(0.5*($J620-$E620)))*$C$91*$C$95)*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A694=\"N/A\",0,\nIF(A694>=$C$304,$D$304*$C$68/$C$69*(($C$93*D620)+($C$91*$C$85*C620)+($C$91*$C$95*E620+E620*$C$94))+IFERROR($D$304*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),\nIF(A694>=$C$300,($D$300*$C$68/$C$69*(($C$93*D620))+($E$300*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$299,($D$299*$C$68/$C$69*(($C$93*D620))+($E$299*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$298,($D$298*$C$68/$C$69*(($C$93*D620))+($E$298*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$329*$B$330*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$337*$B$338*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$313*$B$314*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$321*$B$322*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I620:J620)-SUM(D620:E620))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H620-C620))))\n\n))*Q694)","v":{"v":9404824.045623764,"d":"$9,404,824"}},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I620:J620)-SUM(D620:E620))+(Defaults!$B$59*0.5*$C$72*(H620-C620)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D620+$E$300*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D620+$E$299*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D620+$E$298*$C$68*(Defaults!$B$60)*E620,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0),0)))*Q694","v":{"v":9781275.57775428,"d":"$9,781,276"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A694=\"N/A\",0,(\n(($B$355+($D$355*($B694-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B694-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B694-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B694-1)))*(($B$386-$C$386)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B694-1)))*(($B$387-$C$387)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C620*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C620*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D620*$C$93)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E620*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F620*$C$92/Defaults!$B$258+$G620*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L659*$E620)\n\n))*Q694\n\n+(IF(A694=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J659*$E620))\n\n))*R694,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A694=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K620-F620)*Defaults!$C$254*Defaults!$C$250)\n+((L620-G620)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F620*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K620-F620)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F620*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K620-F620)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F620*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K620-F620)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F620*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K620-F620)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F620*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K620-F620)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F620*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K620-F620)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G620*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G620*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G620*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G620*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G620*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L620-G620)*$C$526*365*0.5,0))),0)*Q694","v":0},{"v":2490648.670394069,"d":"$2,490,649"},{"v":95092.20409634677,"d":"$95,092"},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I620:J620)-SUM(D620:E620)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H620-C620)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A694=\"N/A\",A694<D$484,A694>E$484),0,\nB$484*(1+C$484)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$485,A694>E$485),0,B$485*(1+C$485)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$486,A694>E$486),0,B$486*(1+C$486)^(B694-1))),0)\n\n))*Q694","v":{"v":8044.951582481323,"d":"$8,045"}},0,{"v":1548944.2308975046,"d":"$1,548,944"},0,{"v":23328829.68034845,"d":"$23,328,830"},0,{"v":23328829.68034845,"d":"$23,328,830"},{"$f":"IF(A694=\"N/A\",0,VLOOKUP(A694,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3231687694153021,"d":"0.32"}},{"$f":"IF(A694=\"N/A\", 0,VLOOKUP(A694,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.4806109317178944,"d":"0.48"}}]
["Total Benefits","N/A",{"$f":"SUM(C664:C694)","v":0},{"v":168859788.45891434,"d":"$168,859,788"},{"v":271584353.5837932,"d":"$271,584,354"},0,0,{"v":59928895.50642613,"d":"$59,928,896"},{"v":3892787.2680368554,"d":"$3,892,787"},{"v":250314.27243995664,"d":"$250,314"},0,{"v":1548944.2308975046,"d":"$1,548,944"},0,{"v":506065083.32050806,"d":"$506,065,083"},{"v":6870165.960567384,"d":"$6,870,166"},{"v":499194917.3599406,"d":"$499,194,917"},"N/A","N/A"]

{"sheet":"126.6","index":10,"n_rows":695,"n_cols":18,"rows_kept":695}
["Bridge and Project Overview"]
["ID of bridge, description of improvement, project timeline, traffic volume"]
["Add New Bridge (press Ctrl + Shift + B)"]
["Add Sensitivity Analysis for Current Bridge (press Ctrl + Shift + S)"]
["Delete this Bridge (press Ctrl + Shift + D)"]
["Note: Only delete bridges using this command/button. Deleting bridge tabs through right click will result in (fixable) errors on the Results tab."]
["Change Bridge Name (press Ctrl + Shift + N)"]
["-"]
["Table 1. Bridge Variables "]
["Bridge Variables","Bridge Values"]
["State","Mississippi"]
["County","Madison"]
["Structure Number","210005104512660"]
["Inventory Route",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ROUTE_NUMBER_005D]),FALSE)","v":"00051"}]
["Feature Intersected",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FEATURES_DESC_006A]),FALSE)","v":"'CREEK'"}]
["Facility Carried",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FACILITY_CARRIED_007]),FALSE)","v":"'US 51'"}]
["Latitude",{"$f":"LEFT(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 3, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 5, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 7, 2) & CHAR(34)","v":"32° 40' 50.54\""}]
["Longitude",{"$f":"\"-\" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 2, 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 4, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 6, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 8, 2) & CHAR(34)","v":"-90° 00' 18.60\""}]
["Bridge Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[STRUCTURE_LEN_MT_049]),FALSE)/1609","v":0.01740211311373524}]
["Bypass, Detour Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371","v":{"v":19.262501,"d":"19.26"}}]
["Owner",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OWNER_022]),FALSE)","v":"01"}]
["Functional Class, Rural/Urban",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUNCTIONAL_CLASS_026]),FALSE)","v":"07"}]
["Bridge Road Type",{"$f":"VLOOKUP(B22,Defaults!A359:$D$371, 2, FALSE)","v":"Rural - Major Collector"}]
["Year Built",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_BUILT_027]),FALSE)","v":1934}]
["Year Reconstructed",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_RECONSTRUCTED_106]),FALSE)","v":0}]
["Lanes on the Structure",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[TRAFFIC_LANES_ON_028A]),FALSE)","v":2}]
["Note: Some bridges have the same structure number. Use the state and county drop downs to identify your bridge."]
["-"]
["Project Description:"]
["Table 2. Project Timeline"]
["Timeline Variables","Timeline Values"]
["Current Year",2022]
["First Year of Construction Costs",2025]
["Last Year of Construction Costs",2029]
["Project Opens (Start of Benefits)",2030]
["Years of Benefits for Analysis",30]
["First Year of Period of Analysis",{"$f":"IF(B35=\"Required\",\"-\", B35)","v":2030}]
["Last Year of Period of Analysis",{"$f":"IFERROR(B35+B36-1, \"-\")","v":2059}]
["Discount Year",{"$f":"Defaults!A290","v":2022}]
["Base Year of NBI",2023]
["Note: The tool cannot handle partial years, or pro-rata benefits or costs. Round up or down to the nearest year for construction start, construction end, and the start of benefits."]
["Note: Enter a value between 20 to 30 for the Years of Benefits for Analysis, appropriate to the project as defined by US DOT BCA Guidance."]
["-"]
["Table 3. Average Annual Daily Traffic (AADT)"]
["Scenario and Vehicle Type","NBI Year of AADT","NBI Year of Future AADT","Forecast using NBI Growth Rate","Forecast using NBI Growth Rate2","Project Opens","Last Year","Explanation and Source"]
["Year",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_ADT_030]),FALSE)","v":2022},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_OF_FUTURE_ADT_115]),FALSE)","v":2059},{"$f":"IF(B35=\"Required\",\"-\",B35)","v":2030},{"$f":"B38","v":2059},{"$f":"IF(B35=\"Required\", \"-\",B35)","v":2030},{"$f":"B38","v":2059},"N/A"]
["No Build - Passenger AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":1748},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":2526.32,"d":"2526"}},{"$f":"ROUND(B47*((1+B59)^(D$46-$B$46)),0)","v":1893},{"$f":"ROUND(C47*((1+B59)^(E$46-$C$46)),0)","v":2526},1932,2526,"BCA Guidance, MDOT"]
["No Build - Truck AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)","v":152},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)","v":{"v":219.68,"d":"220"}},{"$f":"ROUND(B48*((1+B59)^(D$46-$B$46)),0)","v":165},{"$f":"ROUND(C48*((1+B59)^(E$46-$C$46)),0)","v":220},168,220,"BCA Guidance, MDOT"]
["No Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
["Build - Passenger AADT",{"$f":"B47","v":1748},{"$f":"C47","v":{"v":2526.32,"d":"2526"}},{"$f":"ROUND(B50*((1+B59)^(D$46-$B$46)),0)","v":1893},{"$f":"ROUND(C50*((1+B59)^(E$46-$C$46)),0)","v":2526},1932,2526,"BCA Guidance, MDOT"]
["Build - Truck AADT",{"$f":"B48","v":152},{"$f":"C48","v":{"v":219.68,"d":"220"}},{"$f":"ROUND(B51*((1+B59)^(D$46-$B$46)),0)","v":165},{"$f":"ROUND(C51*((1+B59)^(E$46-$C$46)),0)","v":220},168,220,"BCA Guidance, MDOT"]
["Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
[{"$f":"HYPERLINK(\"#A542\",\"Note: AADT can be entered manually in Table 52 and Table 53 below.\")","v":"Note: AADT can be entered manually in Table 52 and Table 53 below."}]
["Note: Here and elsewhere in the tool it is critical that you enter at least some value in the required cells, e.g., 0, rather than \"-\", \"N/A\" or leaving it blank."]
["Note: NBI AADT values are added for reference in Table 3. Users must enter AADT values in Columns G, H and I in Table 3."]
["-"]
["Note: Table 4 is not a user input. Do not adjust Table 4. "]
["Table 4. NBI's Calculated Average Annual Daily Traffic (AADT) Growth Rate"]
[{"$f":"CONCATENATE(\"The NBI Calculated Annual Growth Rate\", \" \", B46, \"-\",C46, \" (NBI)\")","v":"The NBI Calculated Annual Growth Rate 2022-2059 (NBI)"},{"$f":"(C47/B47)^(1/(C$46-B$46))-1","v":{"v":0.010003526260270013,"d":"$0"}}]
["-"]
["Table 5. Detour Road Type"]
["Detour Road Type","Rural - Principal Arterial - Interstate"]
["Detour Road Type - Simple",{"$f":"IF(B62=\"Required\", \"-\",IF(ISNUMBER(SEARCH(\"Urban\",B62)), \"Urban\", \"Rural\"))","v":"Rural"}]
["-"]
["Note: Detour length should represent the Net detour: Detour length minus the original route length."]
["Table 6. Detour and Bridge Length Information"]
["Detour Details","Reference","User Value","Explanation and Source"]
["Net Detour Length, For Vehicles (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371,1)","v":19.3},51.7,"Google"]
["Detour Average Speed, for Vehicles (mph) (FHWA VHT)",{"$f":"ROUND(VLOOKUP(B62,Defaults!B359:F371,2, FALSE),1)","v":{"v":66,"d":"66.0"}},{"v":62,"d":"62.0"},"Google"]
["Net Detour Length, For Cycling/ Pedestrian (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371, 1)","v":19.3},51.7,"Google"]
["Detour Average Travel Time (min)",{"$f":"B68/B69*60","v":{"v":17.545454545454547,"d":"17.5"}},{"$f":"C68/C69*60","v":{"v":50.03225806451613,"d":"50.0"}},"N/A"]
["Bridge Length (mi)",{"$f":"ROUND(B19,2)","v":0.02},{"$f":"300/5280","v":{"v":0.056818181818181816,"d":"0.06"}},"Google"]
["Note: Google or HPMS data are preferred for identifying average speed on the detour route. You can also use the HERS/VHT speed values using the Detour Road Type dropdown below."]
["Note: Bridge length in the NBI does not include the approach length. Include approach length if relevant for your project. "]
[{"$f":"HYPERLINK(\"https://www.google.com/maps\", \"Use Google Maps to calculate detour route length and average speed, as appropriate.\")","v":"Use Google Maps to calculate detour route length and average speed, as appropriate."}]
[{"$f":"HYPERLINK(\"https://www.fhwa.dot.gov/policyinformation/hpms.cfm\", \"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate.\")","v":"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate."}]
["-"]
["Note: These reference cells are marked to avoid accidental deletion."]
["Table 7. Reference Table"]
["Reference Cells",{"$f":"CONCATENATE(B11,B12)","v":"MississippiMadison"},{"$f":"CONCATENATE(VLOOKUP($B$11,NBI_Dropdown!$B$1:$D$56,3,FALSE),$B$13)","v":"284210005104512660"}]
["-"]
["Table 8. Travel Assumptions"]
["Parameters","Reference","User Value","Explanation and Source"]
["Bridge Average Speed (FHWA)",{"$f":"_xlfn.IFNA(VLOOKUP(B23,Defaults!B359:C371,2, FALSE), \"N/A\")","v":47},47,"-"]
["Average Car Occupancy",{"$f":"Defaults!B51","v":1.67},1.67,"-"]
["Share of Long-Distance Personal Travel",{"v":0,"d":"0.0%"},{"v":0,"d":"0%"},"-"]
["Value of Time - Long-Distance Personal Travel",{"$f":"Defaults!B35","v":{"v":25.1,"d":"$25.10"}},{"v":25.1,"d":"$25.10"},"-"]
["Share of Business Travel",{"v":0.118,"d":"11.8%"},{"v":0.118,"d":"11.8%"},"-"]
["Value of Travel Time - Business",{"$f":"Defaults!B33","v":{"v":32.3,"d":"$32.30"}},{"v":32.3,"d":"$32.30"},"-"]
["Value of Travel Time - Personal",{"$f":"Defaults!B32","v":{"v":17.9,"d":"$17.90"}},{"v":17.9,"d":"$17.90"},"-"]
["Value of Travel Time - All Purposes",{"$f":"ROUND(B86*B87+B88*B89+(1-B86-B88)*B90,1)","v":{"v":19.6,"d":"$19.60"}},{"$f":"IFERROR(ROUND(C86*C87+C88*C89+(1-C86-C88)*C90,1),\"-\")","v":{"v":19.6,"d":"$19.60"}},"-"]
["Walking, Cycling, Waiting, Standing, and Transfer Time",{"$f":"Defaults!B36","v":{"v":35.8,"d":"$35.80"}},{"v":35.8,"d":"$35.80"},"-"]
["Truck Driver ",{"$f":"Defaults!B39","v":{"v":33.5,"d":"$33.50"}},{"v":33.5,"d":"$33.50"},"-"]
["Bus Driver",{"$f":"Defaults!B40","v":{"v":36.5,"d":"$36.50"}},{"v":36.5,"d":"$36.50"},"-"]
["Average Bus Occupancy",0,0,"-"]
["-"]
["Capital Cost and Residual Value"]
["Table 9. Expenditure Dollars Option"]
["Are costs entered in year of expenditure dollars (not adjusted for inflation)?","NO"]
["Enter future inflation rate for capital costs.",{"v":0,"d":"0%"}]
["Note: Capital costs can be entered in year of expenditure dollars or in real dollars. The tool applies inflation and discounting factors automatically if entered as year of expenditure dollars."]
["-"]
["Table 10. Already Incurred Costs"]
["Year","Costs","Real Costs","Discounted Costs"]
[2015,{"$f":"101804.01/5","v":{"v":20360.802,"d":"$20,361"}},{"$f":"IF($B$99=\"NO\",B105,IFERROR(B105*(IF(A105>$B$39, 1/((1+$B$100)^(A105-$B$39)),VLOOKUP(A105,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":20360.802,"d":"$20,361"}},{"$f":"IFERROR(IF(A105=\"\",\"\",IF(A105<=2020, C105, C105*VLOOKUP(A105,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":20360.802,"d":"$20,361"}}]
[2016,{"$f":"344006.89/5","v":{"v":68801.378,"d":"$68,801"}},{"$f":"IF($B$99=\"NO\",B106,IFERROR(B106*(IF(A106>$B$39, 1/((1+$B$100)^(A106-$B$39)),VLOOKUP(A106,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":68801.378,"d":"$68,801"}},{"$f":"IFERROR(IF(A106=\"\",\"\",IF(A106<=2020, C106, C106*VLOOKUP(A106,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":68801.378,"d":"$68,801"}}]
[2017,{"$f":"246752.04/5","v":{"v":49350.408,"d":"$49,350"}},{"$f":"IF($B$99=\"NO\",B107,IFERROR(B107*(IF(A107>$B$39, 1/((1+$B$100)^(A107-$B$39)),VLOOKUP(A107,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":49350.408,"d":"$49,350"}},{"$f":"IFERROR(IF(A107=\"\",\"\",IF(A107<=2020, C107, C107*VLOOKUP(A107,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":49350.408,"d":"$49,350"}}]
[2018,{"$f":"151861.34/5","v":{"v":30372.268,"d":"$30,372"}},{"$f":"IF($B$99=\"NO\",B108,IFERROR(B108*(IF(A108>$B$39, 1/((1+$B$100)^(A108-$B$39)),VLOOKUP(A108,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":30372.268,"d":"$30,372"}},{"$f":"IFERROR(IF(A108=\"\",\"\",IF(A108<=2020, C108, C108*VLOOKUP(A108,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":30372.268,"d":"$30,372"}}]
[2019,{"$f":"198964.79/5","v":{"v":39792.958,"d":"$39,793"}},{"$f":"IF($B$99=\"NO\",B109,IFERROR(B109*(IF(A109>$B$39, 1/((1+$B$100)^(A109-$B$39)),VLOOKUP(A109,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":39792.958,"d":"$39,793"}},{"$f":"IFERROR(IF(A109=\"\",\"\",IF(A109<=2020, C109, C109*VLOOKUP(A109,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":39792.958,"d":"$39,793"}}]
[2020,{"$f":"34341.94/5","v":{"v":6868.388000000001,"d":"$6,868"}},{"$f":"IF($B$99=\"NO\",B110,IFERROR(B110*(IF(A110>$B$39, 1/((1+$B$100)^(A110-$B$39)),VLOOKUP(A110,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":6868.388000000001,"d":"$6,868"}},{"$f":"IFERROR(IF(A110=\"\",\"\",IF(A110<=2020, C110, C110*VLOOKUP(A110,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":6868.388000000001,"d":"$6,868"}}]
[2021,{"$f":"233999.67/5","v":{"v":46799.934,"d":"$46,800"}},{"$f":"IF($B$99=\"NO\",B111,IFERROR(B111*(IF(A111>$B$39, 1/((1+$B$100)^(A111-$B$39)),VLOOKUP(A111,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":46799.934,"d":"$46,800"}},{"$f":"IFERROR(IF(A111=\"\",\"\",IF(A111<=2020, C111, C111*VLOOKUP(A111,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
[2022,{"$f":"435559.69/5","v":{"v":87111.938,"d":"$87,112"}},{"$f":"IF($B$99=\"NO\",B112,IFERROR(B112*(IF(A112>$B$39, 1/((1+$B$100)^(A112-$B$39)),VLOOKUP(A112,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":87111.938,"d":"$87,112"}},{"$f":"IFERROR(IF(A112=\"\",\"\",IF(A112<=2020, C112, C112*VLOOKUP(A112,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":87111.938,"d":"$87,112"}}]
[2023,{"$f":"140651.85/5","v":{"v":28130.370000000003,"d":"$28,130"}},{"$f":"IF($B$99=\"NO\",B113,IFERROR(B113*(IF(A113>$B$39, 1/((1+$B$100)^(A113-$B$39)),VLOOKUP(A113,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":28130.370000000003,"d":"$28,130"}},{"$f":"IFERROR(IF(A113=\"\",\"\",IF(A113<=2020, C113, C113*VLOOKUP(A113,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":27284.548981571297,"d":"$27,285"}}]
[2024,{"$f":"50904.52/5","v":{"v":10180.903999999999,"d":"$10,181"}},{"$f":"IF($B$99=\"NO\",B114,IFERROR(B114*(IF(A114>$B$39, 1/((1+$B$100)^(A114-$B$39)),VLOOKUP(A114,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":10180.903999999999,"d":"$10,181"}},{"$f":"IFERROR(IF(A114=\"\",\"\",IF(A114<=2020, C114, C114*VLOOKUP(A114,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":9577.87162464098,"d":"$9,578"}}]
["-","-",{"$f":"IF($B$99=\"NO\",B115,IFERROR(B115*(IF(A115>$B$39, 1/((1+$B$100)^(A115-$B$39)),VLOOKUP(A115,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A115=\"\",\"\",IF(A115<=2020, C115, C115*VLOOKUP(A115,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-"]
["Table 11. Capital Costs"]
["Year"," Costs","Real Costs","Discounted Costs"]
[{"$f":"IFERROR(IF($B$33=\"-\", \"N/A\", $B$33),\"N/A\")","v":2025},{"v":960891.7370313253,"d":"$960,892"},{"$f":"IF($B$99=\"NO\",B119,IFERROR(B119*(IF(A119>$B$39, 1/(1+$B$100)^(A119-$B$39),VLOOKUP(A119,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":960891.7370313253,"d":"$960,892"}},{"$f":"IFERROR(IF(A119=\"N/A\",\"-\",C119*VLOOKUP(A119,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":876795.8043034882,"d":"$876,796"}}]
[{"$f":"IFERROR(IF(A119=\"N/A\",\"N/A\",IF(A119>=$B$34,\"N/A\",A119+1)),\"\")","v":2026},{"v":960891.7370313253,"d":"$960,892"},{"$f":"IF($B$99=\"NO\",B120,IFERROR(B120*(IF(A120>$B$39, 1/(1+$B$100)^(A120-$B$39),VLOOKUP(A120,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":960891.7370313253,"d":"$960,892"}},{"$f":"IFERROR(IF(A120=\"N/A\",\"-\",C120*VLOOKUP(A120,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":850432.3999063901,"d":"$850,432"}}]
[{"$f":"IF(A120=\"N/A\",\"N/A\",IF(A120>=$B$34,\"N/A\",A120+1))","v":2027},{"v":960891.7370313253,"d":"$960,892"},{"$f":"IF($B$99=\"NO\",B121,IFERROR(B121*(IF(A121>$B$39, 1/(1+$B$100)^(A121-$B$39),VLOOKUP(A121,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":960891.7370313253,"d":"$960,892"}},{"$f":"IFERROR(IF(A121=\"N/A\",\"-\",C121*VLOOKUP(A121,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":824861.687591067,"d":"$824,862"}}]
[2028,{"v":960891.7370313253,"d":"$960,892"},{"$f":"IF($B$99=\"NO\",B122,IFERROR(B122*(IF(A122>$B$39, 1/(1+$B$100)^(A122-$B$39),VLOOKUP(A122,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":960891.7370313253,"d":"$960,892"}},{"$f":"IFERROR(IF(A122=\"N/A\",\"-\",C122*VLOOKUP(A122,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":800059.8327750408,"d":"$800,060"}}]
[2029,{"v":960891.7370313253,"d":"$960,892"},{"$f":"IF($B$99=\"NO\",B123,IFERROR(B123*(IF(A123>$B$39, 1/(1+$B$100)^(A123-$B$39),VLOOKUP(A123,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":960891.7370313253,"d":"$960,892"}},{"$f":"IFERROR(IF(A123=\"N/A\",\"-\",C123*VLOOKUP(A123,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":776003.7175315625,"d":"$776,004"}}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B124,IFERROR(B124*(IF(A124>$B$39, 1/(1+$B$100)^(A124-$B$39),VLOOKUP(A124,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A124=\"N/A\",\"-\",C124*VLOOKUP(A124,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B125,IFERROR(B125*(IF(A125>$B$39, 1/(1+$B$100)^(A125-$B$39),VLOOKUP(A125,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A125=\"N/A\",\"-\",C125*VLOOKUP(A125,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B126,IFERROR(B126*(IF(A126>$B$39, 1/(1+$B$100)^(A126-$B$39),VLOOKUP(A126,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A126=\"N/A\",\"-\",C126*VLOOKUP(A126,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B127,IFERROR(B127*(IF(A127>$B$39, 1/(1+$B$100)^(A127-$B$39),VLOOKUP(A127,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A127=\"N/A\",\"-\",C127*VLOOKUP(A127,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B128,IFERROR(B128*(IF(A128>$B$39, 1/(1+$B$100)^(A128-$B$39),VLOOKUP(A128,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A128=\"N/A\",\"-\",C128*VLOOKUP(A128,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B129,IFERROR(B129*(IF(A129>$B$39, 1/(1+$B$100)^(A129-$B$39),VLOOKUP(A129,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A129=\"N/A\",\"-\",C129*VLOOKUP(A129,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["-"]
["Table 12. Capital Cost Summary "]
["Total Capital Costs:",{"$f":"SUM(B105:B115)+SUM(B119:B129)","v":{"v":5192228.033156627,"d":"$5,192,228"}}]
["Total Real Capital Costs:",{"$f":"SUM(C105:C115)+SUM(C119:C129)","v":{"v":5192228.033156627,"d":"$5,192,228"}}]
["Total Discounted Capital Costs: ",{"$f":"SUM(D105:D115)+SUM(D119:D129)","v":{"v":4467674.002713761,"d":"$4,467,674"}}]
["-"]
["Table 13. Residual Value"]
["Share of Capital Costs","Asset Life (Years)","Explanation and Source"]
[{"v":1,"d":"100%"},75,"AASHTO"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"$f":"SUM(A138:A141)","v":{"v":1,"d":"100%"}},"Summation","N/A"]
["Note: If there are multiple components of the project for this specific bridge that different asset lives, enter the share of the project costs associated with the different project components and their asset life."]
["Note: The Summation cell should be 100%."]
["-"]
["Operating and Maintenance Costs (O&M)"]
["Table 14. Operating and Maintenance Costs Assumptions"]
["Which method would you like to use to enter O&M costs? ","Manual Entry"]
["Year of O&M costs Dollars",2024]
["Note: If you have O&M costs in the construction period you will need to use the manual entry option to enter the O&M costs in the construction period."]
["Note: The operating and  maintenance costs in the baseline should be entered to be consistent with your estimate of closure. If the bridge is closed in a future year (Table 25), there should not be maintenance costs for that year and thereafter."]
["Note: For frequency calculation option, all costs should be entered as year of expenditure. The tool applies inflation and discounting factors automatically."]
["-"]
["Table 15. Annual O&M Calculation Input"]
["Category ","Value"]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the No Build Scenario",{"v":0,"d":"0%"}]
["Annual O&M Costs in the Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario",{"v":0,"d":"0%"}]
["Note: The maintenance real growth rate represents the real cost increases year over year (e.g., from increased deterioration of the asset). It should not include inflation adjustments. "]
["-"]
["Table 16a. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16b. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16c. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16d. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["Note: The \"Occurs every _____ \" field in Tables 16a through 16d must be greater than or equal to 1, even if you are not adding an additional recurring maintenance cost. "]
["-"]
["Note: Manual O&M cost values should be entered in the year of dollar entered in Table 14. "]
["Table 17. Manual O&M Cost Entry "]
["Calendar Year","Analysis Year","No Build Annual Cost","Build Annual Cost","O&M Cost Difference Discounted"]
[{"$f":"IFERROR(IF(B32=\"Required\",\"N/A\",B32),\"N/A\")","v":2022},{"$f":"IFERROR(IF(A198=$B$35,1,IF(A198>$B$35,A198-$B$35+1,IF(A198<$B$35,A198-$B$35+1,\"N/A\"))),\"N/A\")","v":-7},0,0,{"$f":"IFERROR((C198-D198)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A198,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[{"$f":"IF(A198=\"N/A\",\"N/A\",IF(A198>=$B$35+$B$36-1,\"N/A\",A198+1))","v":2023},-6,0,0,{"$f":"IFERROR((C199-D199)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A199,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2024,-5,0,0,{"$f":"IFERROR((C200-D200)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A200,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2025,-4,0,0,{"$f":"IFERROR((C201-D201)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A201,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2026,-3,0,0,{"$f":"IFERROR((C202-D202)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A202,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2027,-2,0,0,{"$f":"IFERROR((C203-D203)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A203,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2028,-1,0,0,{"$f":"IFERROR((C204-D204)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A204,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2029,0,0,0,{"$f":"IFERROR((C205-D205)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A205,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2030,1,0,0,{"$f":"IFERROR((C206-D206)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A206,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2031,2,0,0,{"$f":"IFERROR((C207-D207)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A207,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2032,3,0,0,{"$f":"IFERROR((C208-D208)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A208,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2033,4,0,0,{"$f":"IFERROR((C209-D209)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A209,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2034,5,0,0,{"$f":"IFERROR((C210-D210)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A210,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2035,6,0,0,{"$f":"IFERROR((C211-D211)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A211,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2036,7,0,0,{"$f":"IFERROR((C212-D212)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A212,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2037,8,0,0,{"$f":"IFERROR((C213-D213)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A213,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2038,9,0,0,{"$f":"IFERROR((C214-D214)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A214,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2039,10,0,0,{"$f":"IFERROR((C215-D215)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A215,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2040,11,0,0,{"$f":"IFERROR((C216-D216)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A216,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2041,12,0,0,{"$f":"IFERROR((C217-D217)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A217,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2042,13,0,0,{"$f":"IFERROR((C218-D218)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A218,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2043,14,0,0,{"$f":"IFERROR((C219-D219)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A219,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2044,15,0,0,{"$f":"IFERROR((C220-D220)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A220,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2045,16,0,0,{"$f":"IFERROR((C221-D221)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A221,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2046,17,0,0,{"$f":"IFERROR((C222-D222)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A222,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2047,18,0,0,{"$f":"IFERROR((C223-D223)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A223,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2048,19,0,0,{"$f":"IFERROR((C224-D224)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A224,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2049,20,0,0,{"$f":"IFERROR((C225-D225)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A225,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2050,21,0,0,{"$f":"IFERROR((C226-D226)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A226,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2051,22,0,0,{"$f":"IFERROR((C227-D227)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A227,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2052,23,0,0,{"$f":"IFERROR((C228-D228)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A228,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2053,24,0,0,{"$f":"IFERROR((C229-D229)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A229,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2054,25,0,0,{"$f":"IFERROR((C230-D230)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A230,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2055,26,0,0,{"$f":"IFERROR((C231-D231)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A231,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2056,27,0,0,{"$f":"IFERROR((C232-D232)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A232,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2057,28,0,0,{"$f":"IFERROR((C233-D233)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A233,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2058,29,0,0,{"$f":"IFERROR((C234-D234)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A234,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2059,30,0,0,{"$f":"IFERROR((C235-D235)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A235,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C236-D236)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A236,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C237-D237)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A237,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["-"]
["Construction Disbenefits"]
["Table 18. Disbenefits Option"]
["Will project construction cause delays or increase crashes in the work zone, or cause other construction disbenefits?","YES"]
["Explanation/Methodology for disbenefits. If no construction disbenefits are calculated, explain why.","Required"]
[{"$f":"IF(B241=\"YES\",HYPERLINK(\"#A235\",\"If YES, then enter the requested information below and in Table 36.\"), HYPERLINK(\"#A262\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, then enter the requested information below and in Table 36."}]
["-"]
["For travel time disbenefits, enter the AADT by mode, minutes of delay by mode, and days of impact annually by year to calculate the total discounted travel time costs (Table 15). Enter the percent increase in crashes to calculate the total discounted crash costs (Table 15). These crash costs are estimated as a percent increase in the baseline crashes for the roadway on the theory that work zones may increase the inherent crash risk on the roadway. If no crash increases are expected due to the construction enter “0” percent for each year. "]
["Table 19. Travel Time and Safety Construction Disbenefits"]
["Year","Passenger AADT","Truck AADT","Bus AADT","Pedestrian AADT","Cyclist AADT","Vehicle \nDelay (minutes)","Pedestrian Delay (minutes)","Cyclist \nDelay (minutes)","Days of Impact Annually","Total Discounted Travel Time Disbenefits","Percent Increase in Crashes due to Work Zone","Total Discounted Safety Disbenefits"]
[{"$f":"$B$33","v":2025},1801,157,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C248*$C$93*G248/60,0)+IFERROR($C$91*$C$85*B248*G248/60,0)+IFERROR($C$91*$C$95*D248*G248/60,0)+IFERROR($C$94*G248/60*D248,0))*J248+IFERROR(E248*$C$92*H248/60*J248,0)+IFERROR(F248*$C$92*I248/60*J248,0))*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-17821208.70114625,"d":"$(17,821,209)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L248>0,-$E$417*(L248)*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[{"$f":"IFERROR(IF(A248=\"N/A\",\"N/A\",IF(A248>=$B$34,\"N/A\",A248+1)),\"\")","v":2026},1819,158,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C249*$C$93*G249/60,0)+IFERROR($C$91*$C$85*B249*G249/60,0)+IFERROR($C$91*$C$95*D249*G249/60,0)+IFERROR($C$94*G249/60*D249,0))*J249+IFERROR(E249*$C$92*H249/60*J249,0)+IFERROR(F249*$C$92*I249/60*J249,0))*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-17452987.57794776,"d":"$(17,452,988)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L249>0,-$E$417*(L249)*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2027,1837,160,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C250*$C$93*G250/60,0)+IFERROR($C$91*$C$85*B250*G250/60,0)+IFERROR($C$91*$C$95*D250*G250/60,0)+IFERROR($C$94*G250/60*D250,0))*J250+IFERROR(E250*$C$92*H250/60*J250,0)+IFERROR(F250*$C$92*I250/60*J250,0))*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-17099545.03457408,"d":"$(17,099,545)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L250>0,-$E$417*(L250)*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2028,1856,161,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C251*$C$93*G251/60,0)+IFERROR($C$91*$C$85*B251*G251/60,0)+IFERROR($C$91*$C$95*D251*G251/60,0)+IFERROR($C$94*G251/60*D251,0))*J251+IFERROR(E251*$C$92*H251/60*J251,0)+IFERROR(F251*$C$92*I251/60*J251,0))*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-16751383.66961598,"d":"$(16,751,384)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L251>0,-$E$417*(L251)*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2029,1874,163,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C252*$C$93*G252/60,0)+IFERROR($C$91*$C$85*B252*G252/60,0)+IFERROR($C$91*$C$95*D252*G252/60,0)+IFERROR($C$94*G252/60*D252,0))*J252+IFERROR(E252*$C$92*H252/60*J252,0)+IFERROR(F252*$C$92*I252/60*J252,0))*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-16408888.587866472,"d":"$(16,408,889)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L252>0,-$E$417*(L252)*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C253*$C$93*G253/60,0)+IFERROR($C$91*$C$85*B253*G253/60,0)+IFERROR($C$91*$C$95*D253*G253/60,0)+IFERROR($C$94*G253/60*D253,0))*J253+IFERROR(E253*$C$92*H253/60*J253,0)+IFERROR(F253*$C$92*I253/60*J253,0))*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L253>0,-$E$417*(L253)*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C254*$C$93*G254/60,0)+IFERROR($C$91*$C$85*B254*G254/60,0)+IFERROR($C$91*$C$95*D254*G254/60,0)+IFERROR($C$94*G254/60*D254,0))*J254+IFERROR(E254*$C$92*H254/60*J254,0)+IFERROR(F254*$C$92*I254/60*J254,0))*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L254>0,-$E$417*(L254)*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C255*$C$93*G255/60,0)+IFERROR($C$91*$C$85*B255*G255/60,0)+IFERROR($C$91*$C$95*D255*G255/60,0)+IFERROR($C$94*G255/60*D255,0))*J255+IFERROR(E255*$C$92*H255/60*J255,0)+IFERROR(F255*$C$92*I255/60*J255,0))*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L255>0,-$E$417*(L255)*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C256*$C$93*G256/60,0)+IFERROR($C$91*$C$85*B256*G256/60,0)+IFERROR($C$91*$C$95*D256*G256/60,0)+IFERROR($C$94*G256/60*D256,0))*J256+IFERROR(E256*$C$92*H256/60*J256,0)+IFERROR(F256*$C$92*I256/60*J256,0))*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L256>0,-$E$417*(L256)*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C257*$C$93*G257/60,0)+IFERROR($C$91*$C$85*B257*G257/60,0)+IFERROR($C$91*$C$95*D257*G257/60,0)+IFERROR($C$94*G257/60*D257,0))*J257+IFERROR(E257*$C$92*H257/60*J257,0)+IFERROR(F257*$C$92*I257/60*J257,0))*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L257>0,-$E$417*(L257)*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C258*$C$93*G258/60,0)+IFERROR($C$91*$C$85*B258*G258/60,0)+IFERROR($C$91*$C$95*D258*G258/60,0)+IFERROR($C$94*G258/60*D258,0))*J258+IFERROR(E258*$C$92*H258/60*J258,0)+IFERROR(F258*$C$92*I258/60*J258,0))*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L258>0,-$E$417*(L258)*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["Total Discounted Disbenefits","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUM(K248:K258)","v":{"v":-85534013.57115054,"d":"$(85,534,014)"}},"N/A",{"$f":"SUM(M248:M258)","v":0}]
["-"]
["If other travel impacts are caculated by applicant or the applicant has alternative approach to calcuating construction disbeneifts, enter those total discounted values below. "]
["Table 20. Other Construction Disbenefits "]
["Disbenefit Category","Total Discounted Disbenefits (-)","Explanation of Disbenefits"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["Note: Be sure to include your methodology and calculations in the overall application materials, if not included in this workbook. "]
["-"]
["Bridge Condition and Closures"]
["Note: This section is for benefits related to bridge load posting and closures from poor bridge condition. \nFor closures specifically due to weather, seismic or other extreme events, please use the Resilience to Weather, Seismic, or other Extreme Events section below."]
["Note: This section computes the travel time and vehicle operating cost savings from avoiding the detour of a bridge closure or posting. If the new bridge improves vehicle operations, then use Tables 41 through 43."]
["Table 21. Condition Impact Option"]
["Will the project improve or preserve the bridge's condition in a way that reduces the risk of closure and/or load posting?","YES"]
[{"$f":"IF(B277=\"YES\",HYPERLINK(\"#A269\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A329\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below."}]
["-"]
["Table 22. Bridge Details "]
["Variable","Value"]
["Bridge Currently Closed or Load Posted? (NBI)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPEN_CLOSED_POSTED_041]),FALSE)","v":"P"}]
["NBI Coding Translation",{"$f":"VLOOKUP(B282,Defaults!$A$344:$B$352,2,FALSE)","v":"Posted for load (may include other restrictions such a temporary bridges which are load posted)"}]
["Current Superstructure Condition Rating",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[SUPERSTRUCTURE_COND_059]),FALSE)","v":5}]
["Current Operating Rating (metric tons)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPERATING_RATING_064]),FALSE)","v":32.7}]
["-"]
["Table 23. Forecasted Condition Rating"]
["Bridge Component and Rating","Condition Rating Reference Value","NBIAS Forecast Year"]
["Overall Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)+$B$40)))","v":2038}]
["Overall Condition Rating 2",2,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=-1,\"Not forecasted to reach Condition Rating 2 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=99,\"Not forecasted to reach Condition Rating 2 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)+$B$40)))","v":2053}]
["Superstructure Condition Rating 4",4,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=-1,\"Not forecasted to reach Condition Rating 4 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=99,\"Not forecasted to reach Condition Rating 4 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)+$B$40)))","v":2033}]
["Superstructure Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)+$B$40)))","v":2053}]
["Note: Using FHWA's NBIAS software program, FHWA has estimated the expected year in which the bridge will enter a minimum condition rating of 3 and 2. See guidance Appendix B: NBIAS for how forecast of closure and load posting is calculated."]
["-"]
["If the bridge is not currently load posted or closed, enter up to three values of expected future load posting.  After entering the appropriate year, the user should enter the expected percentage reduction in truck traffic and in bus traffic for the load postings. "]
["Table 24. Anticipated Load Postings"]
["Load Posting Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in Truck Traffic","% Reduction in Bus Traffic","Explanation for year if not reference; for % reduction"]
["Load Posted, \nlevel 1",{"$f":"IF(C291=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C291=\"Not forecasted to reach Condition Rating 4 by 2070\", \"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285>40,OR(B282=\"A\",B282=\"G\")), \"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\",\n\nIF(AND( B284>4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND(B284=4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C292, \"; 50% for Truck and Bus\"), \"No Load Posting Forecasted\"))))))))))))","v":"2033; 50% for Truck and Bus"},2024,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 2",{"$f":"IF(C292=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C292=\"Not forecasted to reach Condition Rating 3 by 2070\",\"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND(B284>4,B285<=40,OR(B282=\"A\",B282=\"G\")),CONCATENATE(C292,\"; 100% for Truck and Bus\"),\"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\"))))))))))","v":"2053; 100% for Truck and Bus"},2044,{"v":1,"d":"100%"},{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 3","N/A",2070,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["-"]
["Table 25. Anticipated Closure"]
["Closure Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in All Traffic","Explanation for year if not reference; for % reduction"]
["Closure",{"$f":"IF(C290=\"No NBIAS forecast\",\"No NBIAS forecast\",IF(C290=\"Not forecasted to reach Condition Rating 2 by 2070\",\"Not forecasted to close by 2070\",CONCATENATE(C290+4,\"; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years\")))","v":"2057; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years"},2044,{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Note: If the bridge will be closed to pedestrians and bicyclists, be sure to enter their AADT in Tables 46 and 47 below."]
["-"]
["If the bridge closure will be partial in duration rather than indefinite, use the short-term closure fields below to enter the initial year of closure, the last year of closure, the recurrence (enter 30 if it only occurs once), the number of days of closure, and the percent reduction in all traffic on the bridge due to the closure."]
["Table 26a. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26b. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26c. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26d. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure",0]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Resilience to Weather, Seismic, or other Extreme Events"]
["Table 27. Resiliency Option"]
["Will the project improve the bridge's resiliency to weather, seismic, or other extreme events, reducing damage and/or closures, or other service interruptions?","YES"]
[{"$f":"IF(B342=\"YES\",HYPERLINK(\"#A334\",\"If YES, enter the requested information below using the probability-consequence method or other calculation method.\"), HYPERLINK(\"#A395\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below using the probability-consequence method or other calculation method."}]
["-"]
["Table 28. Probability Resilience Option"]
["Are you providing a probability-consequence analysis of the resilience impacts?","NO"]
[{"$f":"IF(B346=\"YES\",HYPERLINK(\"#A337\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A389\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If NO, the cells below will not be able to be edited, please skip down to the next subsection."}]
["Note: The consequence-probability approach requires defining a potential weather, seismic or extreme event, the annual probability of that event, and consequences of that event. This resiliency section is for maximum three independent events. Events with multiple level of consequences or dependent events require more complex modeling. Three suggested levels of consequences for each event are included to better reflect the range of consequence events that an asset may face. For guidance on accessing resilience see Resilience - Sustainability - Environment - FHWA (dot.gov). "]
["-"]
["Annual Probability of Event Occurrence: This table includes three independent events with three different consequence levels: (1) probability of an event occurrence that causes capacity reduction only (Table 30), i.e. not capacity reduction associated with structural damage; (2) the probability of an event occurrence with lesser structural damage consequence (Tables 31); and the probability of an event occurrence with larger structural damage consequence (Tables 32). The probability may change during the benefit period due to climate change or degradation of the remediation or other reasons which can be captured under probabilities for project open and final year."]
["Table 29. Annual Probability of Event Occurrence"]
["Consequence Level","Project Open Year","Final Year","Growth Rate","Explanation and source"]
["Volume Capacity Reduction Only",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C353-B353)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Lesser Structural Damage (Level one) Impacts",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C354-B354)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Larger Structural Damage (Level two)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C355-B355)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["-"]
["Volume Capacity Reduction: This consequence level refers to closure or service interruption of the asset reducing some amount of capacity for at least one day a year, but not cause any structural damage to the asset requiring repair. Traffic restriction may occur when a lane or speed reduction is imposed on the bridge or results from an onsite temporary detour.  A load restriction will occur when a load posting is imposed (ex. no trucks allowed). An example event that could cause this consequence would be a recurring flooding event that overtops the bridge or inundates roadways on approach to the bridge. \t"]
["Table 30. Volume Capacity Reduction Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Lesser Structural Damage (Level one): This consequence level can be any level of damage as long as it is correctly correlated with the event and its probability. The user could select a more-frequent less-damaging event or a less-frequent more-damaging event. "]
["Table 31. Lesser Structural Damage (Level one) Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Larger Structural Damage (Level two): This consequence level refers to the bridge no longer being structurally sound or capable of carrying traffic of any kind while it is being repaired. Per USDOT BCA guidance, the no build scenario cannot include rebuilding the bridge so any maintenance, repair, or operational costs under the failure consequence cannot amount to bridge reconstruction. "]
["Table 32. Larger Structural Damage (Level two)"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["Number of Fatalities in Year 1","-","-"]
["Number of Injuries in Year 1","-","-"]
["-"]
["Note: Other calculation method may include calculations that yield a benefit value but do not precisely follow the tool approach or is an engineering evaluation to determine if the bridge response satisfies for a design level extreme event.   Use the green box to enter a thorough explanation of the calculation method and results.  If a benefit value is calculated it may be included in the tool section Other Benefits Not Captured Elsewhere.  If a benefit value is not calculated the results of the calculation method or the results of a qualitative assessment may be explained in the Results sheet section designated for unquantified benefits.  "]
["Table 33. Other Resilience Method Option"]
["Are you providing an explanation of the other calculation method used?","NO"]
[{"$f":"IF(B391=\"YES\",HYPERLINK(\"#A389\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A395\",\"If NO, please skip down to the next subsection.\"))","v":"If NO, please skip down to the next subsection."}]
["-"]
["Please provide a qualitative explanation, link, or citation to the calculation method and results."]
["If this analysis results in a monetized benefits, please provide the data and explanation/methodology/source in Table 51 below."]
["Table 34. Other Resilience Method Explanation"]
["Explanation","-"]
["-"]
["-"]
["Safety Baseline, Detour Safety Benefits, and Safety Countermeasures"]
["Table 35. Crash Cost Estimate Option"]
["Are you using KABCO or General crash cost estimates? ","KABCO"]
["-"]
[{"$f":"HYPERLINK(\"https://www.nhtsa.gov/research-data/fatality-analysis-reporting-system-fars\", \"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)\")","v":"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)"}]
["If you selected that your project will cause workzone crashes or the project involves safety improvements on the bridge, enter historical crash data for the bridge (Table 36). Please provide the average annual crash rate for the detour route (3 years is preferred). "]
["Table 36. Historical Crash Data on the Current Bridge"]
["Crash Type","Years of Data","Number of Crashes","Average Annual Crashes","Average Annual Crash Cost Historical","Source for Crash; Calendar Years of Data"]
["Property Damage Only",5,0,{"$f":"IFERROR(IF(AND(B408>0,C408>0),C408/B408,0),\"N/A\")","v":0},{"$f":"IFERROR(D408*Defaults!B25, \"N/A\")","v":0},"Data are from 2019 to 2023; provided by MDOT"]
["No Injury",5,0,0,{"$f":"IFERROR(D409*Defaults!B6, \"N/A\")","v":0},"Same as above"]
["Possible Injury",5,0,0,{"$f":"IFERROR(D410*Defaults!B7, \"N/A\")","v":0},"Same as above"]
["Non-incapacitating",5,0,0,{"$f":"IFERROR(D411*Defaults!B8, \"N/A\")","v":0},"Same as above"]
["Incapacitating",5,0,0,{"$f":"IFERROR(D412*Defaults!B9, \"N/A\")","v":0},"Same as above"]
["Killed",5,0,0,{"$f":"IFERROR(D413*Defaults!B10, \"N/A\")","v":0},"Same as above"]
["Injured (severity unknown)",5,0,0,{"$f":"IFERROR(D414*Defaults!B11, \"N/A\")","v":0},"Same as above"]
["Injury","-","-","N/A",{"$f":"IFERROR(D415*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-","-","N/A",{"$f":"IFERROR(D416*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total Annual Crash Cost","N/A","N/A","N/A",{"$f":"SUM(E408:E416)","v":0},"N/A"]
["-"]
["Table 37. CMF Option"]
["Does the project improve safety on the bridge via a Crash Modification Factor (CMF)?","YES"]
[{"$f":"IF(B420=\"YES\",HYPERLINK(\"#A418\",\"If YES, then enter historical crash data and the relevant CMFs in the tables below.\"), HYPERLINK(\"#A453\",\"If NO, please skip down to the next subsection\"))","v":"If YES, then enter historical crash data and the relevant CMFs in the tables below."}]
["-"]
["Table 38. CMF Timeframe"]
["Category ","Benefit Period","Year"]
["Initial Year of CMF-related Safety Benefits",{"$f":"B35","v":2030},2030]
["Last Year of CMF-related Safety Benefits",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},2059]
["Note: Enter years of safety countermeasure impact which may differ from benefits period depending on project details. "]
["-"]
["Table 39. Safety Countermeasure - Crash Costs Avoided"]
["Crash Type","CMF","Average Annual Crashes Reduced","Average Annual Crash Costs Avoided","CMF Reference Number, if CMF Clearinghouse value is used (https://www.cmfclearinghouse.org/)","Explanation and Source for CMF"]
["Property Damage Only",0.66,{"$f":"IFERROR(IF(OR(B431<>\"\",B431<>0), D408*(1-B431),0),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C431*Defaults!B25, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["No Injury",0.66,{"v":0,"d":"0.00"},{"$f":"IFERROR(C432*Defaults!B6, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["Possible Injury",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C433*Defaults!B7, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Non-incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C434*Defaults!B8, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C435*Defaults!B9, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Killed",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C436*Defaults!B10, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injured (severity unknown)",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C437*Defaults!B14, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injury","-",{"$f":"IFERROR(IF(AND(B438<>\"\",B438<>0), D415*(1-B438),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C438*Defaults!B14, \"N/A\")","v":0},"-","-"]
["Fatal","-",{"$f":"IFERROR(IF(AND(B439<>\"\",B439<>0), D416*(1-B439),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C439*Defaults!B15, \"N/A\")","v":0},"-","-"]
["Total Annual Crash Cost","N/A","N/A",{"$f":"SUM(D431:D439)","v":0},"N/A","N/A"]
[{"$f":"HYPERLINK(\"https://www.transportation.gov/mission/office-secretary/office-policy/transportation-policy/benefit-cost-analysis-guidance/\", \"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed.\")","v":"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed."}]
[{"$f":"HYPERLINK(\"http://cmfclearinghouse.org/using_cmfs.cfm\", \"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse.\")","v":"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse."}]
["-"]
["Table 40. Safety Benefits due to Avoided Detouring"]
["Crash Type","Crash Rate per 100 Million VMT on Detour","Crash Cost Per Mile","Explanation and Source"]
["Property Damage Only",0,{"$f":"IFERROR(B446/100000000*Defaults!B25,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["No Injury",0,{"$f":"IFERROR(B447/100000000*Defaults!B6, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Possible Injury",0,{"$f":"IFERROR(B448/100000000*Defaults!B7, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Non-incapacitating",0,{"$f":"IFERROR(B449/100000000*Defaults!B8, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Incapacitating",0,{"$f":"IFERROR(B450/100000000*Defaults!B9,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Killed",0,{"$f":"IFERROR(B451/100000000*Defaults!B10,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injured (severity unknown)",0,{"$f":"IFERROR(B452/100000000*Defaults!B11,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injury","-",{"$f":"IFERROR(B453/100000000*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-",{"$f":"IFERROR(B454/100000000*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total","N/A",{"$f":"SUM(C446:C454)","v":0},"N/A"]
[{"$f":"HYPERLINK(\"https://www.bts.gov/content/motor-vehicle-safety-data\", \"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data.\")","v":"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data."}]
["-"]
["Travel Time and Mobility-Related Benefits"]
["Table 41. Travel Time Option"]
["Does the project improve travel time/mobility, separate from reducing bridge closures or load posting?","NO"]
[{"$f":"IF(B460=\"YES\",HYPERLINK(\"#A459\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A472\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Enter minutes saved and years of impact (which may be different than benefits period)"]
["Table 42. Travel Time Savings"]
["Initial or Last Year","Benefits Period","Year","Minutes Saved Per Vehicle"]
["Initial Year",{"$f":"B35","v":2030},"-","-"]
["Last Year",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},"-","-"]
["-"]
["Note: Table 43 is not referenced in the benefits calculation formulas. To enter travel time savings, you much enter minutes saved values in Table 43."]
["Table 43. Optional Travel Time Savings Calculator"]
["Year","Speed (mph) - No Build","Speed (mph) - Build","Distance Traveled on the Bridge (miles)","Minutes Saved Per Vehicle"]
["Initial Year","-","-","-",{"$f":"IFERROR((D472/B472-D472/C472)*60,\"-\")","v":"-"}]
["Final Year","-","-","-",{"$f":"IFERROR((D473/B473-D473/C473)*60,\"-\")","v":"-"}]
["To estimate minutes saved using speed, the following formula is used: [ (Bridge Length / Speed Without Project) — (Bridge Length / Speed With Project) ] x 60"]
["-"]
["Mobility-Related Emissions and Other Environmental Benefits"]
["Note: Emissions input parameters for emissions rate (grams) per mile for the detour route is computed automatically using MOVES and US DOT BCA Guidance, data as well as input parameters entered above including detour length, functional class and average speed. "]
["Table 44. Other Environmental Benefits Option"]
["Does the project have benefits related to improved wildlife connectivity, reduced noise, or improved water runoff?","NO"]
[{"$f":"IF(B479=\"YES\",HYPERLINK(\"#A478\",\"If YES, please enter the applicable values for the benefit(s) below.\"), HYPERLINK(\"#A484\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 45. Other Environmental Benefits "]
["Environmental Benefit Category","Annual Benefit ($) in Initial Year","Annual Growth Rate (%)","Initial Year","Last Year","Explanation and Source"]
["Wildlife Connectivity","-","-","-","-","-"]
["Noise","-","-","-","-","-"]
["Water Runoff","-","-","-","-","-"]
["-"]
["Pedestrian and Cyclist Benefits"]
["Table 46. Improved Pedestiran/Cycling Option"]
["Does the project improve pedestrian/cycling facilities or detour pedestrians or cyclists? ","NO"]
[{"$f":"IF(B490=\"YES\",HYPERLINK(\"#A489\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A525\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 47. Pedestrian and Cyclist AADT "]
["Scenario","First Year of Benefit Period","Last Year of Project Benefits","Explanation and Source"]
["No Build - Pedestrian AADT","-","-","-"]
["No Build -Cyclist AADT","-","-","-"]
["Build - Pedestrian AADT","-","-","-"]
["Build - Cyclist AADT","-","-","-"]
["-"]
["USDOT Guidance has benefit values for several non-vehicular improvements. Select all that apply:"]
["Table 48. Pedestrian and Cyclist Improvement Information"]
["Improvement","Input "]
["Extend Pedestrian Sidewalk Width?","NO"]
["If the sidewalk is widened, by how many additional feet?","-"]
["Reduce upslope by 1%? ","NO"]
["How many upslope percents reduced?","-"]
["Reduces traffic speed by 1 mph (for speeds ≤45 mph)?","NO"]
["How many mph reduced? ","-"]
["Reducing Traffic Volume by 1 Vehicle per Hour (for ADT ≤55,000)?","NO"]
["How many vehicles reduced?","-"]
["Install a Marked Crosswalk?","NO"]
["Average number of crossings on new marked crosswalks per trip?",0]
["Install a Signal for a Pedestrian Crossing?","NO"]
["Average number of crossings on new signaled crosswalks per trip?",0]
["Add a Cycling Path with At-Grade Crossings?","NO"]
["Add a Cycling Path with no At-Grade Crossings?","NO"]
["Add a Dedicated Cycling Lane?","NO"]
["Create a Cycling Boulevard/\"Sharrow\"?","NO"]
["Add a Separated Cycle Track?","NO"]
[{"$f":"HYPERLINK(\"#B493\",\"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6.\")","v":"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6."}]
[{"$f":"HYPERLINK(\"#B501\",\"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches.\")","v":"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches."}]
["-"]
["Table 49. Pedestrian and Cyclist Inputs"]
["Parameter","Reference","User Value"]
["Trips Induced from non-active modes (%)",{"$f":"0.89","v":{"v":0.89,"d":"89%"}},"-"]
["Length of the new or improved pedestrian/cycling facility (mi)","N/A","-"]
[{"$f":"HYPERLINK(Defaults!A1, \"Note: For more information on trips induced from non-active modes see Defaults tab.\")","v":"Note: For more information on trips induced from non-active modes see Defaults tab."}]
["-"]
["Other Quantified Benefits Not Captured Elsewhere"]
["Table 50. Additional Quantified Benefits Option"]
["Does the project have other quantified benefits not captured above?","NO"]
[{"$f":"IF(B531=\"YES\",HYPERLINK(\"#A530\",\"If YES, please enter the requested information for these additional benefits in the table below.\"), HYPERLINK(\"#A542\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 51. Additional Quantified Benefits "]
["Additional Benefit Category","Annual Benefit ($) in First Year","Annual Growth Rate (%)","First Year of Benefit","Last Year of Benefit","Explanation and Source"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-"]
["Manual Entry for AADT by Mode and Year"]
["Table 52. Manual Entry of AADT Option"]
["Will you manually enter AADT data for this project?","NO"]
["Explain the source of the manually entered AADT data.","-"]
[{"$f":"IF($B$548=\"YES\",HYPERLINK(\"#A548\",\"If YES, please enter the AADT values manually.\"), HYPERLINK(\"#A582\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 53. Manual Entry of AADT"]
["Calendar Year","Analysis Year","Passenger - \nNo Build","Trucks - \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A554<>\"N/A\",1,\"N/A\")","v":1},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IFERROR(IF(A554=\"N/A\",\"N/A\",IF(A554>=$B$35+$B$36-1,\"N/A\",A554+1)),\"N/A\")","v":2031},{"$f":"IF(A555<>\"N/A\",B554+1,\"N/A\")","v":2},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF(A555=\"N/A\",\"N/A\",IF(A555>=$B$35+$B$36-1,\"N/A\",A555+1))","v":2032},{"$f":"IF(A556<>\"N/A\",B555+1,\"N/A\")","v":3},"-","-","-","-","-","-","-","-","-","-"]
[2033,4,"-","-","-","-","-","-","-","-","-","-"]
[2034,5,"-","-","-","-","-","-","-","-","-","-"]
[2035,6,"-","-","-","-","-","-","-","-","-","-"]
[2036,7,"-","-","-","-","-","-","-","-","-","-"]
[2037,8,"-","-","-","-","-","-","-","-","-","-"]
[2038,9,"-","-","-","-","-","-","-","-","-","-"]
[2039,10,"-","-","-","-","-","-","-","-","-","-"]
[2040,11,"-","-","-","-","-","-","-","-","-","-"]
[2041,12,"-","-","-","-","-","-","-","-","-","-"]
[2042,13,"-","-","-","-","-","-","-","-","-","-"]
[2043,14,"-","-","-","-","-","-","-","-","-","-"]
[2044,15,"-","-","-","-","-","-","-","-","-","-"]
[2045,16,"-","-","-","-","-","-","-","-","-","-"]
[2046,17,"-","-","-","-","-","-","-","-","-","-"]
[2047,18,"-","-","-","-","-","-","-","-","-","-"]
[2048,19,"-","-","-","-","-","-","-","-","-","-"]
[2049,20,"-","-","-","-","-","-","-","-","-","-"]
[2050,21,"-","-","-","-","-","-","-","-","-","-"]
[2051,22,"-","-","-","-","-","-","-","-","-","-"]
[2052,23,"-","-","-","-","-","-","-","-","-","-"]
[2053,24,"-","-","-","-","-","-","-","-","-","-"]
[2054,25,"-","-","-","-","-","-","-","-","-","-"]
[2055,26,"-","-","-","-","-","-","-","-","-","-"]
[2056,27,"-","-","-","-","-","-","-","-","-","-"]
[2057,28,"-","-","-","-","-","-","-","-","-","-"]
[2058,29,"-","-","-","-","-","-","-","-","-","-"]
[2059,30,"-","-","-","-","-","-","-","-","-","-"]
["-"]
["End of Input. The rest of this form is data maintained by the tool, but is available for review."]
[{"$f":"HYPERLINK(Results!A1, \"Go To Results Tab\")","v":"Go To Results Tab"}]
["-"]
["AADT by Mode and Year"]
["Table 54. Calculated AADT"]
["Calendar Year","Analysis Year","Passenger - No Build","Trucks -  \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A591<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(C554=\"-\", $B$548=\"YES\"),0,IF(AND(C554>=0, $B$548=\"YES\"),C554,IF($B591=1,($F$47),IF($B591=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B591-1)+($F$47)))))),\"0\")","v":1932},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(D554=\"-\", $B$548=\"YES\"), 0,IF(AND(D554>=0, $B$548=\"YES\"), D554,IF($B591=1,($F$48),IF($B591=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B591-1)+($F$48)))))),\"0\")","v":168},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(E554=\"-\", $B$548=\"YES\"), 0,IF(AND(E554>=0, $B$548=\"YES\"),E554,IF($B591=1,($F$49),IF($B591=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B591-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F554=\"-\", $B$548=\"YES\"), 0,IF($B591=\"N/A\",\"\",IF(AND(F554>=0,$B$548=\"YES\"),F554,IF($B591=1,$B$495,IF($B591=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B591-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(G554=\"-\", $B$548=\"YES\"),0,IF(AND(G554>=0, $B$548=\"YES\"),G554,IF($B591=1,$B$496,IF($B591=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B591-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(H554=\"-\", $B$548=\"YES\"),0,IF(AND(H554>=0, $B$548=\"YES\"),H554,IF($B591=1,($F$50),IF($B591=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B591-1)+($F$50)))))),\"0\")","v":1932},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(I554=\"-\", $B$548=\"YES\"),0,IF(AND(I554>=0, $B$548=\"YES\"),I554,IF($B591=1,($F$51),IF($B591=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B591-1)+($F$51)))))),\"0\")","v":168},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(J554=\"-\", $B$548=\"YES\"),0,IF(AND(J554>=0, $B$548=\"YES\"),J554,IF($B591=1,($F$52),IF($B591=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B591-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(K554=\"-\", $B$548=\"YES\"),0,IF(AND(K554>=0, $B$548=\"YES\"),K554,IF($B591=1,$B$497,IF($B591=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B591-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(L554=\"-\", $B$548=\"YES\"),0,IF(AND(L554>=0, $B$548=\"YES\"),L554,IF($B591=1,$B$498,IF($B591=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B591-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IFERROR(IF(A591=\"N/A\",\"N/A\",IF(A591>=$B$35+$B$36-1,\"N/A\",A591+1)), \"N/A\")","v":2031},{"$f":"IF(A592<>\"N/A\",B591+1,\"N/A\")","v":2},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(C555=\"-\", $B$548=\"YES\"),0,IF(AND(C555>=0, $B$548=\"YES\"),C555,IF($B592=1,($F$47),IF($B592=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B592-1)+($F$47)))))),\"0\")","v":{"v":1952.4827586206898,"d":"1952"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(D555=\"-\", $B$548=\"YES\"), 0,IF(AND(D555>=0, $B$548=\"YES\"), D555,IF($B592=1,($F$48),IF($B592=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B592-1)+($F$48)))))),\"0\")","v":{"v":169.79310344827587,"d":"170"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(E555=\"-\", $B$548=\"YES\"), 0,IF(AND(E555>=0, $B$548=\"YES\"),E555,IF($B592=1,($F$49),IF($B592=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B592-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F555=\"-\", $B$548=\"YES\"), 0,IF($B592=\"N/A\",\"\",IF(AND(F555>=0,$B$548=\"YES\"),F555,IF($B592=1,$B$495,IF($B592=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B592-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(G555=\"-\", $B$548=\"YES\"),0,IF(AND(G555>=0, $B$548=\"YES\"),G555,IF($B592=1,$B$496,IF($B592=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B592-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(H555=\"-\", $B$548=\"YES\"),0,IF(AND(H555>=0, $B$548=\"YES\"),H555,IF($B592=1,($F$50),IF($B592=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B592-1)+($F$50)))))),\"0\")","v":{"v":1952.4827586206898,"d":"1952"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(I555=\"-\", $B$548=\"YES\"),0,IF(AND(I555>=0, $B$548=\"YES\"),I555,IF($B592=1,($F$51),IF($B592=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B592-1)+($F$51)))))),\"0\")","v":{"v":169.79310344827587,"d":"170"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(J555=\"-\", $B$548=\"YES\"),0,IF(AND(J555>=0, $B$548=\"YES\"),J555,IF($B592=1,($F$52),IF($B592=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B592-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(K555=\"-\", $B$548=\"YES\"),0,IF(AND(K555>=0, $B$548=\"YES\"),K555,IF($B592=1,$B$497,IF($B592=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B592-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(L555=\"-\", $B$548=\"YES\"),0,IF(AND(L555>=0, $B$548=\"YES\"),L555,IF($B592=1,$B$498,IF($B592=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B592-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IF(A592=\"N/A\",\"N/A\",IF(A592>=$B$35+$B$36-1,\"N/A\",A592+1))","v":2032},3,{"v":1972.9655172413793,"d":"1973"},{"v":171.58620689655172,"d":"172"},0,"0","0",{"v":1972.9655172413793,"d":"1973"},{"v":171.58620689655172,"d":"172"},0,"0","0"]
[2033,4,{"v":1993.448275862069,"d":"1993"},{"v":173.3793103448276,"d":"173"},0,"0","0",{"v":1993.448275862069,"d":"1993"},{"v":173.3793103448276,"d":"173"},0,"0","0"]
[2034,5,{"v":2013.9310344827586,"d":"2014"},{"v":175.17241379310346,"d":"175"},0,"0","0",{"v":2013.9310344827586,"d":"2014"},{"v":175.17241379310346,"d":"175"},0,"0","0"]
[2035,6,{"v":2034.4137931034484,"d":"2034"},{"v":176.9655172413793,"d":"177"},0,"0","0",{"v":2034.4137931034484,"d":"2034"},{"v":176.9655172413793,"d":"177"},0,"0","0"]
[2036,7,{"v":2054.896551724138,"d":"2055"},{"v":178.75862068965517,"d":"179"},0,"0","0",{"v":2054.896551724138,"d":"2055"},{"v":178.75862068965517,"d":"179"},0,"0","0"]
[2037,8,{"v":2075.3793103448274,"d":"2075"},{"v":180.55172413793105,"d":"181"},0,"0","0",{"v":2075.3793103448274,"d":"2075"},{"v":180.55172413793105,"d":"181"},0,"0","0"]
[2038,9,{"v":2095.862068965517,"d":"2096"},{"v":182.3448275862069,"d":"182"},0,"0","0",{"v":2095.862068965517,"d":"2096"},{"v":182.3448275862069,"d":"182"},0,"0","0"]
[2039,10,{"v":2116.344827586207,"d":"2116"},{"v":184.13793103448276,"d":"184"},0,"0","0",{"v":2116.344827586207,"d":"2116"},{"v":184.13793103448276,"d":"184"},0,"0","0"]
[2040,11,{"v":2136.8275862068967,"d":"2137"},{"v":185.9310344827586,"d":"186"},0,"0","0",{"v":2136.8275862068967,"d":"2137"},{"v":185.9310344827586,"d":"186"},0,"0","0"]
[2041,12,{"v":2157.310344827586,"d":"2157"},{"v":187.72413793103448,"d":"188"},0,"0","0",{"v":2157.310344827586,"d":"2157"},{"v":187.72413793103448,"d":"188"},0,"0","0"]
[2042,13,{"v":2177.793103448276,"d":"2178"},{"v":189.51724137931035,"d":"190"},0,"0","0",{"v":2177.793103448276,"d":"2178"},{"v":189.51724137931035,"d":"190"},0,"0","0"]
[2043,14,{"v":2198.2758620689656,"d":"2198"},{"v":191.31034482758622,"d":"191"},0,"0","0",{"v":2198.2758620689656,"d":"2198"},{"v":191.31034482758622,"d":"191"},0,"0","0"]
[2044,15,{"v":2218.7586206896553,"d":"2219"},{"v":193.10344827586206,"d":"193"},0,"0","0",{"v":2218.7586206896553,"d":"2219"},{"v":193.10344827586206,"d":"193"},0,"0","0"]
[2045,16,{"v":2239.2413793103447,"d":"2239"},{"v":194.89655172413794,"d":"195"},0,"0","0",{"v":2239.2413793103447,"d":"2239"},{"v":194.89655172413794,"d":"195"},0,"0","0"]
[2046,17,{"v":2259.7241379310344,"d":"2260"},{"v":196.68965517241378,"d":"197"},0,"0","0",{"v":2259.7241379310344,"d":"2260"},{"v":196.68965517241378,"d":"197"},0,"0","0"]
[2047,18,{"v":2280.206896551724,"d":"2280"},{"v":198.48275862068965,"d":"198"},0,"0","0",{"v":2280.206896551724,"d":"2280"},{"v":198.48275862068965,"d":"198"},0,"0","0"]
[2048,19,{"v":2300.689655172414,"d":"2301"},{"v":200.27586206896552,"d":"200"},0,"0","0",{"v":2300.689655172414,"d":"2301"},{"v":200.27586206896552,"d":"200"},0,"0","0"]
[2049,20,{"v":2321.1724137931033,"d":"2321"},{"v":202.0689655172414,"d":"202"},0,"0","0",{"v":2321.1724137931033,"d":"2321"},{"v":202.0689655172414,"d":"202"},0,"0","0"]
[2050,21,{"v":2341.655172413793,"d":"2342"},{"v":203.86206896551724,"d":"204"},0,"0","0",{"v":2341.655172413793,"d":"2342"},{"v":203.86206896551724,"d":"204"},0,"0","0"]
[2051,{"$f":"IF(A612<>\"N/A\",B611+1,\"N/A\")","v":22},{"v":2362.137931034483,"d":"2362"},{"v":205.6551724137931,"d":"206"},0,"0","0",{"v":2362.137931034483,"d":"2362"},{"v":205.6551724137931,"d":"206"},0,"0","0"]
[2052,{"$f":"IF(A613<>\"N/A\",B612+1,\"N/A\")","v":23},{"v":2382.6206896551726,"d":"2383"},{"v":207.44827586206895,"d":"207"},0,"0","0",{"v":2382.6206896551726,"d":"2383"},{"v":207.44827586206895,"d":"207"},0,"0","0"]
[2053,24,{"v":2403.103448275862,"d":"2403"},{"v":209.24137931034483,"d":"209"},0,"0","0",{"v":2403.103448275862,"d":"2403"},{"v":209.24137931034483,"d":"209"},0,"0","0"]
[2054,25,{"v":2423.5862068965516,"d":"2424"},{"v":211.0344827586207,"d":"211"},0,"0","0",{"v":2423.5862068965516,"d":"2424"},{"v":211.0344827586207,"d":"211"},0,"0","0"]
[2055,26,{"v":2444.0689655172414,"d":"2444"},{"v":212.82758620689657,"d":"213"},0,"0","0",{"v":2444.0689655172414,"d":"2444"},{"v":212.82758620689657,"d":"213"},0,"0","0"]
[2056,27,{"v":2464.551724137931,"d":"2465"},{"v":214.6206896551724,"d":"215"},0,"0","0",{"v":2464.551724137931,"d":"2465"},{"v":214.6206896551724,"d":"215"},0,"0","0"]
[2057,28,{"v":2485.0344827586205,"d":"2485"},{"v":216.41379310344828,"d":"216"},0,"0","0",{"v":2485.0344827586205,"d":"2485"},{"v":216.41379310344828,"d":"216"},0,"0","0"]
[2058,29,{"v":2505.5172413793102,"d":"2506"},{"v":218.20689655172413,"d":"218"},0,"0","0",{"v":2505.5172413793102,"d":"2506"},{"v":218.20689655172413,"d":"218"},0,"0","0"]
[2059,30,2526,220,0,"0","0",2526,220,0,"0","0"]
["-"]
["Detour Emissions $ per mile"]
["Table 55. Calculated Emission Inputs"]
["Variable","Value"]
["Detour MOVES Functional Class",{"$f":"VLOOKUP(B$62,Defaults!$B$359:$D$371, 3,TRUE)","v":"Rural Unrestricted"}]
["Detour Average Speed, Rounded",{"$f":"IF(C69>70, 70, IF(C69<5, 10, MROUND(C69,10)))","v":60}]
["-"]
["Table 56. Calculated Emission Outputs"]
["Calendar Year","Analysis Year","NOX - Passenger","SOX - Passenger","PM2.5 - Passenger","CO2 - Passenger","NOX - \nTrucks","SOX - Trucks","PM2.5 - Trucks","CO2 - \nTrucks","Passenger - Non-CO2 Emissions Total","Trucks - Non-CO2 Emissions Total"]
[{"$f":"IF(OR(B35=\"Required\",B35=\"-\"), \"N/A\", B35)","v":2030},{"$f":"IF(A630<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0685762395279008,"d":"$0.0686"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2743544333505489,"d":"$0.2744"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"$f":"SUM(G630:I630)","v":{"v":0.10115324672738685,"d":"$0.10"}}]
[{"$f":"IF(A630=\"N/A\",\"N/A\",IF(A630>=$B$35+$B$36-1,\"N/A\",A630+1))","v":2031},{"$f":"IF(A631<>\"N/A\",B630+1,\"N/A\")","v":2},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.06991040761210122,"d":"$0.0699"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.27969206824063736,"d":"$0.2797"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"$f":"SUM(G631:I631)","v":{"v":0.10115324672738685,"d":"$0.10"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},{"$f":"IF(A632<>\"N/A\",B631+1,\"N/A\")","v":3},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07071090846262146,"d":"$0.0707"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2828946491746905,"d":"$0.2829"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2033,4,{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07204507654682188,"d":"$0.0720"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.28823228406477897,"d":"$0.2882"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2034,5,{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0731124110141822,"d":"$0.0731"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29250239197684974,"d":"$0.2925"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2035,6,{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0741797454815425,"d":"$0.0742"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29677249988892057,"d":"$0.2968"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2036,7,{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07524707994890284,"d":"$0.0752"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3010426078009914,"d":"$0.3010"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2037,8,{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07658124803310325,"d":"$0.0766"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3063802426910799,"d":"$0.3064"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2038,9,{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0773817488836235,"d":"$0.0774"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30958282362513295,"d":"$0.3096"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2039,10,{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07844908335098381,"d":"$0.0784"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3138529315372038,"d":"$0.3139"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2040,11,{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07046055875038228,"d":"$0.0705"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2872621930535375,"d":"$0.2873"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2041,12,{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07140317492095595,"d":"$0.0714"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2911051655358591,"d":"$0.2911"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2042,13,{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07258144513417306,"d":"$0.0726"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29590888113876107,"d":"$0.2959"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2043,14,{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07352406130474673,"d":"$0.0735"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2997518536210826,"d":"$0.2998"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2044,15,{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07470233151796382,"d":"$0.0747"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3045555692239846,"d":"$0.3046"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2045,16,{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0756449476885375,"d":"$0.0756"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30839854170630615,"d":"$0.3084"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2046,17,{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07682321790175459,"d":"$0.0768"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3132022573092081,"d":"$0.3132"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2047,18,{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07800148811497169,"d":"$0.0780"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31800597291211014,"d":"$0.3180"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2048,19,{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07917975832818878,"d":"$0.0792"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32280968851501207,"d":"$0.3228"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2049,20,{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08012237449876246,"d":"$0.0801"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3266526609973336,"d":"$0.3267"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2050,21,{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07786101109532678,"d":"$0.0779"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31233704946661495,"d":"$0.3123"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2051,22,{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07876374745585231,"d":"$0.0788"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3159583485908656,"d":"$0.3160"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2052,23,{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07966648381637785,"d":"$0.0797"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31957964771511616,"d":"$0.3196"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2053,24,{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2054,25,{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2055,26,{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2056,27,{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2057,28,{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2058,29,{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2059,30,{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321572[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
["-"]
["BCA Annual Calculations"]
["Table 57. BCA Annual Calculations"]
["Calendar Year","Analysis Year","Discounted Safety","Discounted Travel Time","Discounted VOC","Discounted Resilience","Discounted Health and Amenity","Discounted CO2 Emissions","Discounted Non-CO2 Emissions","Discounted Other Environmental","Discounted Maintenance Cost Savings","Discounted Residual Value","Discounted Other Benefits","Total Discounted Benefits","Total Discounted Costs","Net Present Value","7 Percent Discount Rate","3 Percent Discount Rate"]
[{"$f":"IFERROR(\"Pre-Benefits Period\", \"N/A\")","v":"Pre-Benefits Period"},{"$f":"IF(A664>0, 0,0)","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",M259,0)))","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",K259,0)))","v":{"v":-85534013.57115054,"d":"$(85,534,014)"}},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUMIFS(E198:E237, B198:B237, \"<=\"&0)","v":0},"N/A",{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",-(IFERROR(ABS(B264),0)+IFERROR(ABS(B265),0)+IFERROR(ABS(B266),0)+IFERROR(ABS(B267),0)+IFERROR(ABS(B268),0)+IFERROR(ABS(B269),0)+IFERROR(ABS(B270),0)),0)))","v":0},{"$f":"SUM(_xlfn.IFNA(BCACalc321201322573[[#This Row],[Discounted Safety]:[Discounted Other Benefits]],0))","v":{"v":-85534013.57115054,"d":"$(85,534,014)"}},{"$f":"B134","v":{"v":4467674.002713761,"d":"$4,467,674"}},{"$f":"N664-O664","v":{"v":-90001687.5738643,"d":"$(90,001,688)"}},{"$f":"IF(A664=\"N/A\",0,VLOOKUP(A664,Defaults!$A$290:$B$340,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(A664=\"N/A\", 0,VLOOKUP(A664,Defaults!$A$290:$C$340,3,FALSE))","v":{"$error":"#N/A"}}]
[{"$f":"IF(OR(B35=0,B35=\"Required\"), \"N/A\", B35)","v":2030},{"$f":"IF(A665<>\"N/A\",B664+1,\"N/A\")","v":1},{"$f":"(IF(A665=\"N/A\",0,(\n\n+N(\"Avoided crashes due to CMF\")\n+IF($B$420=\"YES\",IF(OR(A665<$C$425,A665>$C$426),0,(((SUM($H591:$J591)-SUM($C591:$E591))/SUM($C591:$E591))*0.5*$D$440) + ((SUM($C591:$E591)/SUM($C$591:$E$591))*$D$440)))\n\n+N(\"Avoided detour benefits\")\n+IF($B$277=\"YES\",IF(A665=\"N/A\",0, IF(A665>=$C$304, $D$304*$C$68*$C$455*SUM(C591:E591),\nIF( A665>=$C$300, $D$300*$C$68*$C$455*D591+$E$300*$C$68*$C$455*E591,\nIF(A665>=$C$299, $D$299*$C$68*$C$455*D591+$E$299*$C$68*$C$455*E591,\nIF(A665>=$C$298,$D$298*$C$68*$C$455*D591+$E$298*$C$68*$C$455*E591,0)))))*365,0)\n\n+N(\"Avoided detour benefits - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*$C$455*SUM(C591:E591),0),0),0)\n)))*Q665","v":0},{"$f":"(IF($A665=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A665>=$C$466, $A665<=$C$467)),\n($C591+(0.5*($H591-$C591)))*$C$85*$C$91*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+($D591+(0.5*($I591-$D591)))*$C$93*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+(($E591+(0.5*($J591-$E591)))*$C$94+($E591+(0.5*($J591-$E591)))*$C$91*$C$95)*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,\nIF(A665>=$C$304,$D$304*$C$68/$C$69*(($C$93*D591)+($C$91*$C$85*C591)+($C$91*$C$95*E591+E591*$C$94))+IFERROR($D$304*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),\nIF(A665>=$C$300,($D$300*$C$68/$C$69*(($C$93*D591))+($E$300*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$299,($D$299*$C$68/$C$69*(($C$93*D591))+($E$299*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$298,($D$298*$C$68/$C$69*(($C$93*D591))+($E$298*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$329*$B$330*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$337*$B$338*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$313*$B$314*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$321*$B$322*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I591:J591)-SUM(D591:E591))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H591-C591))))\n\n))*Q665)","v":{"v":764005.0410401496,"d":"$764,005"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I591:J591)-SUM(D591:E591))+(Defaults!$B$59*0.5*$C$72*(H591-C591)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D591+$E$300*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D591+$E$299*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D591+$E$298*$C$68*(Defaults!$B$60)*E591,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0),0)))*Q665","v":{"v":1638956.0303728925,"d":"$1,638,956"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A665=\"N/A\",0,(\n(($B$355+($D$355*($B665-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B665-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B665-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B665-1)))*(($B$386-$C$386)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B665-1)))*(($B$387-$C$387)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C591*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C591*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D591*$C$93)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E591*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F591*$C$92/Defaults!$B$258+$G591*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L630*$E591)\n\n))*Q665\n\n+(IF(A665=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J630*$E591))\n\n))*R665,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A665=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K591-F591)*Defaults!$C$254*Defaults!$C$250)\n+((L591-G591)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F591*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K591-F591)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F591*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K591-F591)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F591*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K591-F591)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F591*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K591-F591)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F591*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K591-F591)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F591*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K591-F591)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G591*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G591*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G591*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G591*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G591*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L591-G591)*$C$526*365*0.5,0))),0)*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J630*(I591-D591))+(F630*(H591-C591))+((J591-E591)*J630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304, $D$304*$C$68*((J630*D591)+(F630*C591)+(E591*J630)),\nIF( A665>=$C$300, $D$300*$C$68*J630*D591+$E$300*$C$68*J630*E591,\nIF(A665>=$C$299, $D$299*$C$68*J630*D591+$E$299*$C$68*J630*E591,\nIF(A665>=$C$298,$D$298*$C$68*J630*D591+$E$298*$C$68*J630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0))),0))))*R665","v":{"v":371170.3718272434,"d":"$371,170"}},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L630*(I591-D591))+(K630*(H591-C591))+((J591-E591)*L630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304,$D$304*$C$68*((L630*D591)+(L630*E591)+(K630*C591)),\nIF(A665>=$C$300,$D$300*$C$68*L630*D591+$E$300*$C$68*L630*E591,\nIF(A665>=$C$299,$D$299*$C$68*L630*D591+$E$299*$C$68*L630*E591,\nIF(A665>=$C$298,$D$298*$C$68*L630*D591+$E$298*$C$68*L630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0))),0))))*Q665","v":{"v":125595.24523912706,"d":"$125,595"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I591:J591)-SUM(D591:E591)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H591-C591)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A665=\"N/A\",A665<D$484,A665>E$484),0,\nB$484*(1+C$484)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$485,A665>E$485),0,B$485*(1+C$485)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$486,A665>E$486),0,B$486*(1+C$486)^(B665-1))),0)\n\n))*Q665","v":{"v":4594.043418469471,"d":"$4,594"}},{"$f":"(IF(A665=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B665-1)))-($B$158*((1+$B$159)^(B665-1)))),0)\n\n+(IFERROR(IF(AND(A665>=$B$164,A665<=($B$165),MOD((A665-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A665>=$B$172,A665<=($B$173),MOD((A665-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A665>=$B$180,A665<=($B$181),MOD((A665-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A665>=$B$188,A665<=($B$189),MOD((A665-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q665))\n\n+IFERROR(SUMIF($A$198:$A$237,A665,$E$198:$E$237),0)","v":0},{"$f":"IFERROR((IF(A665=($B$35+$B$36-1),IFERROR(($A$138*$B$133*($B$138-$B$36)/$B$138),0)+IFERROR(($A$139*$B$133*($B$139-$B$36)/$B$139),0)+IFERROR(($A$140*$B$133*($B$140-$B$36)/$B$140),0)+IFERROR(($A$141*$B$133*($B$141-$B$36)/$B$141),0),0))*Q665, 0)","v":0},{"$f":"IF($B$531=\"YES\",(\nIF(OR(A665=\"N/A\",A665<D$536,A665>E$536),0,B$536*(1+C$536)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$537,A665>E$537),0,B$537*(1+C$537)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$538,A665>E$538),0,B$538*(1+C$538)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$539,A665>E$539),0,B$539*(1+C$539)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$540,A665>E$540),0,B$540*(1+C$540)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$541,A665>E$541),0,B$541*(1+C$541)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$542,A665>E$542),0,B$542*(1+C$542)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$543,A665>E$543),0,B$543*(1+C$543)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$544,A665>E$544),0,B$544*(1+C$544)^(B665-1))\n)*Q665,0)","v":0},{"$f":"C665+D665+E665+F665+G665+H665+L665+M665+K665+J665+I665","v":{"v":2904320.7318978817,"d":"$2,904,321"}},0,{"$f":"N665-O665","v":{"v":2904320.7318978817,"d":"$2,904,321"}},{"$f":"IF(A665=\"N/A\",0,VLOOKUP(A665,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7833046013764873,"d":"0.78"}},{"$f":"IF(A665=\"N/A\", 0,VLOOKUP(A665,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8534903711901116,"d":"0.85"}}]
[{"$f":"IFERROR(IF(A665=\"N/A\",\"N/A\",IF(A665>=$B$35+$B$36-1,\"N/A\",A665+1)), \"N/A\")","v":2031},2,0,{"$f":"(IF($A666=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A666>=$C$466, $A666<=$C$467)),\n($C592+(0.5*($H592-$C592)))*$C$85*$C$91*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+($D592+(0.5*($I592-$D592)))*$C$93*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+(($E592+(0.5*($J592-$E592)))*$C$94+($E592+(0.5*($J592-$E592)))*$C$91*$C$95)*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,\nIF(A666>=$C$304,$D$304*$C$68/$C$69*(($C$93*D592)+($C$91*$C$85*C592)+($C$91*$C$95*E592+E592*$C$94))+IFERROR($D$304*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),\nIF(A666>=$C$300,($D$300*$C$68/$C$69*(($C$93*D592))+($E$300*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$299,($D$299*$C$68/$C$69*(($C$93*D592))+($E$299*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$298,($D$298*$C$68/$C$69*(($C$93*D592))+($E$298*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$329*$B$330*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$337*$B$338*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$313*$B$314*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$321*$B$322*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I592:J592)-SUM(D592:E592))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H592-C592))))\n\n))*Q666)","v":{"v":748942.2368963003,"d":"$748,942"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I592:J592)-SUM(D592:E592))+(Defaults!$B$59*0.5*$C$72*(H592-C592)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D592+$E$300*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D592+$E$299*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D592+$E$298*$C$68*(Defaults!$B$60)*E592,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0),0)))*Q666","v":{"v":1606643.058128263,"d":"$1,606,643"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A666=\"N/A\",0,(\n(($B$355+($D$355*($B666-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B666-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B666-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B666-1)))*(($B$386-$C$386)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B666-1)))*(($B$387-$C$387)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C592*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C592*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D592*$C$93)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E592*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F592*$C$92/Defaults!$B$258+$G592*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L631*$E592)\n\n))*Q666\n\n+(IF(A666=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J631*$E592))\n\n))*R666,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A666=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K592-F592)*Defaults!$C$254*Defaults!$C$250)\n+((L592-G592)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F592*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K592-F592)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F592*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K592-F592)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F592*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K592-F592)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F592*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K592-F592)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F592*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K592-F592)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F592*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K592-F592)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G592*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G592*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G592*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G592*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G592*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L592-G592)*$C$526*365*0.5,0))),0)*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J631*(I592-D592))+(F631*(H592-C592))+((J592-E592)*J631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304, $D$304*$C$68*((J631*D592)+(F631*C592)+(E592*J631)),\nIF( A666>=$C$300, $D$300*$C$68*J631*D592+$E$300*$C$68*J631*E592,\nIF(A666>=$C$299, $D$299*$C$68*J631*D592+$E$299*$C$68*J631*E592,\nIF(A666>=$C$298,$D$298*$C$68*J631*D592+$E$298*$C$68*J631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0))),0))))*R666","v":{"v":374931.615222798,"d":"$374,932"}},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L631*(I592-D592))+(K631*(H592-C592))+((J592-E592)*L631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304,$D$304*$C$68*((L631*D592)+(L631*E592)+(K631*C592)),\nIF(A666>=$C$300,$D$300*$C$68*L631*D592+$E$300*$C$68*L631*E592,\nIF(A666>=$C$299,$D$299*$C$68*L631*D592+$E$299*$C$68*L631*E592,\nIF(A666>=$C$298,$D$298*$C$68*L631*D592+$E$298*$C$68*L631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0))),0))))*Q666","v":{"v":123119.06186491778,"d":"$123,119"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I592:J592)-SUM(D592:E592)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H592-C592)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A666=\"N/A\",A666<D$484,A666>E$484),0,\nB$484*(1+C$484)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$485,A666>E$485),0,B$485*(1+C$485)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$486,A666>E$486),0,B$486*(1+C$486)^(B666-1))),0)\n\n))*Q666","v":{"v":4503.469178086798,"d":"$4,503"}},{"$f":"(IF(A666=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B666-1)))-($B$158*((1+$B$159)^(B666-1)))),0)\n\n+(IFERROR(IF(AND(A666>=$B$164,A666<=($B$165),MOD((A666-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A666>=$B$172,A666<=($B$173),MOD((A666-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A666>=$B$180,A666<=($B$181),MOD((A666-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A666>=$B$188,A666<=($B$189),MOD((A666-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q666))\n\n+IFERROR(SUMIF($A$198:$A$237,A666,$E$198:$E$237),0)","v":0},0,{"$f":"IF($B$531=\"YES\",(\nIF(OR(A666=\"N/A\",A666<D$536,A666>E$536),0,B$536*(1+C$536)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$537,A666>E$537),0,B$537*(1+C$537)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$538,A666>E$538),0,B$538*(1+C$538)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$539,A666>E$539),0,B$539*(1+C$539)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$540,A666>E$540),0,B$540*(1+C$540)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$541,A666>E$541),0,B$541*(1+C$541)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$542,A666>E$542),0,B$542*(1+C$542)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$543,A666>E$543),0,B$543*(1+C$543)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$544,A666>E$544),0,B$544*(1+C$544)^(B666-1))\n)*Q666,0)","v":0},{"$f":"C666+D666+E666+F666+G666+H666+L666+M666+K666+J666+I666","v":{"v":2858139.441290366,"d":"$2,858,139"}},0,{"$f":"N666-O666","v":{"v":2858139.441290366,"d":"$2,858,139"}},{"$f":"IF(A666=\"N/A\",0,VLOOKUP(A666,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7597522806755455,"d":"0.76"}},{"$f":"IF(A666=\"N/A\", 0,VLOOKUP(A666,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8367552658726585,"d":"0.84"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},3,0,{"$f":"(IF($A667=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A667>=$C$466, $A667<=$C$467)),\n($C593+(0.5*($H593-$C593)))*$C$85*$C$91*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+($D593+(0.5*($I593-$D593)))*$C$93*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+(($E593+(0.5*($J593-$E593)))*$C$94+($E593+(0.5*($J593-$E593)))*$C$91*$C$95)*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A667=\"N/A\",0,\nIF(A667>=$C$304,$D$304*$C$68/$C$69*(($C$93*D593)+($C$91*$C$85*C593)+($C$91*$C$95*E593+E593*$C$94))+IFERROR($D$304*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),\nIF(A667>=$C$300,($D$300*$C$68/$C$69*(($C$93*D593))+($E$300*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$299,($D$299*$C$68/$C$69*(($C$93*D593))+($E$299*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$298,($D$298*$C$68/$C$69*(($C$93*D593))+($E$298*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$329*$B$330*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$337*$B$338*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$313*$B$314*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$321*$B$322*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I593:J593)-SUM(D593:E593))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H593-C593))))\n\n))*Q667)","v":{"v":734094.5259892145,"d":"$734,095"}},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I593:J593)-SUM(D593:E593))+(Defaults!$B$59*0.5*$C$72*(H593-C593)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D593+$E$300*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D593+$E$299*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D593+$E$298*$C$68*(Defaults!$B$60)*E593,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0),0)))*Q667","v":{"v":1574791.5073907557,"d":"$1,574,792"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A667=\"N/A\",0,(\n(($B$355+($D$355*($B667-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B667-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B667-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B667-1)))*(($B$386-$C$386)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B667-1)))*(($B$387-$C$387)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C593*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C593*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D593*$C$93)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E593*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F593*$C$92/Defaults!$B$258+$G593*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L632*$E593)\n\n))*Q667\n\n+(IF(A667=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J632*$E593))\n\n))*R667,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A667=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K593-F593)*Defaults!$C$254*Defaults!$C$250)\n+((L593-G593)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F593*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K593-F593)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F593*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K593-F593)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F593*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K593-F593)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F593*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K593-F593)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F593*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K593-F593)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F593*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K593-F593)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G593*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G593*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G593*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G593*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G593*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L593-G593)*$C$526*365*0.5,0))),0)*Q667","v":0},{"v":375715.23096082936,"d":"$375,715"},{"v":120678.23779643222,"d":"$120,678"},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I593:J593)-SUM(D593:E593)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H593-C593)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A667=\"N/A\",A667<D$484,A667>E$484),0,\nB$484*(1+C$484)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$485,A667>E$485),0,B$485*(1+C$485)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$486,A667>E$486),0,B$486*(1+C$486)^(B667-1))),0)\n\n))*Q667","v":{"v":4414.1883161710575,"d":"$4,414"}},0,0,0,{"v":2809693.6904534027,"d":"$2,809,694"},0,{"v":2809693.6904534027,"d":"$2,809,694"},{"$f":"IF(A667=\"N/A\",0,VLOOKUP(A667,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7369081286862711,"d":"0.74"}},{"$f":"IF(A667=\"N/A\", 0,VLOOKUP(A667,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8203482998751553,"d":"0.82"}}]
[2033,4,0,{"$f":"(IF($A668=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A668>=$C$466, $A668<=$C$467)),\n($C594+(0.5*($H594-$C594)))*$C$85*$C$91*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+($D594+(0.5*($I594-$D594)))*$C$93*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+(($E594+(0.5*($J594-$E594)))*$C$94+($E594+(0.5*($J594-$E594)))*$C$91*$C$95)*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A668=\"N/A\",0,\nIF(A668>=$C$304,$D$304*$C$68/$C$69*(($C$93*D594)+($C$91*$C$85*C594)+($C$91*$C$95*E594+E594*$C$94))+IFERROR($D$304*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),\nIF(A668>=$C$300,($D$300*$C$68/$C$69*(($C$93*D594))+($E$300*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$299,($D$299*$C$68/$C$69*(($C$93*D594))+($E$299*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$298,($D$298*$C$68/$C$69*(($C$93*D594))+($E$298*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$329*$B$330*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$337*$B$338*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$313*$B$314*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$321*$B$322*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I594:J594)-SUM(D594:E594))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H594-C594))))\n\n))*Q668)","v":{"v":719462.591471804,"d":"$719,463"}},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I594:J594)-SUM(D594:E594))+(Defaults!$B$59*0.5*$C$72*(H594-C594)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D594+$E$300*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D594+$E$299*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D594+$E$298*$C$68*(Defaults!$B$60)*E594,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0),0)))*Q668","v":{"v":1543402.8436710997,"d":"$1,543,403"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A668=\"N/A\",0,(\n(($B$355+($D$355*($B668-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B668-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B668-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B668-1)))*(($B$386-$C$386)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B668-1)))*(($B$387-$C$387)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C594*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C594*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D594*$C$93)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E594*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F594*$C$92/Defaults!$B$258+$G594*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L633*$E594)\n\n))*Q668\n\n+(IF(A668=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J633*$E594))\n\n))*R668,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A668=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K594-F594)*Defaults!$C$254*Defaults!$C$250)\n+((L594-G594)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F594*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K594-F594)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F594*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K594-F594)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F594*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K594-F594)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F594*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K594-F594)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F594*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K594-F594)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F594*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K594-F594)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G594*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G594*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G594*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G594*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G594*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L594-G594)*$C$526*365*0.5,0))),0)*Q668","v":0},{"v":379220.15979564184,"d":"$379,220"},{"v":118272.88533758574,"d":"$118,273"},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I594:J594)-SUM(D594:E594)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H594-C594)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A668=\"N/A\",A668<D$484,A668>E$484),0,\nB$484*(1+C$484)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$485,A668>E$485),0,B$485*(1+C$485)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$486,A668>E$486),0,B$486*(1+C$486)^(B668-1))),0)\n\n))*Q668","v":{"v":4326.204940593234,"d":"$4,326"}},0,0,0,{"v":2764684.6852167244,"d":"$2,764,685"},0,{"v":2764684.6852167244,"d":"$2,764,685"},{"$f":"IF(A668=\"N/A\",0,VLOOKUP(A668,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7147508522660244,"d":"0.71"}},{"$f":"IF(A668=\"N/A\", 0,VLOOKUP(A668,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8042630390932897,"d":"0.80"}}]
[2034,5,0,{"$f":"(IF($A669=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A669>=$C$466, $A669<=$C$467)),\n($C595+(0.5*($H595-$C595)))*$C$85*$C$91*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+($D595+(0.5*($I595-$D595)))*$C$93*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+(($E595+(0.5*($J595-$E595)))*$C$94+($E595+(0.5*($J595-$E595)))*$C$91*$C$95)*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A669=\"N/A\",0,\nIF(A669>=$C$304,$D$304*$C$68/$C$69*(($C$93*D595)+($C$91*$C$85*C595)+($C$91*$C$95*E595+E595*$C$94))+IFERROR($D$304*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),\nIF(A669>=$C$300,($D$300*$C$68/$C$69*(($C$93*D595))+($E$300*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$299,($D$299*$C$68/$C$69*(($C$93*D595))+($E$299*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$298,($D$298*$C$68/$C$69*(($C$93*D595))+($E$298*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$329*$B$330*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$337*$B$338*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$313*$B$314*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$321*$B$322*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I595:J595)-SUM(D595:E595))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H595-C595))))\n\n))*Q669)","v":{"v":705046.8809539063,"d":"$705,047"}},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I595:J595)-SUM(D595:E595))+(Defaults!$B$59*0.5*$C$72*(H595-C595)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D595+$E$300*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D595+$E$299*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D595+$E$298*$C$68*(Defaults!$B$60)*E595,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0),0)))*Q669","v":{"v":1512478.0271891928,"d":"$1,512,478"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A669=\"N/A\",0,(\n(($B$355+($D$355*($B669-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B669-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B669-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B669-1)))*(($B$386-$C$386)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B669-1)))*(($B$387-$C$387)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C595*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C595*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D595*$C$93)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E595*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F595*$C$92/Defaults!$B$258+$G595*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L634*$E595)\n\n))*Q669\n\n+(IF(A669=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J634*$E595))\n\n))*R669,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A669=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K595-F595)*Defaults!$C$254*Defaults!$C$250)\n+((L595-G595)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F595*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K595-F595)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F595*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K595-F595)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F595*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K595-F595)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F595*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K595-F595)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F595*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K595-F595)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F595*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K595-F595)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G595*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G595*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G595*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G595*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G595*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L595-G595)*$C$526*365*0.5,0))),0)*Q669","v":0},{"v":381194.3781654613,"d":"$381,194"},{"v":115903.07807122705,"d":"$115,903"},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I595:J595)-SUM(D595:E595)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H595-C595)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A669=\"N/A\",A669<D$484,A669>E$484),0,\nB$484*(1+C$484)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$485,A669>E$485),0,B$485*(1+C$485)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$486,A669>E$486),0,B$486*(1+C$486)^(B669-1))),0)\n\n))*Q669","v":{"v":4239.521742878797,"d":"$4,240"}},0,0,0,{"v":2718861.8861226663,"d":"$2,718,862"},0,{"v":2718861.8861226663,"d":"$2,718,862"},{"$f":"IF(A669=\"N/A\",0,VLOOKUP(A669,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6932597985121478,"d":"0.69"}},{"$f":"IF(A669=\"N/A\", 0,VLOOKUP(A669,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7884931755816564,"d":"0.79"}}]
[2035,6,0,{"$f":"(IF($A670=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A670>=$C$466, $A670<=$C$467)),\n($C596+(0.5*($H596-$C596)))*$C$85*$C$91*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+($D596+(0.5*($I596-$D596)))*$C$93*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+(($E596+(0.5*($J596-$E596)))*$C$94+($E596+(0.5*($J596-$E596)))*$C$91*$C$95)*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A670=\"N/A\",0,\nIF(A670>=$C$304,$D$304*$C$68/$C$69*(($C$93*D596)+($C$91*$C$85*C596)+($C$91*$C$95*E596+E596*$C$94))+IFERROR($D$304*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),\nIF(A670>=$C$300,($D$300*$C$68/$C$69*(($C$93*D596))+($E$300*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$299,($D$299*$C$68/$C$69*(($C$93*D596))+($E$299*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$298,($D$298*$C$68/$C$69*(($C$93*D596))+($E$298*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$329*$B$330*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$337*$B$338*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$313*$B$314*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$321*$B$322*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I596:J596)-SUM(D596:E596))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H596-C596))))\n\n))*Q670)","v":{"v":690847.6200492311,"d":"$690,848"}},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I596:J596)-SUM(D596:E596))+(Defaults!$B$59*0.5*$C$72*(H596-C596)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D596+$E$300*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D596+$E$299*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D596+$E$298*$C$68*(Defaults!$B$60)*E596,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0),0)))*Q670","v":{"v":1482017.5419352315,"d":"$1,482,018"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A670=\"N/A\",0,(\n(($B$355+($D$355*($B670-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B670-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B670-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B670-1)))*(($B$386-$C$386)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B670-1)))*(($B$387-$C$387)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C596*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C596*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D596*$C$93)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E596*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F596*$C$92/Defaults!$B$258+$G596*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L635*$E596)\n\n))*Q670\n\n+(IF(A670=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J635*$E596))\n\n))*R670,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A670=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K596-F596)*Defaults!$C$254*Defaults!$C$250)\n+((L596-G596)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F596*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K596-F596)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F596*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K596-F596)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F596*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K596-F596)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F596*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K596-F596)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F596*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K596-F596)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F596*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K596-F596)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G596*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G596*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G596*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G596*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G596*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L596-G596)*$C$526*365*0.5,0))),0)*Q670","v":0},{"v":383057.07122504147,"d":"$383,057"},{"v":113568.85308612867,"d":"$113,569"},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I596:J596)-SUM(D596:E596)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H596-C596)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A670=\"N/A\",A670<D$484,A670>E$484),0,\nB$484*(1+C$484)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$485,A670>E$485),0,B$485*(1+C$485)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$486,A670>E$486),0,B$486*(1+C$486)^(B670-1))),0)\n\n))*Q670","v":{"v":4154.140079666937,"d":"$4,154"}},0,0,0,{"v":2673645.2263753,"d":"$2,673,645"},0,{"v":2673645.2263753,"d":"$2,673,645"},{"$f":"IF(A670=\"N/A\",0,VLOOKUP(A670,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6724149355112976,"d":"0.67"}},{"$f":"IF(A670=\"N/A\", 0,VLOOKUP(A670,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7730325250800554,"d":"0.77"}}]
[2036,7,0,{"$f":"(IF($A671=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A671>=$C$466, $A671<=$C$467)),\n($C597+(0.5*($H597-$C597)))*$C$85*$C$91*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+($D597+(0.5*($I597-$D597)))*$C$93*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+(($E597+(0.5*($J597-$E597)))*$C$94+($E597+(0.5*($J597-$E597)))*$C$91*$C$95)*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A671=\"N/A\",0,\nIF(A671>=$C$304,$D$304*$C$68/$C$69*(($C$93*D597)+($C$91*$C$85*C597)+($C$91*$C$95*E597+E597*$C$94))+IFERROR($D$304*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),\nIF(A671>=$C$300,($D$300*$C$68/$C$69*(($C$93*D597))+($E$300*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$299,($D$299*$C$68/$C$69*(($C$93*D597))+($E$299*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$298,($D$298*$C$68/$C$69*(($C$93*D597))+($E$298*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$329*$B$330*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$337*$B$338*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$313*$B$314*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$321*$B$322*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I597:J597)-SUM(D597:E597))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H597-C597))))\n\n))*Q671)","v":{"v":676864.8253205982,"d":"$676,865"}},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I597:J597)-SUM(D597:E597))+(Defaults!$B$59*0.5*$C$72*(H597-C597)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D597+$E$300*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D597+$E$299*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D597+$E$298*$C$68*(Defaults!$B$60)*E597,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0),0)))*Q671","v":{"v":1452021.4234400466,"d":"$1,452,021"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A671=\"N/A\",0,(\n(($B$355+($D$355*($B671-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B671-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B671-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B671-1)))*(($B$386-$C$386)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B671-1)))*(($B$387-$C$387)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C597*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C597*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D597*$C$93)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E597*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F597*$C$92/Defaults!$B$258+$G597*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L636*$E597)\n\n))*Q671\n\n+(IF(A671=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J636*$E597))\n\n))*R671,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A671=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K597-F597)*Defaults!$C$254*Defaults!$C$250)\n+((L597-G597)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F597*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K597-F597)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F597*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K597-F597)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F597*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K597-F597)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F597*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K597-F597)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F597*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K597-F597)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F597*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K597-F597)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G597*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G597*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G597*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G597*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G597*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L597-G597)*$C$526*365*0.5,0))),0)*Q671","v":0},{"v":384809.6634372619,"d":"$384,810"},{"v":111270.21310506246,"d":"$111,270"},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I597:J597)-SUM(D597:E597)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H597-C597)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A671=\"N/A\",A671<D$484,A671>E$484),0,\nB$484*(1+C$484)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$485,A671>E$485),0,B$485*(1+C$485)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$486,A671>E$486),0,B$486*(1+C$486)^(B671-1))),0)\n\n))*Q671","v":{"v":4070.060050551645,"d":"$4,070"}},0,0,0,{"v":2629036.185353521,"d":"$2,629,036"},0,{"v":2629036.185353521,"d":"$2,629,036"},{"$f":"IF(A671=\"N/A\",0,VLOOKUP(A671,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6521968336676021,"d":"0.65"}},{"$f":"IF(A671=\"N/A\", 0,VLOOKUP(A671,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7578750245882895,"d":"0.76"}}]
[2037,8,0,{"$f":"(IF($A672=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A672>=$C$466, $A672<=$C$467)),\n($C598+(0.5*($H598-$C598)))*$C$85*$C$91*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+($D598+(0.5*($I598-$D598)))*$C$93*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+(($E598+(0.5*($J598-$E598)))*$C$94+($E598+(0.5*($J598-$E598)))*$C$91*$C$95)*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A672=\"N/A\",0,\nIF(A672>=$C$304,$D$304*$C$68/$C$69*(($C$93*D598)+($C$91*$C$85*C598)+($C$91*$C$95*E598+E598*$C$94))+IFERROR($D$304*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),\nIF(A672>=$C$300,($D$300*$C$68/$C$69*(($C$93*D598))+($E$300*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$299,($D$299*$C$68/$C$69*(($C$93*D598))+($E$299*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$298,($D$298*$C$68/$C$69*(($C$93*D598))+($E$298*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$329*$B$330*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$337*$B$338*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$313*$B$314*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$321*$B$322*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I598:J598)-SUM(D598:E598))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H598-C598))))\n\n))*Q672)","v":{"v":663098.3166474053,"d":"$663,098"}},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I598:J598)-SUM(D598:E598))+(Defaults!$B$59*0.5*$C$72*(H598-C598)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D598+$E$300*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D598+$E$299*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D598+$E$298*$C$68*(Defaults!$B$60)*E598,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0),0)))*Q672","v":{"v":1422489.2853059934,"d":"$1,422,489"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A672=\"N/A\",0,(\n(($B$355+($D$355*($B672-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B672-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B672-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B672-1)))*(($B$386-$C$386)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B672-1)))*(($B$387-$C$387)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C598*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C598*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D598*$C$93)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E598*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F598*$C$92/Defaults!$B$258+$G598*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L637*$E598)\n\n))*Q672\n\n+(IF(A672=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J637*$E598))\n\n))*R672,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A672=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K598-F598)*Defaults!$C$254*Defaults!$C$250)\n+((L598-G598)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F598*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K598-F598)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F598*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K598-F598)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F598*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K598-F598)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F598*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K598-F598)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F598*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K598-F598)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F598*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K598-F598)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G598*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G598*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G598*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G598*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G598*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L598-G598)*$C$526*365*0.5,0))),0)*Q672","v":0},{"v":387804.84561973065,"d":"$387,805"},{"v":109007.12851789495,"d":"$109,007"},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I598:J598)-SUM(D598:E598)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H598-C598)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A672=\"N/A\",A672<D$484,A672>E$484),0,\nB$484*(1+C$484)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$485,A672>E$485),0,B$485*(1+C$485)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$486,A672>E$486),0,B$486*(1+C$486)^(B672-1))),0)\n\n))*Q672","v":{"v":3987.2805724486175,"d":"$3,987"}},0,0,0,{"v":2586386.8566634725,"d":"$2,586,387"},0,{"v":2586386.8566634725,"d":"$2,586,387"},{"$f":"IF(A672=\"N/A\",0,VLOOKUP(A672,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6325866475922426,"d":"0.63"}},{"$f":"IF(A672=\"N/A\", 0,VLOOKUP(A672,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7430147299885193,"d":"0.74"}}]
[2038,9,0,{"$f":"(IF($A673=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A673>=$C$466, $A673<=$C$467)),\n($C599+(0.5*($H599-$C599)))*$C$85*$C$91*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+($D599+(0.5*($I599-$D599)))*$C$93*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+(($E599+(0.5*($J599-$E599)))*$C$94+($E599+(0.5*($J599-$E599)))*$C$91*$C$95)*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A673=\"N/A\",0,\nIF(A673>=$C$304,$D$304*$C$68/$C$69*(($C$93*D599)+($C$91*$C$85*C599)+($C$91*$C$95*E599+E599*$C$94))+IFERROR($D$304*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),\nIF(A673>=$C$300,($D$300*$C$68/$C$69*(($C$93*D599))+($E$300*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$299,($D$299*$C$68/$C$69*(($C$93*D599))+($E$299*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$298,($D$298*$C$68/$C$69*(($C$93*D599))+($E$298*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$329*$B$330*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$337*$B$338*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$313*$B$314*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$321*$B$322*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I599:J599)-SUM(D599:E599))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H599-C599))))\n\n))*Q673)","v":{"v":649547.7290383665,"d":"$649,548"}},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I599:J599)-SUM(D599:E599))+(Defaults!$B$59*0.5*$C$72*(H599-C599)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D599+$E$300*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D599+$E$299*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D599+$E$298*$C$68*(Defaults!$B$60)*E599,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0),0)))*Q673","v":{"v":1393420.3445478352,"d":"$1,393,420"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A673=\"N/A\",0,(\n(($B$355+($D$355*($B673-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B673-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B673-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B673-1)))*(($B$386-$C$386)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B673-1)))*(($B$387-$C$387)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C599*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C599*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D599*$C$93)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E599*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F599*$C$92/Defaults!$B$258+$G599*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L638*$E599)\n\n))*Q673\n\n+(IF(A673=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J638*$E599))\n\n))*R673,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A673=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K599-F599)*Defaults!$C$254*Defaults!$C$250)\n+((L599-G599)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F599*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K599-F599)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F599*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K599-F599)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F599*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K599-F599)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F599*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K599-F599)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F599*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K599-F599)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F599*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K599-F599)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G599*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G599*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G599*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G599*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G599*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L599-G599)*$C$526*365*0.5,0))),0)*Q673","v":0},{"v":387990.3904008252,"d":"$387,990"},{"v":106779.53932349055,"d":"$106,780"},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I599:J599)-SUM(D599:E599)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H599-C599)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A673=\"N/A\",A673<D$484,A673>E$484),0,\nB$484*(1+C$484)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$485,A673>E$485),0,B$485*(1+C$485)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$486,A673>E$486),0,B$486*(1+C$486)^(B673-1))),0)\n\n))*Q673","v":{"v":3905.799450626507,"d":"$3,906"}},0,0,0,{"v":2541643.802761144,"d":"$2,541,644"},0,{"v":2541643.802761144,"d":"$2,541,644"},{"$f":"IF(A673=\"N/A\",0,VLOOKUP(A673,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6135660985375776,"d":"0.61"}},{"$f":"IF(A673=\"N/A\", 0,VLOOKUP(A673,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7284458137142344,"d":"0.73"}}]
[2039,10,0,{"$f":"(IF($A674=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A674>=$C$466, $A674<=$C$467)),\n($C600+(0.5*($H600-$C600)))*$C$85*$C$91*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+($D600+(0.5*($I600-$D600)))*$C$93*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+(($E600+(0.5*($J600-$E600)))*$C$94+($E600+(0.5*($J600-$E600)))*$C$91*$C$95)*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A674=\"N/A\",0,\nIF(A674>=$C$304,$D$304*$C$68/$C$69*(($C$93*D600)+($C$91*$C$85*C600)+($C$91*$C$95*E600+E600*$C$94))+IFERROR($D$304*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),\nIF(A674>=$C$300,($D$300*$C$68/$C$69*(($C$93*D600))+($E$300*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$299,($D$299*$C$68/$C$69*(($C$93*D600))+($E$299*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$298,($D$298*$C$68/$C$69*(($C$93*D600))+($E$298*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$329*$B$330*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$337*$B$338*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$313*$B$314*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$321*$B$322*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I600:J600)-SUM(D600:E600))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H600-C600))))\n\n))*Q674)","v":{"v":636212.5239117017,"d":"$636,213"}},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I600:J600)-SUM(D600:E600))+(Defaults!$B$59*0.5*$C$72*(H600-C600)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D600+$E$300*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D600+$E$299*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D600+$E$298*$C$68*(Defaults!$B$60)*E600,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0),0)))*Q674","v":{"v":1364813.4457911844,"d":"$1,364,813"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A674=\"N/A\",0,(\n(($B$355+($D$355*($B674-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B674-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B674-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B674-1)))*(($B$386-$C$386)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B674-1)))*(($B$387-$C$387)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C600*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C600*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D600*$C$93)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E600*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F600*$C$92/Defaults!$B$258+$G600*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L639*$E600)\n\n))*Q674\n\n+(IF(A674=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J639*$E600))\n\n))*R674,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A674=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K600-F600)*Defaults!$C$254*Defaults!$C$250)\n+((L600-G600)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F600*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K600-F600)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F600*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K600-F600)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F600*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K600-F600)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F600*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K600-F600)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F600*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K600-F600)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F600*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K600-F600)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G600*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G600*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G600*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G600*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G600*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L600-G600)*$C$526*365*0.5,0))),0)*Q674","v":0},{"v":389421.5137196083,"d":"$389,422"},{"v":104587.35698406868,"d":"$104,587"},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I600:J600)-SUM(D600:E600)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H600-C600)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A674=\"N/A\",A674<D$484,A674>E$484),0,\nB$484*(1+C$484)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$485,A674>E$485),0,B$485*(1+C$485)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$486,A674>E$486),0,B$486*(1+C$486)^(B674-1))),0)\n\n))*Q674","v":{"v":3825.6134465358955,"d":"$3,826"}},0,0,0,{"v":2498860.453853099,"d":"$2,498,860"},0,{"v":2498860.453853099,"d":"$2,498,860"},{"$f":"IF(A674=\"N/A\",0,VLOOKUP(A674,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5951174573594351,"d":"0.60"}},{"$f":"IF(A674=\"N/A\", 0,VLOOKUP(A674,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7141625624649357,"d":"0.71"}}]
[2040,11,0,{"$f":"(IF($A675=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A675>=$C$466, $A675<=$C$467)),\n($C601+(0.5*($H601-$C601)))*$C$85*$C$91*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+($D601+(0.5*($I601-$D601)))*$C$93*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+(($E601+(0.5*($J601-$E601)))*$C$94+($E601+(0.5*($J601-$E601)))*$C$91*$C$95)*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A675=\"N/A\",0,\nIF(A675>=$C$304,$D$304*$C$68/$C$69*(($C$93*D601)+($C$91*$C$85*C601)+($C$91*$C$95*E601+E601*$C$94))+IFERROR($D$304*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),\nIF(A675>=$C$300,($D$300*$C$68/$C$69*(($C$93*D601))+($E$300*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$299,($D$299*$C$68/$C$69*(($C$93*D601))+($E$299*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$298,($D$298*$C$68/$C$69*(($C$93*D601))+($E$298*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$329*$B$330*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$337*$B$338*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$313*$B$314*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$321*$B$322*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I601:J601)-SUM(D601:E601))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H601-C601))))\n\n))*Q675)","v":{"v":623091.999864118,"d":"$623,092"}},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I601:J601)-SUM(D601:E601))+(Defaults!$B$59*0.5*$C$72*(H601-C601)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D601+$E$300*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D601+$E$299*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D601+$E$298*$C$68*(Defaults!$B$60)*E601,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0),0)))*Q675","v":{"v":1336667.084374297,"d":"$1,336,667"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A675=\"N/A\",0,(\n(($B$355+($D$355*($B675-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B675-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B675-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B675-1)))*(($B$386-$C$386)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B675-1)))*(($B$387-$C$387)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C601*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C601*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D601*$C$93)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E601*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F601*$C$92/Defaults!$B$258+$G601*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L640*$E601)\n\n))*Q675\n\n+(IF(A675=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J640*$E601))\n\n))*R675,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A675=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K601-F601)*Defaults!$C$254*Defaults!$C$250)\n+((L601-G601)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F601*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K601-F601)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F601*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K601-F601)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F601*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K601-F601)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F601*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K601-F601)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F601*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K601-F601)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F601*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K601-F601)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G601*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G601*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G601*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G601*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G601*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L601-G601)*$C$526*365*0.5,0))),0)*Q675","v":0},{"v":352842.32692269667,"d":"$352,842"},{"v":40060.74585270625,"d":"$40,061"},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I601:J601)-SUM(D601:E601)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H601-C601)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A675=\"N/A\",A675<D$484,A675>E$484),0,\nB$484*(1+C$484)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$485,A675>E$485),0,B$485*(1+C$485)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$486,A675>E$486),0,B$486*(1+C$486)^(B675-1))),0)\n\n))*Q675","v":{"v":3746.7183425643166,"d":"$3,747"}},0,0,0,{"v":2356408.875356382,"d":"$2,356,409"},0,{"v":2356408.875356382,"d":"$2,356,409"},{"$f":"IF(A675=\"N/A\",0,VLOOKUP(A675,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5772235279916927,"d":"0.58"}},{"$f":"IF(A675=\"N/A\", 0,VLOOKUP(A675,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7001593749656233,"d":"0.70"}}]
[2041,12,0,{"$f":"(IF($A676=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A676>=$C$466, $A676<=$C$467)),\n($C602+(0.5*($H602-$C602)))*$C$85*$C$91*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+($D602+(0.5*($I602-$D602)))*$C$93*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+(($E602+(0.5*($J602-$E602)))*$C$94+($E602+(0.5*($J602-$E602)))*$C$91*$C$95)*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A676=\"N/A\",0,\nIF(A676>=$C$304,$D$304*$C$68/$C$69*(($C$93*D602)+($C$91*$C$85*C602)+($C$91*$C$95*E602+E602*$C$94))+IFERROR($D$304*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),\nIF(A676>=$C$300,($D$300*$C$68/$C$69*(($C$93*D602))+($E$300*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$299,($D$299*$C$68/$C$69*(($C$93*D602))+($E$299*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$298,($D$298*$C$68/$C$69*(($C$93*D602))+($E$298*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$329*$B$330*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$337*$B$338*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$313*$B$314*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$321*$B$322*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I602:J602)-SUM(D602:E602))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H602-C602))))\n\n))*Q676)","v":{"v":610185.3029491295,"d":"$610,185"}},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I602:J602)-SUM(D602:E602))+(Defaults!$B$59*0.5*$C$72*(H602-C602)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D602+$E$300*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D602+$E$299*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D602+$E$298*$C$68*(Defaults!$B$60)*E602,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0),0)))*Q676","v":{"v":1308979.428397294,"d":"$1,308,979"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A676=\"N/A\",0,(\n(($B$355+($D$355*($B676-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B676-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B676-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B676-1)))*(($B$386-$C$386)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B676-1)))*(($B$387-$C$387)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C602*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C602*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D602*$C$93)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E602*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F602*$C$92/Defaults!$B$258+$G602*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L641*$E602)\n\n))*Q676\n\n+(IF(A676=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J641*$E602))\n\n))*R676,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A676=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K602-F602)*Defaults!$C$254*Defaults!$C$250)\n+((L602-G602)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F602*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K602-F602)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F602*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K602-F602)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F602*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K602-F602)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F602*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K602-F602)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F602*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K602-F602)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F602*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K602-F602)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G602*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G602*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G602*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G602*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G602*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L602-G602)*$C$526*365*0.5,0))),0)*Q676","v":0},{"v":353932.28417994827,"d":"$353,932"},{"v":39230.92954143597,"d":"$39,231"},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I602:J602)-SUM(D602:E602)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H602-C602)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A676=\"N/A\",A676<D$484,A676>E$484),0,\nB$484*(1+C$484)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$485,A676>E$485),0,B$485*(1+C$485)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$486,A676>E$486),0,B$486*(1+C$486)^(B676-1))),0)\n\n))*Q676","v":{"v":3669.1090038408993,"d":"$3,669"}},0,0,0,{"v":2315997.0540716485,"d":"$2,315,997"},0,{"v":2315997.0540716485,"d":"$2,315,997"},{"$f":"IF(A676=\"N/A\",0,VLOOKUP(A676,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5598676314177428,"d":"0.56"}},{"$f":"IF(A676=\"N/A\", 0,VLOOKUP(A676,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.686430759770219,"d":"0.69"}}]
[2042,13,0,{"$f":"(IF($A677=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A677>=$C$466, $A677<=$C$467)),\n($C603+(0.5*($H603-$C603)))*$C$85*$C$91*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+($D603+(0.5*($I603-$D603)))*$C$93*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+(($E603+(0.5*($J603-$E603)))*$C$94+($E603+(0.5*($J603-$E603)))*$C$91*$C$95)*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A677=\"N/A\",0,\nIF(A677>=$C$304,$D$304*$C$68/$C$69*(($C$93*D603)+($C$91*$C$85*C603)+($C$91*$C$95*E603+E603*$C$94))+IFERROR($D$304*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),\nIF(A677>=$C$300,($D$300*$C$68/$C$69*(($C$93*D603))+($E$300*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$299,($D$299*$C$68/$C$69*(($C$93*D603))+($E$299*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$298,($D$298*$C$68/$C$69*(($C$93*D603))+($E$298*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$329*$B$330*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$337*$B$338*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$313*$B$314*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$321*$B$322*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I603:J603)-SUM(D603:E603))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H603-C603))))\n\n))*Q677)","v":{"v":597491.4364844871,"d":"$597,491"}},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I603:J603)-SUM(D603:E603))+(Defaults!$B$59*0.5*$C$72*(H603-C603)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D603+$E$300*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D603+$E$299*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D603+$E$298*$C$68*(Defaults!$B$60)*E603,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0),0)))*Q677","v":{"v":1281748.3397612171,"d":"$1,281,748"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A677=\"N/A\",0,(\n(($B$355+($D$355*($B677-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B677-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B677-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B677-1)))*(($B$386-$C$386)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B677-1)))*(($B$387-$C$387)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C603*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C603*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D603*$C$93)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E603*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F603*$C$92/Defaults!$B$258+$G603*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L642*$E603)\n\n))*Q677\n\n+(IF(A677=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J642*$E603))\n\n))*R677,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A677=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K603-F603)*Defaults!$C$254*Defaults!$C$250)\n+((L603-G603)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F603*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K603-F603)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F603*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K603-F603)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F603*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K603-F603)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F603*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K603-F603)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F603*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K603-F603)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F603*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K603-F603)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G603*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G603*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G603*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G603*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G603*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L603-G603)*$C$526*365*0.5,0))),0)*Q677","v":0},{"v":356087.4787555445,"d":"$356,087"},{"v":38414.79683801637,"d":"$38,415"},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I603:J603)-SUM(D603:E603)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H603-C603)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A677=\"N/A\",A677<D$484,A677>E$484),0,\nB$484*(1+C$484)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$485,A677>E$485),0,B$485*(1+C$485)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$486,A677>E$486),0,B$486*(1+C$486)^(B677-1))),0)\n\n))*Q677","v":{"v":3592.7794372094722,"d":"$3,593"}},0,0,0,{"v":2277334.8312764745,"d":"$2,277,335"},0,{"v":2277334.8312764745,"d":"$2,277,335"},{"$f":"IF(A677=\"N/A\",0,VLOOKUP(A677,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5430335901239018,"d":"0.54"}},{"$f":"IF(A677=\"N/A\", 0,VLOOKUP(A677,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6729713331080578,"d":"0.67"}}]
[2043,14,0,{"$f":"(IF($A678=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A678>=$C$466, $A678<=$C$467)),\n($C604+(0.5*($H604-$C604)))*$C$85*$C$91*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+($D604+(0.5*($I604-$D604)))*$C$93*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+(($E604+(0.5*($J604-$E604)))*$C$94+($E604+(0.5*($J604-$E604)))*$C$91*$C$95)*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A678=\"N/A\",0,\nIF(A678>=$C$304,$D$304*$C$68/$C$69*(($C$93*D604)+($C$91*$C$85*C604)+($C$91*$C$95*E604+E604*$C$94))+IFERROR($D$304*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),\nIF(A678>=$C$300,($D$300*$C$68/$C$69*(($C$93*D604))+($E$300*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$299,($D$299*$C$68/$C$69*(($C$93*D604))+($E$299*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$298,($D$298*$C$68/$C$69*(($C$93*D604))+($E$298*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$329*$B$330*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$337*$B$338*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$313*$B$314*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$321*$B$322*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I604:J604)-SUM(D604:E604))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H604-C604))))\n\n))*Q678)","v":{"v":585009.2704077412,"d":"$585,009"}},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I604:J604)-SUM(D604:E604))+(Defaults!$B$59*0.5*$C$72*(H604-C604)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D604+$E$300*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D604+$E$299*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D604+$E$298*$C$68*(Defaults!$B$60)*E604,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0),0)))*Q678","v":{"v":1254971.394237734,"d":"$1,254,971"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A678=\"N/A\",0,(\n(($B$355+($D$355*($B678-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B678-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B678-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B678-1)))*(($B$386-$C$386)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B678-1)))*(($B$387-$C$387)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C604*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C604*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D604*$C$93)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E604*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F604*$C$92/Defaults!$B$258+$G604*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L643*$E604)\n\n))*Q678\n\n+(IF(A678=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J643*$E604))\n\n))*R678,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A678=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K604-F604)*Defaults!$C$254*Defaults!$C$250)\n+((L604-G604)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F604*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K604-F604)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F604*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K604-F604)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F604*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K604-F604)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F604*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K604-F604)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F604*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K604-F604)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F604*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K604-F604)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G604*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G604*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G604*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G604*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G604*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L604-G604)*$C$526*365*0.5,0))),0)*Q678","v":0},{"v":356985.1386849981,"d":"$356,985"},{"v":37612.27508681296,"d":"$37,612"},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I604:J604)-SUM(D604:E604)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H604-C604)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A678=\"N/A\",A678<D$484,A678>E$484),0,\nB$484*(1+C$484)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$485,A678>E$485),0,B$485*(1+C$485)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$486,A678>E$486),0,B$486*(1+C$486)^(B678-1))),0)\n\n))*Q678","v":{"v":3517.7228474845565,"d":"$3,518"}},0,0,0,{"v":2238095.801264771,"d":"$2,238,096"},0,{"v":2238095.801264771,"d":"$2,238,096"},{"$f":"IF(A678=\"N/A\",0,VLOOKUP(A678,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5267057130202734,"d":"0.53"}},{"$f":"IF(A678=\"N/A\", 0,VLOOKUP(A678,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6597758167726057,"d":"0.66"}}]
[2044,15,0,{"$f":"(IF($A679=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A679>=$C$466, $A679<=$C$467)),\n($C605+(0.5*($H605-$C605)))*$C$85*$C$91*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+($D605+(0.5*($I605-$D605)))*$C$93*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+(($E605+(0.5*($J605-$E605)))*$C$94+($E605+(0.5*($J605-$E605)))*$C$91*$C$95)*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A679=\"N/A\",0,\nIF(A679>=$C$304,$D$304*$C$68/$C$69*(($C$93*D605)+($C$91*$C$85*C605)+($C$91*$C$95*E605+E605*$C$94))+IFERROR($D$304*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),\nIF(A679>=$C$300,($D$300*$C$68/$C$69*(($C$93*D605))+($E$300*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$299,($D$299*$C$68/$C$69*(($C$93*D605))+($E$299*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$298,($D$298*$C$68/$C$69*(($C$93*D605))+($E$298*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$329*$B$330*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$337*$B$338*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$313*$B$314*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$321*$B$322*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I605:J605)-SUM(D605:E605))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H605-C605))))\n\n))*Q679)","v":{"v":13058106.881255627,"d":"$13,058,107"}},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I605:J605)-SUM(D605:E605))+(Defaults!$B$59*0.5*$C$72*(H605-C605)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D605+$E$300*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D605+$E$299*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D605+$E$298*$C$68*(Defaults!$B$60)*E605,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0),0)))*Q679","v":{"v":13579888.054183023,"d":"$13,579,888"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A679=\"N/A\",0,(\n(($B$355+($D$355*($B679-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B679-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B679-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B679-1)))*(($B$386-$C$386)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B679-1)))*(($B$387-$C$387)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C605*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C605*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D605*$C$93)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E605*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F605*$C$92/Defaults!$B$258+$G605*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L644*$E605)\n\n))*Q679\n\n+(IF(A679=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J644*$E605))\n\n))*R679,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A679=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K605-F605)*Defaults!$C$254*Defaults!$C$250)\n+((L605-G605)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F605*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K605-F605)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F605*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K605-F605)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F605*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K605-F605)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F605*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K605-F605)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F605*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K605-F605)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F605*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K605-F605)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G605*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G605*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G605*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G605*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G605*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L605-G605)*$C$526*365*0.5,0))),0)*Q679","v":0},{"v":2740984.3781210035,"d":"$2,740,984"},{"v":146008.34408225492,"d":"$146,008"},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I605:J605)-SUM(D605:E605)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H605-C605)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A679=\"N/A\",A679<D$484,A679>E$484),0,\nB$484*(1+C$484)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$485,A679>E$485),0,B$485*(1+C$485)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$486,A679>E$486),0,B$486*(1+C$486)^(B679-1))),0)\n\n))*Q679","v":{"v":11165.785017956596,"d":"$11,166"}},0,0,0,{"v":29536153.442659862,"d":"$29,536,153"},0,{"v":29536153.442659862,"d":"$29,536,153"},{"$f":"IF(A679=\"N/A\",0,VLOOKUP(A679,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5108687808150082,"d":"0.51"}},{"$f":"IF(A679=\"N/A\", 0,VLOOKUP(A679,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6468390360515741,"d":"0.65"}}]
[2045,16,0,{"$f":"(IF($A680=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A680>=$C$466, $A680<=$C$467)),\n($C606+(0.5*($H606-$C606)))*$C$85*$C$91*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+($D606+(0.5*($I606-$D606)))*$C$93*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+(($E606+(0.5*($J606-$E606)))*$C$94+($E606+(0.5*($J606-$E606)))*$C$91*$C$95)*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A680=\"N/A\",0,\nIF(A680>=$C$304,$D$304*$C$68/$C$69*(($C$93*D606)+($C$91*$C$85*C606)+($C$91*$C$95*E606+E606*$C$94))+IFERROR($D$304*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),\nIF(A680>=$C$300,($D$300*$C$68/$C$69*(($C$93*D606))+($E$300*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$299,($D$299*$C$68/$C$69*(($C$93*D606))+($E$299*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$298,($D$298*$C$68/$C$69*(($C$93*D606))+($E$298*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$329*$B$330*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$337*$B$338*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$313*$B$314*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$321*$B$322*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I606:J606)-SUM(D606:E606))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H606-C606))))\n\n))*Q680)","v":{"v":12782460.179004014,"d":"$12,782,460"}},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I606:J606)-SUM(D606:E606))+(Defaults!$B$59*0.5*$C$72*(H606-C606)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D606+$E$300*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D606+$E$299*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D606+$E$298*$C$68*(Defaults!$B$60)*E606,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0),0)))*Q680","v":{"v":13293293.362646032,"d":"$13,293,293"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A680=\"N/A\",0,(\n(($B$355+($D$355*($B680-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B680-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B680-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B680-1)))*(($B$386-$C$386)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B680-1)))*(($B$387-$C$387)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C606*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C606*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D606*$C$93)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E606*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F606*$C$92/Defaults!$B$258+$G606*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L645*$E606)\n\n))*Q680\n\n+(IF(A680=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J645*$E606))\n\n))*R680,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A680=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K606-F606)*Defaults!$C$254*Defaults!$C$250)\n+((L606-G606)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F606*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K606-F606)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F606*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K606-F606)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F606*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K606-F606)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F606*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K606-F606)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F606*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K606-F606)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F606*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K606-F606)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G606*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G606*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G606*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G606*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G606*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L606-G606)*$C$526*365*0.5,0))),0)*Q680","v":0},{"v":2746307.1472301898,"d":"$2,746,307"},{"v":142929.41048778934,"d":"$142,929"},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I606:J606)-SUM(D606:E606)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H606-C606)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A680=\"N/A\",A680<D$484,A680>E$484),0,\nB$484*(1+C$484)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$485,A680>E$485),0,B$485*(1+C$485)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$486,A680>E$486),0,B$486*(1+C$486)^(B680-1))),0)\n\n))*Q680","v":{"v":10930.39373329308,"d":"$10,930"}},0,0,0,{"v":28975920.493101317,"d":"$28,975,920"},0,{"v":28975920.493101317,"d":"$28,975,920"},{"$f":"IF(A680=\"N/A\",0,VLOOKUP(A680,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4955080318283299,"d":"0.50"}},{"$f":"IF(A680=\"N/A\", 0,VLOOKUP(A680,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6341559176976218,"d":"0.63"}}]
[2046,17,0,{"$f":"(IF($A681=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A681>=$C$466, $A681<=$C$467)),\n($C607+(0.5*($H607-$C607)))*$C$85*$C$91*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+($D607+(0.5*($I607-$D607)))*$C$93*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+(($E607+(0.5*($J607-$E607)))*$C$94+($E607+(0.5*($J607-$E607)))*$C$91*$C$95)*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A681=\"N/A\",0,\nIF(A681>=$C$304,$D$304*$C$68/$C$69*(($C$93*D607)+($C$91*$C$85*C607)+($C$91*$C$95*E607+E607*$C$94))+IFERROR($D$304*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),\nIF(A681>=$C$300,($D$300*$C$68/$C$69*(($C$93*D607))+($E$300*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$299,($D$299*$C$68/$C$69*(($C$93*D607))+($E$299*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$298,($D$298*$C$68/$C$69*(($C$93*D607))+($E$298*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$329*$B$330*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$337*$B$338*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$313*$B$314*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$321*$B$322*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I607:J607)-SUM(D607:E607))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H607-C607))))\n\n))*Q681)","v":{"v":12511584.157697838,"d":"$12,511,584"}},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I607:J607)-SUM(D607:E607))+(Defaults!$B$59*0.5*$C$72*(H607-C607)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D607+$E$300*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D607+$E$299*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D607+$E$298*$C$68*(Defaults!$B$60)*E607,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0),0)))*Q681","v":{"v":13011655.986995853,"d":"$13,011,656"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A681=\"N/A\",0,(\n(($B$355+($D$355*($B681-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B681-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B681-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B681-1)))*(($B$386-$C$386)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B681-1)))*(($B$387-$C$387)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C607*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C607*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D607*$C$93)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E607*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F607*$C$92/Defaults!$B$258+$G607*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L646*$E607)\n\n))*Q681\n\n+(IF(A681=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J646*$E607))\n\n))*R681,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A681=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K607-F607)*Defaults!$C$254*Defaults!$C$250)\n+((L607-G607)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F607*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K607-F607)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F607*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K607-F607)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F607*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K607-F607)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F607*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K607-F607)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F607*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K607-F607)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F607*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K607-F607)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G607*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G607*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G607*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G607*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G607*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L607-G607)*$C$526*365*0.5,0))),0)*Q681","v":0},{"v":2759446.646542098,"d":"$2,759,447"},{"v":139903.62801981147,"d":"$139,904"},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I607:J607)-SUM(D607:E607)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H607-C607)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A681=\"N/A\",A681<D$484,A681>E$484),0,\nB$484*(1+C$484)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$485,A681>E$485),0,B$485*(1+C$485)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$486,A681>E$486),0,B$486*(1+C$486)^(B681-1))),0)\n\n))*Q681","v":{"v":10699.063145396436,"d":"$10,699"}},0,0,0,{"v":28433289.482400995,"d":"$28,433,289"},0,{"v":28433289.482400995,"d":"$28,433,289"},{"$f":"IF(A681=\"N/A\",0,VLOOKUP(A681,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4806091482331038,"d":"0.48"}},{"$f":"IF(A681=\"N/A\", 0,VLOOKUP(A681,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6217214879388449,"d":"0.62"}}]
[2047,18,0,{"$f":"(IF($A682=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A682>=$C$466, $A682<=$C$467)),\n($C608+(0.5*($H608-$C608)))*$C$85*$C$91*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+($D608+(0.5*($I608-$D608)))*$C$93*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+(($E608+(0.5*($J608-$E608)))*$C$94+($E608+(0.5*($J608-$E608)))*$C$91*$C$95)*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A682=\"N/A\",0,\nIF(A682>=$C$304,$D$304*$C$68/$C$69*(($C$93*D608)+($C$91*$C$85*C608)+($C$91*$C$95*E608+E608*$C$94))+IFERROR($D$304*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),\nIF(A682>=$C$300,($D$300*$C$68/$C$69*(($C$93*D608))+($E$300*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$299,($D$299*$C$68/$C$69*(($C$93*D608))+($E$299*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$298,($D$298*$C$68/$C$69*(($C$93*D608))+($E$298*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$329*$B$330*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$337*$B$338*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$313*$B$314*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$321*$B$322*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I608:J608)-SUM(D608:E608))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H608-C608))))\n\n))*Q682)","v":{"v":12245441.134876003,"d":"$12,245,441"}},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I608:J608)-SUM(D608:E608))+(Defaults!$B$59*0.5*$C$72*(H608-C608)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D608+$E$300*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D608+$E$299*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D608+$E$298*$C$68*(Defaults!$B$60)*E608,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0),0)))*Q682","v":{"v":12734936.919171464,"d":"$12,734,937"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A682=\"N/A\",0,(\n(($B$355+($D$355*($B682-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B682-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B682-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B682-1)))*(($B$386-$C$386)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B682-1)))*(($B$387-$C$387)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C608*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C608*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D608*$C$93)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E608*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F608*$C$92/Defaults!$B$258+$G608*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L647*$E608)\n\n))*Q682\n\n+(IF(A682=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J647*$E608))\n\n))*R682,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A682=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K608-F608)*Defaults!$C$254*Defaults!$C$250)\n+((L608-G608)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F608*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K608-F608)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F608*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K608-F608)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F608*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K608-F608)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F608*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K608-F608)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F608*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K608-F608)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F608*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K608-F608)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G608*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G608*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G608*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G608*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G608*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L608-G608)*$C$526*365*0.5,0))),0)*Q682","v":0},{"v":2771768.345477074,"d":"$2,771,768"},{"v":136930.58399043977,"d":"$136,931"},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I608:J608)-SUM(D608:E608)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H608-C608)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A682=\"N/A\",A682<D$484,A682>E$484),0,\nB$484*(1+C$484)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$485,A682>E$485),0,B$485*(1+C$485)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$486,A682>E$486),0,B$486*(1+C$486)^(B682-1))),0)\n\n))*Q682","v":{"v":10471.761873214888,"d":"$10,472"}},0,0,0,{"v":27899548.745388195,"d":"$27,899,549"},0,{"v":27899548.745388195,"d":"$27,899,549"},{"$f":"IF(A682=\"N/A\",0,VLOOKUP(A682,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.46615824270912104,"d":"0.47"}},{"$f":"IF(A682=\"N/A\", 0,VLOOKUP(A682,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6095308705282794,"d":"0.61"}}]
[2048,19,0,{"$f":"(IF($A683=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A683>=$C$466, $A683<=$C$467)),\n($C609+(0.5*($H609-$C609)))*$C$85*$C$91*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+($D609+(0.5*($I609-$D609)))*$C$93*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+(($E609+(0.5*($J609-$E609)))*$C$94+($E609+(0.5*($J609-$E609)))*$C$91*$C$95)*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A683=\"N/A\",0,\nIF(A683>=$C$304,$D$304*$C$68/$C$69*(($C$93*D609)+($C$91*$C$85*C609)+($C$91*$C$95*E609+E609*$C$94))+IFERROR($D$304*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),\nIF(A683>=$C$300,($D$300*$C$68/$C$69*(($C$93*D609))+($E$300*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$299,($D$299*$C$68/$C$69*(($C$93*D609))+($E$299*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$298,($D$298*$C$68/$C$69*(($C$93*D609))+($E$298*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$329*$B$330*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$337*$B$338*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$313*$B$314*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$321*$B$322*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I609:J609)-SUM(D609:E609))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H609-C609))))\n\n))*Q683)","v":{"v":11983991.381072761,"d":"$11,983,991"}},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I609:J609)-SUM(D609:E609))+(Defaults!$B$59*0.5*$C$72*(H609-C609)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D609+$E$300*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D609+$E$299*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D609+$E$298*$C$68*(Defaults!$B$60)*E609,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0),0)))*Q683","v":{"v":12463095.015090583,"d":"$12,463,095"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A683=\"N/A\",0,(\n(($B$355+($D$355*($B683-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B683-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B683-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B683-1)))*(($B$386-$C$386)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B683-1)))*(($B$387-$C$387)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C609*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C609*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D609*$C$93)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E609*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F609*$C$92/Defaults!$B$258+$G609*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L648*$E609)\n\n))*Q683\n\n+(IF(A683=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J648*$E609))\n\n))*R683,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A683=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K609-F609)*Defaults!$C$254*Defaults!$C$250)\n+((L609-G609)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F609*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K609-F609)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F609*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K609-F609)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F609*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K609-F609)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F609*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K609-F609)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F609*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K609-F609)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F609*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K609-F609)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G609*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G609*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G609*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G609*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G609*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L609-G609)*$C$526*365*0.5,0))),0)*Q683","v":0},{"v":2783284.491555294,"d":"$2,783,284"},{"v":134009.84247632357,"d":"$134,010"},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I609:J609)-SUM(D609:E609)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H609-C609)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A683=\"N/A\",A683<D$484,A683>E$484),0,\nB$484*(1+C$484)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$485,A683>E$485),0,B$485*(1+C$485)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$486,A683>E$486),0,B$486*(1+C$486)^(B683-1))),0)\n\n))*Q683","v":{"v":10248.456751633092,"d":"$10,248"}},0,0,0,{"v":27374629.186946597,"d":"$27,374,629"},0,{"v":27374629.186946597,"d":"$27,374,629"},{"$f":"IF(A683=\"N/A\",0,VLOOKUP(A683,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4521418454986626,"d":"0.45"}},{"$f":"IF(A683=\"N/A\", 0,VLOOKUP(A683,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5975792848316464,"d":"0.60"}}]
[2049,20,0,{"$f":"(IF($A684=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A684>=$C$466, $A684<=$C$467)),\n($C610+(0.5*($H610-$C610)))*$C$85*$C$91*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+($D610+(0.5*($I610-$D610)))*$C$93*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+(($E610+(0.5*($J610-$E610)))*$C$94+($E610+(0.5*($J610-$E610)))*$C$91*$C$95)*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A684=\"N/A\",0,\nIF(A684>=$C$304,$D$304*$C$68/$C$69*(($C$93*D610)+($C$91*$C$85*C610)+($C$91*$C$95*E610+E610*$C$94))+IFERROR($D$304*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),\nIF(A684>=$C$300,($D$300*$C$68/$C$69*(($C$93*D610))+($E$300*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$299,($D$299*$C$68/$C$69*(($C$93*D610))+($E$299*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$298,($D$298*$C$68/$C$69*(($C$93*D610))+($E$298*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$329*$B$330*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$337*$B$338*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$313*$B$314*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$321*$B$322*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I610:J610)-SUM(D610:E610))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H610-C610))))\n\n))*Q684)","v":{"v":11727193.276983842,"d":"$11,727,193"}},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I610:J610)-SUM(D610:E610))+(Defaults!$B$59*0.5*$C$72*(H610-C610)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D610+$E$300*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D610+$E$299*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D610+$E$298*$C$68*(Defaults!$B$60)*E610,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0),0)))*Q684","v":{"v":12196087.158367353,"d":"$12,196,087"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A684=\"N/A\",0,(\n(($B$355+($D$355*($B684-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B684-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B684-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B684-1)))*(($B$386-$C$386)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B684-1)))*(($B$387-$C$387)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C610*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C610*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D610*$C$93)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E610*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F610*$C$92/Defaults!$B$258+$G610*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L649*$E610)\n\n))*Q684\n\n+(IF(A684=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J649*$E610))\n\n))*R684,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A684=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K610-F610)*Defaults!$C$254*Defaults!$C$250)\n+((L610-G610)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F610*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K610-F610)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F610*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K610-F610)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F610*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K610-F610)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F610*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K610-F610)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F610*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K610-F610)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F610*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K610-F610)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G610*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G610*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G610*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G610*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G610*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L610-G610)*$C$526*365*0.5,0))),0)*Q684","v":0},{"v":2785813.8858020967,"d":"$2,785,814"},{"v":131140.9460890281,"d":"$131,141"},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I610:J610)-SUM(D610:E610)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H610-C610)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A684=\"N/A\",A684<D$484,A684>E$484),0,\nB$484*(1+C$484)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$485,A684>E$485),0,B$485*(1+C$485)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$486,A684>E$486),0,B$486*(1+C$486)^(B684-1))),0)\n\n))*Q684","v":{"v":10029.11296712913,"d":"$10,029"}},0,0,0,{"v":26850264.38020945,"d":"$26,850,264"},0,{"v":26850264.38020945,"d":"$26,850,264"},{"$f":"IF(A684=\"N/A\",0,VLOOKUP(A684,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4385468918512731,"d":"0.44"}},{"$f":"IF(A684=\"N/A\", 0,VLOOKUP(A684,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5858620439525946,"d":"0.59"}}]
[2050,21,0,{"$f":"(IF($A685=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A685>=$C$466, $A685<=$C$467)),\n($C611+(0.5*($H611-$C611)))*$C$85*$C$91*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+($D611+(0.5*($I611-$D611)))*$C$93*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+(($E611+(0.5*($J611-$E611)))*$C$94+($E611+(0.5*($J611-$E611)))*$C$91*$C$95)*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A685=\"N/A\",0,\nIF(A685>=$C$304,$D$304*$C$68/$C$69*(($C$93*D611)+($C$91*$C$85*C611)+($C$91*$C$95*E611+E611*$C$94))+IFERROR($D$304*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),\nIF(A685>=$C$300,($D$300*$C$68/$C$69*(($C$93*D611))+($E$300*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$299,($D$299*$C$68/$C$69*(($C$93*D611))+($E$299*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$298,($D$298*$C$68/$C$69*(($C$93*D611))+($E$298*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$329*$B$330*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$337*$B$338*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$313*$B$314*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$321*$B$322*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I611:J611)-SUM(D611:E611))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H611-C611))))\n\n))*Q685)","v":{"v":11475003.463031968,"d":"$11,475,003"}},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I611:J611)-SUM(D611:E611))+(Defaults!$B$59*0.5*$C$72*(H611-C611)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D611+$E$300*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D611+$E$299*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D611+$E$298*$C$68*(Defaults!$B$60)*E611,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0),0)))*Q685","v":{"v":11933868.41611583,"d":"$11,933,868"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A685=\"N/A\",0,(\n(($B$355+($D$355*($B685-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B685-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B685-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B685-1)))*(($B$386-$C$386)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B685-1)))*(($B$387-$C$387)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C611*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C611*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D611*$C$93)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E611*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F611*$C$92/Defaults!$B$258+$G611*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L650*$E611)\n\n))*Q685\n\n+(IF(A685=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J650*$E611))\n\n))*R685,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A685=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K611-F611)*Defaults!$C$254*Defaults!$C$250)\n+((L611-G611)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F611*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K611-F611)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F611*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K611-F611)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F611*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K611-F611)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F611*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K611-F611)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F611*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K611-F611)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F611*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K611-F611)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G611*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G611*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G611*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G611*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G611*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L611-G611)*$C$526*365*0.5,0))),0)*Q685","v":0},{"v":2666299.7241316596,"d":"$2,666,300"},{"v":116004.42757176937,"d":"$116,004"},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I611:J611)-SUM(D611:E611)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H611-C611)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A685=\"N/A\",A685<D$484,A685>E$484),0,\nB$484*(1+C$484)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$485,A685>E$485),0,B$485*(1+C$485)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$486,A685>E$486),0,B$486*(1+C$486)^(B685-1))),0)\n\n))*Q685","v":{"v":9813.694186886605,"d":"$9,814"}},0,0,0,{"v":26200989.72503811,"d":"$26,200,990"},0,{"v":26200989.72503811,"d":"$26,200,990"},{"$f":"IF(A685=\"N/A\",0,VLOOKUP(A685,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4253607098460457,"d":"0.43"}},{"$f":"IF(A685=\"N/A\", 0,VLOOKUP(A685,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5743745528947004,"d":"0.57"}}]
[2051,22,0,{"$f":"(IF($A686=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A686>=$C$466, $A686<=$C$467)),\n($C612+(0.5*($H612-$C612)))*$C$85*$C$91*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+($D612+(0.5*($I612-$D612)))*$C$93*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+(($E612+(0.5*($J612-$E612)))*$C$94+($E612+(0.5*($J612-$E612)))*$C$91*$C$95)*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A686=\"N/A\",0,\nIF(A686>=$C$304,$D$304*$C$68/$C$69*(($C$93*D612)+($C$91*$C$85*C612)+($C$91*$C$95*E612+E612*$C$94))+IFERROR($D$304*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),\nIF(A686>=$C$300,($D$300*$C$68/$C$69*(($C$93*D612))+($E$300*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$299,($D$299*$C$68/$C$69*(($C$93*D612))+($E$299*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$298,($D$298*$C$68/$C$69*(($C$93*D612))+($E$298*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$329*$B$330*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$337*$B$338*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$313*$B$314*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$321*$B$322*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I612:J612)-SUM(D612:E612))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H612-C612))))\n\n))*Q686)","v":{"v":11227376.981646625,"d":"$11,227,377"}},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I612:J612)-SUM(D612:E612))+(Defaults!$B$59*0.5*$C$72*(H612-C612)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D612+$E$300*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D612+$E$299*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D612+$E$298*$C$68*(Defaults!$B$60)*E612,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0),0)))*Q686","v":{"v":11676392.18716725,"d":"$11,676,392"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A686=\"N/A\",0,(\n(($B$355+($D$355*($B686-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B686-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B686-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B686-1)))*(($B$386-$C$386)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B686-1)))*(($B$387-$C$387)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C612*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C612*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D612*$C$93)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E612*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F612*$C$92/Defaults!$B$258+$G612*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L651*$E612)\n\n))*Q686\n\n+(IF(A686=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J651*$E612))\n\n))*R686,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A686=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K612-F612)*Defaults!$C$254*Defaults!$C$250)\n+((L612-G612)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F612*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K612-F612)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F612*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K612-F612)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F612*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K612-F612)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F612*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K612-F612)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F612*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K612-F612)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F612*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K612-F612)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G612*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G612*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G612*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G612*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G612*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L612-G612)*$C$526*365*0.5,0))),0)*Q686","v":0},{"v":2667490.298620548,"d":"$2,667,490"},{"v":113503.34496228854,"d":"$113,503"},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I612:J612)-SUM(D612:E612)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H612-C612)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A686=\"N/A\",A686<D$484,A686>E$484),0,\nB$484*(1+C$484)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$485,A686>E$485),0,B$485*(1+C$485)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$486,A686>E$486),0,B$486*(1+C$486)^(B686-1))),0)\n\n))*Q686","v":{"v":9602.162681632768,"d":"$9,602"}},0,0,0,{"v":25694364.975078344,"d":"$25,694,365"},0,{"v":25694364.975078344,"d":"$25,694,365"},{"$f":"IF(A686=\"N/A\",0,VLOOKUP(A686,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.41257100858006374,"d":"0.41"}},{"$f":"IF(A686=\"N/A\", 0,VLOOKUP(A686,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5631123067595103,"d":"0.56"}}]
[2052,23,0,{"$f":"(IF($A687=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A687>=$C$466, $A687<=$C$467)),\n($C613+(0.5*($H613-$C613)))*$C$85*$C$91*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+($D613+(0.5*($I613-$D613)))*$C$93*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+(($E613+(0.5*($J613-$E613)))*$C$94+($E613+(0.5*($J613-$E613)))*$C$91*$C$95)*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A687=\"N/A\",0,\nIF(A687>=$C$304,$D$304*$C$68/$C$69*(($C$93*D613)+($C$91*$C$85*C613)+($C$91*$C$95*E613+E613*$C$94))+IFERROR($D$304*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),\nIF(A687>=$C$300,($D$300*$C$68/$C$69*(($C$93*D613))+($E$300*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$299,($D$299*$C$68/$C$69*(($C$93*D613))+($E$299*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$298,($D$298*$C$68/$C$69*(($C$93*D613))+($E$298*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$329*$B$330*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$337*$B$338*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$313*$B$314*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$321*$B$322*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I613:J613)-SUM(D613:E613))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H613-C613))))\n\n))*Q687)","v":{"v":10984267.412561113,"d":"$10,984,267"}},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I613:J613)-SUM(D613:E613))+(Defaults!$B$59*0.5*$C$72*(H613-C613)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D613+$E$300*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D613+$E$299*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D613+$E$298*$C$68*(Defaults!$B$60)*E613,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0),0)))*Q687","v":{"v":11423610.343016386,"d":"$11,423,610"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A687=\"N/A\",0,(\n(($B$355+($D$355*($B687-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B687-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B687-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B687-1)))*(($B$386-$C$386)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B687-1)))*(($B$387-$C$387)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C613*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C613*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D613*$C$93)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E613*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F613*$C$92/Defaults!$B$258+$G613*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L652*$E613)\n\n))*Q687\n\n+(IF(A687=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J652*$E613))\n\n))*R687,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A687=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K613-F613)*Defaults!$C$254*Defaults!$C$250)\n+((L613-G613)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F613*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K613-F613)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F613*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K613-F613)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F613*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K613-F613)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F613*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K613-F613)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F613*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K613-F613)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F613*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K613-F613)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G613*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G613*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G613*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G613*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G613*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L613-G613)*$C$526*365*0.5,0))),0)*Q687","v":0},{"v":2668129.6354160323,"d":"$2,668,130"},{"v":111047.78984409547,"d":"$111,048"},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I613:J613)-SUM(D613:E613)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H613-C613)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A687=\"N/A\",A687<D$484,A687>E$484),0,\nB$484*(1+C$484)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$485,A687>E$485),0,B$485*(1+C$485)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$486,A687>E$486),0,B$486*(1+C$486)^(B687-1))),0)\n\n))*Q687","v":{"v":9394.479442463238,"d":"$9,394"}},0,0,0,{"v":25196449.660280086,"d":"$25,196,450"},0,{"v":25196449.660280086,"d":"$25,196,450"},{"$f":"IF(A687=\"N/A\",0,VLOOKUP(A687,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.400165866711992,"d":"0.40"}},{"$f":"IF(A687=\"N/A\", 0,VLOOKUP(A687,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.552070888979912,"d":"0.55"}}]
[2053,24,0,{"$f":"(IF($A688=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A688>=$C$466, $A688<=$C$467)),\n($C614+(0.5*($H614-$C614)))*$C$85*$C$91*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+($D614+(0.5*($I614-$D614)))*$C$93*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+(($E614+(0.5*($J614-$E614)))*$C$94+($E614+(0.5*($J614-$E614)))*$C$91*$C$95)*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A688=\"N/A\",0,\nIF(A688>=$C$304,$D$304*$C$68/$C$69*(($C$93*D614)+($C$91*$C$85*C614)+($C$91*$C$95*E614+E614*$C$94))+IFERROR($D$304*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),\nIF(A688>=$C$300,($D$300*$C$68/$C$69*(($C$93*D614))+($E$300*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$299,($D$299*$C$68/$C$69*(($C$93*D614))+($E$299*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$298,($D$298*$C$68/$C$69*(($C$93*D614))+($E$298*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$329*$B$330*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$337*$B$338*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$313*$B$314*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$321*$B$322*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I614:J614)-SUM(D614:E614))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H614-C614))))\n\n))*Q688)","v":{"v":10745627.001418104,"d":"$10,745,627"}},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I614:J614)-SUM(D614:E614))+(Defaults!$B$59*0.5*$C$72*(H614-C614)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D614+$E$300*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D614+$E$299*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D614+$E$298*$C$68*(Defaults!$B$60)*E614,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0),0)))*Q688","v":{"v":11175473.361800235,"d":"$11,175,473"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A688=\"N/A\",0,(\n(($B$355+($D$355*($B688-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B688-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B688-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B688-1)))*(($B$386-$C$386)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B688-1)))*(($B$387-$C$387)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C614*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C614*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D614*$C$93)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E614*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F614*$C$92/Defaults!$B$258+$G614*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L653*$E614)\n\n))*Q688\n\n+(IF(A688=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J653*$E614))\n\n))*R688,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A688=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K614-F614)*Defaults!$C$254*Defaults!$C$250)\n+((L614-G614)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F614*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K614-F614)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F614*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K614-F614)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F614*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K614-F614)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F614*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K614-F614)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F614*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K614-F614)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F614*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K614-F614)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G614*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G614*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G614*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G614*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G614*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L614-G614)*$C$526*365*0.5,0))),0)*Q688","v":0},{"v":2668228.686942902,"d":"$2,668,229"},{"v":108637.28556008766,"d":"$108,637"},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I614:J614)-SUM(D614:E614)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H614-C614)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A688=\"N/A\",A688<D$484,A688>E$484),0,\nB$484*(1+C$484)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$485,A688>E$485),0,B$485*(1+C$485)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$486,A688>E$486),0,B$486*(1+C$486)^(B688-1))),0)\n\n))*Q688","v":{"v":9190.604291903868,"d":"$9,191"}},0,0,0,{"v":24707156.94001323,"d":"$24,707,157"},0,{"v":24707156.94001323,"d":"$24,707,157"},{"$f":"IF(A688=\"N/A\",0,VLOOKUP(A688,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3881337213501378,"d":"0.39"}},{"$f":"IF(A688=\"N/A\", 0,VLOOKUP(A688,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5412459695881492,"d":"0.54"}}]
[2054,25,0,{"$f":"(IF($A689=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A689>=$C$466, $A689<=$C$467)),\n($C615+(0.5*($H615-$C615)))*$C$85*$C$91*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+($D615+(0.5*($I615-$D615)))*$C$93*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+(($E615+(0.5*($J615-$E615)))*$C$94+($E615+(0.5*($J615-$E615)))*$C$91*$C$95)*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A689=\"N/A\",0,\nIF(A689>=$C$304,$D$304*$C$68/$C$69*(($C$93*D615)+($C$91*$C$85*C615)+($C$91*$C$95*E615+E615*$C$94))+IFERROR($D$304*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),\nIF(A689>=$C$300,($D$300*$C$68/$C$69*(($C$93*D615))+($E$300*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$299,($D$299*$C$68/$C$69*(($C$93*D615))+($E$299*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$298,($D$298*$C$68/$C$69*(($C$93*D615))+($E$298*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$329*$B$330*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$337*$B$338*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$313*$B$314*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$321*$B$322*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I615:J615)-SUM(D615:E615))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H615-C615))))\n\n))*Q689)","v":{"v":10511406.781963792,"d":"$10,511,407"}},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I615:J615)-SUM(D615:E615))+(Defaults!$B$59*0.5*$C$72*(H615-C615)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D615+$E$300*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D615+$E$299*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D615+$E$298*$C$68*(Defaults!$B$60)*E615,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0),0)))*Q689","v":{"v":10931930.455600621,"d":"$10,931,930"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A689=\"N/A\",0,(\n(($B$355+($D$355*($B689-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B689-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B689-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B689-1)))*(($B$386-$C$386)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B689-1)))*(($B$387-$C$387)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C615*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C615*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D615*$C$93)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E615*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F615*$C$92/Defaults!$B$258+$G615*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L654*$E615)\n\n))*Q689\n\n+(IF(A689=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J654*$E615))\n\n))*R689,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A689=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K615-F615)*Defaults!$C$254*Defaults!$C$250)\n+((L615-G615)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F615*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K615-F615)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F615*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K615-F615)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F615*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K615-F615)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F615*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K615-F615)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F615*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K615-F615)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F615*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K615-F615)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G615*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G615*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G615*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G615*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G615*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L615-G615)*$C$526*365*0.5,0))),0)*Q689","v":0},{"v":2638238.2952454505,"d":"$2,638,238"},{"v":106271.34295689611,"d":"$106,271"},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I615:J615)-SUM(D615:E615)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H615-C615)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A689=\"N/A\",A689<D$484,A689>E$484),0,\nB$484*(1+C$484)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$485,A689>E$485),0,B$485*(1+C$485)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$486,A689>E$486),0,B$486*(1+C$486)^(B689-1))),0)\n\n))*Q689","v":{"v":8990.495989450728,"d":"$8,990"}},0,0,0,{"v":24196837.37175621,"d":"$24,196,837"},0,{"v":24196837.37175621,"d":"$24,196,837"},{"$f":"IF(A689=\"N/A\",0,VLOOKUP(A689,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3764633572746244,"d":"0.38"}},{"$f":"IF(A689=\"N/A\", 0,VLOOKUP(A689,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5306333035177931,"d":"0.53"}}]
[2055,26,0,{"$f":"(IF($A690=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A690>=$C$466, $A690<=$C$467)),\n($C616+(0.5*($H616-$C616)))*$C$85*$C$91*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+($D616+(0.5*($I616-$D616)))*$C$93*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+(($E616+(0.5*($J616-$E616)))*$C$94+($E616+(0.5*($J616-$E616)))*$C$91*$C$95)*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A690=\"N/A\",0,\nIF(A690>=$C$304,$D$304*$C$68/$C$69*(($C$93*D616)+($C$91*$C$85*C616)+($C$91*$C$95*E616+E616*$C$94))+IFERROR($D$304*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),\nIF(A690>=$C$300,($D$300*$C$68/$C$69*(($C$93*D616))+($E$300*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$299,($D$299*$C$68/$C$69*(($C$93*D616))+($E$299*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$298,($D$298*$C$68/$C$69*(($C$93*D616))+($E$298*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$329*$B$330*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$337*$B$338*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$313*$B$314*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$321*$B$322*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I616:J616)-SUM(D616:E616))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H616-C616))))\n\n))*Q690)","v":{"v":10281556.692099934,"d":"$10,281,557"}},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I616:J616)-SUM(D616:E616))+(Defaults!$B$59*0.5*$C$72*(H616-C616)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D616+$E$300*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D616+$E$299*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D616+$E$298*$C$68*(Defaults!$B$60)*E616,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0),0)))*Q690","v":{"v":10692929.6913511,"d":"$10,692,930"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A690=\"N/A\",0,(\n(($B$355+($D$355*($B690-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B690-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B690-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B690-1)))*(($B$386-$C$386)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B690-1)))*(($B$387-$C$387)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C616*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C616*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D616*$C$93)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E616*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F616*$C$92/Defaults!$B$258+$G616*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L655*$E616)\n\n))*Q690\n\n+(IF(A690=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J655*$E616))\n\n))*R690,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A690=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K616-F616)*Defaults!$C$254*Defaults!$C$250)\n+((L616-G616)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F616*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K616-F616)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F616*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K616-F616)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F616*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K616-F616)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F616*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K616-F616)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F616*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K616-F616)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F616*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K616-F616)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G616*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G616*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G616*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G616*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G616*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L616-G616)*$C$526*365*0.5,0))),0)*Q690","v":0},{"v":2608398.150094019,"d":"$2,608,398"},{"v":103949.4615672938,"d":"$103,949"},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I616:J616)-SUM(D616:E616)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H616-C616)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A690=\"N/A\",A690<D$484,A690>E$484),0,\nB$484*(1+C$484)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$485,A690>E$485),0,B$485*(1+C$485)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$486,A690>E$486),0,B$486*(1+C$486)^(B690-1))),0)\n\n))*Q690","v":{"v":8794.112331819828,"d":"$8,794"}},0,0,0,{"v":23695628.107444167,"d":"$23,695,628"},0,{"v":23695628.107444167,"d":"$23,695,628"},{"$f":"IF(A690=\"N/A\",0,VLOOKUP(A690,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3651438964836319,"d":"0.37"}},{"$f":"IF(A690=\"N/A\", 0,VLOOKUP(A690,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5202287289390128,"d":"0.52"}}]
[2056,27,0,{"$f":"(IF($A691=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A691>=$C$466, $A691<=$C$467)),\n($C617+(0.5*($H617-$C617)))*$C$85*$C$91*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+($D617+(0.5*($I617-$D617)))*$C$93*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+(($E617+(0.5*($J617-$E617)))*$C$94+($E617+(0.5*($J617-$E617)))*$C$91*$C$95)*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A691=\"N/A\",0,\nIF(A691>=$C$304,$D$304*$C$68/$C$69*(($C$93*D617)+($C$91*$C$85*C617)+($C$91*$C$95*E617+E617*$C$94))+IFERROR($D$304*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),\nIF(A691>=$C$300,($D$300*$C$68/$C$69*(($C$93*D617))+($E$300*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$299,($D$299*$C$68/$C$69*(($C$93*D617))+($E$299*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$298,($D$298*$C$68/$C$69*(($C$93*D617))+($E$298*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$329*$B$330*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$337*$B$338*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$313*$B$314*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$321*$B$322*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I617:J617)-SUM(D617:E617))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H617-C617))))\n\n))*Q691)","v":{"v":10056025.684052633,"d":"$10,056,026"}},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I617:J617)-SUM(D617:E617))+(Defaults!$B$59*0.5*$C$72*(H617-C617)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D617+$E$300*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D617+$E$299*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D617+$E$298*$C$68*(Defaults!$B$60)*E617,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0),0)))*Q691","v":{"v":10458418.105617551,"d":"$10,458,418"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A691=\"N/A\",0,(\n(($B$355+($D$355*($B691-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B691-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B691-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B691-1)))*(($B$386-$C$386)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B691-1)))*(($B$387-$C$387)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C617*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C617*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D617*$C$93)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E617*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F617*$C$92/Defaults!$B$258+$G617*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L656*$E617)\n\n))*Q691\n\n+(IF(A691=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J656*$E617))\n\n))*R691,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A691=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K617-F617)*Defaults!$C$254*Defaults!$C$250)\n+((L617-G617)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F617*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K617-F617)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F617*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K617-F617)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F617*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K617-F617)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F617*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K617-F617)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F617*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K617-F617)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F617*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K617-F617)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G617*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G617*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G617*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G617*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G617*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L617-G617)*$C$526*365*0.5,0))),0)*Q691","v":0},{"v":2578713.889798489,"d":"$2,578,714"},{"v":101671.1307327961,"d":"$101,671"},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I617:J617)-SUM(D617:E617)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H617-C617)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A691=\"N/A\",A691<D$484,A691>E$484),0,\nB$484*(1+C$484)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$485,A691>E$485),0,B$485*(1+C$485)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$486,A691>E$486),0,B$486*(1+C$486)^(B691-1))),0)\n\n))*Q691","v":{"v":8601.410248129288,"d":"$8,601"}},0,0,0,{"v":23203430.2204496,"d":"$23,203,430"},0,{"v":23203430.2204496,"d":"$23,203,430"},{"$f":"IF(A691=\"N/A\",0,VLOOKUP(A691,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3541647880539591,"d":"0.35"}},{"$f":"IF(A691=\"N/A\", 0,VLOOKUP(A691,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5100281656264832,"d":"0.51"}}]
[2057,28,0,{"$f":"(IF($A692=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A692>=$C$466, $A692<=$C$467)),\n($C618+(0.5*($H618-$C618)))*$C$85*$C$91*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+($D618+(0.5*($I618-$D618)))*$C$93*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+(($E618+(0.5*($J618-$E618)))*$C$94+($E618+(0.5*($J618-$E618)))*$C$91*$C$95)*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A692=\"N/A\",0,\nIF(A692>=$C$304,$D$304*$C$68/$C$69*(($C$93*D618)+($C$91*$C$85*C618)+($C$91*$C$95*E618+E618*$C$94))+IFERROR($D$304*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),\nIF(A692>=$C$300,($D$300*$C$68/$C$69*(($C$93*D618))+($E$300*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$299,($D$299*$C$68/$C$69*(($C$93*D618))+($E$299*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$298,($D$298*$C$68/$C$69*(($C$93*D618))+($E$298*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$329*$B$330*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$337*$B$338*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$313*$B$314*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$321*$B$322*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I618:J618)-SUM(D618:E618))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H618-C618))))\n\n))*Q692)","v":{"v":9834761.828906797,"d":"$9,834,762"}},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I618:J618)-SUM(D618:E618))+(Defaults!$B$59*0.5*$C$72*(H618-C618)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D618+$E$300*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D618+$E$299*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D618+$E$298*$C$68*(Defaults!$B$60)*E618,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0),0)))*Q692","v":{"v":10228341.81351178,"d":"$10,228,342"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A692=\"N/A\",0,(\n(($B$355+($D$355*($B692-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B692-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B692-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B692-1)))*(($B$386-$C$386)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B692-1)))*(($B$387-$C$387)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C618*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C618*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D618*$C$93)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E618*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F618*$C$92/Defaults!$B$258+$G618*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L657*$E618)\n\n))*Q692\n\n+(IF(A692=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J657*$E618))\n\n))*R692,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A692=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K618-F618)*Defaults!$C$254*Defaults!$C$250)\n+((L618-G618)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F618*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K618-F618)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F618*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K618-F618)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F618*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K618-F618)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F618*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K618-F618)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F618*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K618-F618)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F618*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K618-F618)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G618*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G618*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G618*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G618*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G618*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L618-G618)*$C$526*365*0.5,0))),0)*Q692","v":0},{"v":2549190.873793637,"d":"$2,549,191"},{"v":99435.83066898196,"d":"$99,436"},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I618:J618)-SUM(D618:E618)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H618-C618)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A692=\"N/A\",A692<D$484,A692>E$484),0,\nB$484*(1+C$484)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$485,A692>E$485),0,B$485*(1+C$485)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$486,A692>E$486),0,B$486*(1+C$486)^(B692-1))),0)\n\n))*Q692","v":{"v":8412.345890228115,"d":"$8,412"}},0,0,0,{"v":22720142.692771424,"d":"$22,720,143"},0,{"v":22720142.692771424,"d":"$22,720,143"},{"$f":"IF(A692=\"N/A\",0,VLOOKUP(A692,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.34351579830645895,"d":"0.34"}},{"$f":"IF(A692=\"N/A\", 0,VLOOKUP(A692,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5000276133592974,"d":"0.50"}}]
[2058,29,0,{"$f":"(IF($A693=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A693>=$C$466, $A693<=$C$467)),\n($C619+(0.5*($H619-$C619)))*$C$85*$C$91*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+($D619+(0.5*($I619-$D619)))*$C$93*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+(($E619+(0.5*($J619-$E619)))*$C$94+($E619+(0.5*($J619-$E619)))*$C$91*$C$95)*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A693=\"N/A\",0,\nIF(A693>=$C$304,$D$304*$C$68/$C$69*(($C$93*D619)+($C$91*$C$85*C619)+($C$91*$C$95*E619+E619*$C$94))+IFERROR($D$304*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),\nIF(A693>=$C$300,($D$300*$C$68/$C$69*(($C$93*D619))+($E$300*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$299,($D$299*$C$68/$C$69*(($C$93*D619))+($E$299*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$298,($D$298*$C$68/$C$69*(($C$93*D619))+($E$298*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$329*$B$330*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$337*$B$338*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$313*$B$314*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$321*$B$322*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I619:J619)-SUM(D619:E619))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H619-C619))))\n\n))*Q693)","v":{"v":9617712.415745433,"d":"$9,617,712"}},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I619:J619)-SUM(D619:E619))+(Defaults!$B$59*0.5*$C$72*(H619-C619)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D619+$E$300*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D619+$E$299*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D619+$E$298*$C$68*(Defaults!$B$60)*E619,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0),0)))*Q693","v":{"v":10002646.11198693,"d":"$10,002,646"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A693=\"N/A\",0,(\n(($B$355+($D$355*($B693-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B693-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B693-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B693-1)))*(($B$386-$C$386)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B693-1)))*(($B$387-$C$387)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C619*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C619*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D619*$C$93)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E619*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F619*$C$92/Defaults!$B$258+$G619*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L658*$E619)\n\n))*Q693\n\n+(IF(A693=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J658*$E619))\n\n))*R693,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A693=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K619-F619)*Defaults!$C$254*Defaults!$C$250)\n+((L619-G619)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F619*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K619-F619)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F619*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K619-F619)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F619*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K619-F619)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F619*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K619-F619)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F619*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K619-F619)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F619*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K619-F619)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G619*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G619*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G619*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G619*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G619*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L619-G619)*$C$526*365*0.5,0))),0)*Q693","v":0},{"v":2519834.191407661,"d":"$2,519,834"},{"v":97243.03347596452,"d":"$97,243"},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I619:J619)-SUM(D619:E619)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H619-C619)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A693=\"N/A\",A693<D$484,A693>E$484),0,\nB$484*(1+C$484)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$485,A693>E$485),0,B$485*(1+C$485)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$486,A693>E$486),0,B$486*(1+C$486)^(B693-1))),0)\n\n))*Q693","v":{"v":8226.874718377325,"d":"$8,227"}},0,0,0,{"v":22245662.627334367,"d":"$22,245,663"},0,{"v":22245662.627334367,"d":"$22,245,663"},{"$f":"IF(A693=\"N/A\",0,VLOOKUP(A693,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3331870012671765,"d":"0.33"}},{"$f":"IF(A693=\"N/A\", 0,VLOOKUP(A693,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.49022315035225233,"d":"0.49"}}]
[2059,30,0,{"$f":"(IF($A694=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A694>=$C$466, $A694<=$C$467)),\n($C620+(0.5*($H620-$C620)))*$C$85*$C$91*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+($D620+(0.5*($I620-$D620)))*$C$93*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+(($E620+(0.5*($J620-$E620)))*$C$94+($E620+(0.5*($J620-$E620)))*$C$91*$C$95)*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A694=\"N/A\",0,\nIF(A694>=$C$304,$D$304*$C$68/$C$69*(($C$93*D620)+($C$91*$C$85*C620)+($C$91*$C$95*E620+E620*$C$94))+IFERROR($D$304*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),\nIF(A694>=$C$300,($D$300*$C$68/$C$69*(($C$93*D620))+($E$300*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$299,($D$299*$C$68/$C$69*(($C$93*D620))+($E$299*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$298,($D$298*$C$68/$C$69*(($C$93*D620))+($E$298*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$329*$B$330*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$337*$B$338*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$313*$B$314*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$321*$B$322*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I620:J620)-SUM(D620:E620))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H620-C620))))\n\n))*Q694)","v":{"v":9404824.045623764,"d":"$9,404,824"}},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I620:J620)-SUM(D620:E620))+(Defaults!$B$59*0.5*$C$72*(H620-C620)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D620+$E$300*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D620+$E$299*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D620+$E$298*$C$68*(Defaults!$B$60)*E620,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0),0)))*Q694","v":{"v":9781275.57775428,"d":"$9,781,276"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A694=\"N/A\",0,(\n(($B$355+($D$355*($B694-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B694-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B694-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B694-1)))*(($B$386-$C$386)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B694-1)))*(($B$387-$C$387)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C620*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C620*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D620*$C$93)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E620*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F620*$C$92/Defaults!$B$258+$G620*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L659*$E620)\n\n))*Q694\n\n+(IF(A694=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J659*$E620))\n\n))*R694,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A694=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K620-F620)*Defaults!$C$254*Defaults!$C$250)\n+((L620-G620)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F620*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K620-F620)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F620*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K620-F620)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F620*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K620-F620)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F620*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K620-F620)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F620*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K620-F620)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F620*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K620-F620)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G620*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G620*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G620*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G620*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G620*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L620-G620)*$C$526*365*0.5,0))),0)*Q694","v":0},{"v":2490648.670394069,"d":"$2,490,649"},{"v":95092.20409634677,"d":"$95,092"},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I620:J620)-SUM(D620:E620)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H620-C620)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A694=\"N/A\",A694<D$484,A694>E$484),0,\nB$484*(1+C$484)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$485,A694>E$485),0,B$485*(1+C$485)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$486,A694>E$486),0,B$486*(1+C$486)^(B694-1))),0)\n\n))*Q694","v":{"v":8044.951582481323,"d":"$8,045"}},0,{"v":1006779.5663993169,"d":"$1,006,780"},0,{"v":22786665.01585026,"d":"$22,786,665"},0,{"v":22786665.01585026,"d":"$22,786,665"},{"$f":"IF(A694=\"N/A\",0,VLOOKUP(A694,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3231687694153021,"d":"0.32"}},{"$f":"IF(A694=\"N/A\", 0,VLOOKUP(A694,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.4806109317178944,"d":"0.48"}}]
["Total Benefits","N/A",{"$f":"SUM(C664:C694)","v":0},{"v":102317226.0478139,"d":"$102,317,226"},{"v":205757242.31491935,"d":"$205,757,242"},0,0,{"v":47877939.77948986,"d":"$47,877,940"},{"v":3187878.953227074,"d":"$3,187,879"},{"v":209162.3556791245,"d":"$209,162"},0,{"v":1006779.5663993169,"d":"$1,006,780"},0,{"v":360356229.01752853,"d":"$360,356,229"},{"v":4467674.002713761,"d":"$4,467,674"},{"v":355888555.0148148,"d":"$355,888,555"},"N/A","N/A"]

{"sheet":"130.0","index":11,"n_rows":695,"n_cols":18,"rows_kept":695}
["Bridge and Project Overview"]
["ID of bridge, description of improvement, project timeline, traffic volume"]
["Add New Bridge (press Ctrl + Shift + B)"]
["Add Sensitivity Analysis for Current Bridge (press Ctrl + Shift + S)"]
["Delete this Bridge (press Ctrl + Shift + D)"]
["Note: Only delete bridges using this command/button. Deleting bridge tabs through right click will result in (fixable) errors on the Results tab."]
["Change Bridge Name (press Ctrl + Shift + N)"]
["-"]
["Table 1. Bridge Variables "]
["Bridge Variables","Bridge Values"]
["State","Mississippi"]
["County","Madison"]
["Structure Number",210005104513000]
["Inventory Route",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ROUTE_NUMBER_005D]),FALSE)","v":"00051"}]
["Feature Intersected",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FEATURES_DESC_006A]),FALSE)","v":"'RELIEF'"}]
["Facility Carried",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FACILITY_CARRIED_007]),FALSE)","v":"'US 51'"}]
["Latitude",{"$f":"LEFT(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 3, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 5, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 7, 2) & CHAR(34)","v":"32° 43' 46.76\""}]
["Longitude",{"$f":"\"-\" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 2, 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 4, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 6, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 8, 2) & CHAR(34)","v":"-89° 59' 37.60\""}]
["Bridge Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[STRUCTURE_LEN_MT_049]),FALSE)/1609","v":0.04319453076444997}]
["Bypass, Detour Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371","v":{"v":19.262501,"d":"19.26"}}]
["Owner",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OWNER_022]),FALSE)","v":"01"}]
["Functional Class, Rural/Urban",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUNCTIONAL_CLASS_026]),FALSE)","v":"07"}]
["Bridge Road Type",{"$f":"VLOOKUP(B22,Defaults!A359:$D$371, 2, FALSE)","v":"Rural - Major Collector"}]
["Year Built",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_BUILT_027]),FALSE)","v":1934}]
["Year Reconstructed",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_RECONSTRUCTED_106]),FALSE)","v":0}]
["Lanes on the Structure",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[TRAFFIC_LANES_ON_028A]),FALSE)","v":2}]
["Note: Some bridges have the same structure number. Use the state and county drop downs to identify your bridge."]
["-"]
["Project Description:"]
["Table 2. Project Timeline"]
["Timeline Variables","Timeline Values"]
["Current Year",2022]
["First Year of Construction Costs",2025]
["Last Year of Construction Costs",2029]
["Project Opens (Start of Benefits)",2030]
["Years of Benefits for Analysis",30]
["First Year of Period of Analysis",{"$f":"IF(B35=\"Required\",\"-\", B35)","v":2030}]
["Last Year of Period of Analysis",{"$f":"IFERROR(B35+B36-1, \"-\")","v":2059}]
["Discount Year",{"$f":"Defaults!A290","v":2022}]
["Base Year of NBI",2023]
["Note: The tool cannot handle partial years, or pro-rata benefits or costs. Round up or down to the nearest year for construction start, construction end, and the start of benefits."]
["Note: Enter a value between 20 to 30 for the Years of Benefits for Analysis, appropriate to the project as defined by US DOT BCA Guidance."]
["-"]
["Table 3. Average Annual Daily Traffic (AADT)"]
["Scenario and Vehicle Type","NBI Year of AADT","NBI Year of Future AADT","Forecast using NBI Growth Rate","Forecast using NBI Growth Rate2","Project Opens","Last Year","Explanation and Source"]
["Year",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_ADT_030]),FALSE)","v":2002},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_OF_FUTURE_ADT_115]),FALSE)","v":2059},{"$f":"IF(B35=\"Required\",\"-\",B35)","v":2030},{"$f":"B38","v":2059},{"$f":"IF(B35=\"Required\", \"-\",B35)","v":2030},{"$f":"B38","v":2059},"N/A"]
["No Build - Passenger AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":1748},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":2526.32,"d":"2526"}},{"$f":"ROUND(B47*((1+B59)^(D$46-$B$46)),0)","v":2095},{"$f":"ROUND(C47*((1+B59)^(E$46-$C$46)),0)","v":2526},1932,2526,"BCA Guidance, MDOT"]
["No Build - Truck AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)","v":152},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)","v":{"v":219.68,"d":"220"}},{"$f":"ROUND(B48*((1+B59)^(D$46-$B$46)),0)","v":182},{"$f":"ROUND(C48*((1+B59)^(E$46-$C$46)),0)","v":220},168,220,"BCA Guidance, MDOT"]
["No Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
["Build - Passenger AADT",{"$f":"B47","v":1748},{"$f":"C47","v":{"v":2526.32,"d":"2526"}},{"$f":"ROUND(B50*((1+B59)^(D$46-$B$46)),0)","v":2095},{"$f":"ROUND(C50*((1+B59)^(E$46-$C$46)),0)","v":2526},1932,2526,"BCA Guidance, MDOT"]
["Build - Truck AADT",{"$f":"B48","v":152},{"$f":"C48","v":{"v":219.68,"d":"220"}},{"$f":"ROUND(B51*((1+B59)^(D$46-$B$46)),0)","v":182},{"$f":"ROUND(C51*((1+B59)^(E$46-$C$46)),0)","v":220},168,220,"BCA Guidance, MDOT"]
["Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
[{"$f":"HYPERLINK(\"#A542\",\"Note: AADT can be entered manually in Table 52 and Table 53 below.\")","v":"Note: AADT can be entered manually in Table 52 and Table 53 below."}]
["Note: Here and elsewhere in the tool it is critical that you enter at least some value in the required cells, e.g., 0, rather than \"-\", \"N/A\" or leaving it blank."]
["Note: NBI AADT values are added for reference in Table 3. Users must enter AADT values in Columns G, H and I in Table 3."]
["-"]
["Note: Table 4 is not a user input. Do not adjust Table 4. "]
["Table 4. NBI's Calculated Average Annual Daily Traffic (AADT) Growth Rate"]
[{"$f":"CONCATENATE(\"The NBI Calculated Annual Growth Rate\", \" \", B46, \"-\",C46, \" (NBI)\")","v":"The NBI Calculated Annual Growth Rate 2002-2059 (NBI)"},{"$f":"(C47/B47)^(1/(C$46-B$46))-1","v":{"v":0.006482171928112956,"d":"$0"}}]
["-"]
["Table 5. Detour Road Type"]
["Detour Road Type","Rural - Principal Arterial - Interstate"]
["Detour Road Type - Simple",{"$f":"IF(B62=\"Required\", \"-\",IF(ISNUMBER(SEARCH(\"Urban\",B62)), \"Urban\", \"Rural\"))","v":"Rural"}]
["-"]
["Note: Detour length should represent the Net detour: Detour length minus the original route length."]
["Table 6. Detour and Bridge Length Information"]
["Detour Details","Reference","User Value","Explanation and Source"]
["Net Detour Length, For Vehicles (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371,1)","v":19.3},51.7,"Google"]
["Detour Average Speed, for Vehicles (mph) (FHWA VHT)",{"$f":"ROUND(VLOOKUP(B62,Defaults!B359:F371,2, FALSE),1)","v":{"v":66,"d":"66.0"}},{"v":62,"d":"62.0"},"Google"]
["Net Detour Length, For Cycling/ Pedestrian (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371, 1)","v":19.3},51.7,"Google"]
["Detour Average Travel Time (min)",{"$f":"B68/B69*60","v":{"v":17.545454545454547,"d":"17.5"}},{"$f":"C68/C69*60","v":{"v":50.03225806451613,"d":"50.0"}},"N/A"]
["Bridge Length (mi)",{"$f":"ROUND(B19,2)","v":0.04},{"$f":"1020/5280","v":{"v":0.19318181818181818,"d":"0.19"}},"Google"]
["Note: Google or HPMS data are preferred for identifying average speed on the detour route. You can also use the HERS/VHT speed values using the Detour Road Type dropdown below."]
["Note: Bridge length in the NBI does not include the approach length. Include approach length if relevant for your project. "]
[{"$f":"HYPERLINK(\"https://www.google.com/maps\", \"Use Google Maps to calculate detour route length and average speed, as appropriate.\")","v":"Use Google Maps to calculate detour route length and average speed, as appropriate."}]
[{"$f":"HYPERLINK(\"https://www.fhwa.dot.gov/policyinformation/hpms.cfm\", \"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate.\")","v":"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate."}]
["-"]
["Note: These reference cells are marked to avoid accidental deletion."]
["Table 7. Reference Table"]
["Reference Cells",{"$f":"CONCATENATE(B11,B12)","v":"MississippiMadison"},{"$f":"CONCATENATE(VLOOKUP($B$11,NBI_Dropdown!$B$1:$D$56,3,FALSE),$B$13)","v":"284210005104513000"}]
["-"]
["Table 8. Travel Assumptions"]
["Parameters","Reference","User Value","Explanation and Source"]
["Bridge Average Speed (FHWA)",{"$f":"_xlfn.IFNA(VLOOKUP(B23,Defaults!B359:C371,2, FALSE), \"N/A\")","v":47},47,"-"]
["Average Car Occupancy",{"$f":"Defaults!B51","v":1.67},1.67,"-"]
["Share of Long-Distance Personal Travel",{"v":0,"d":"0.0%"},{"v":0,"d":"0%"},"-"]
["Value of Time - Long-Distance Personal Travel",{"$f":"Defaults!B35","v":{"v":25.1,"d":"$25.10"}},{"v":25.1,"d":"$25.10"},"-"]
["Share of Business Travel",{"v":0.118,"d":"11.8%"},{"v":0.118,"d":"11.8%"},"-"]
["Value of Travel Time - Business",{"$f":"Defaults!B33","v":{"v":32.3,"d":"$32.30"}},{"v":32.3,"d":"$32.30"},"-"]
["Value of Travel Time - Personal",{"$f":"Defaults!B32","v":{"v":17.9,"d":"$17.90"}},{"v":17.9,"d":"$17.90"},"-"]
["Value of Travel Time - All Purposes",{"$f":"ROUND(B86*B87+B88*B89+(1-B86-B88)*B90,1)","v":{"v":19.6,"d":"$19.60"}},{"$f":"IFERROR(ROUND(C86*C87+C88*C89+(1-C86-C88)*C90,1),\"-\")","v":{"v":19.6,"d":"$19.60"}},"-"]
["Walking, Cycling, Waiting, Standing, and Transfer Time",{"$f":"Defaults!B36","v":{"v":35.8,"d":"$35.80"}},{"v":35.8,"d":"$35.80"},"-"]
["Truck Driver ",{"$f":"Defaults!B39","v":{"v":33.5,"d":"$33.50"}},{"v":33.5,"d":"$33.50"},"-"]
["Bus Driver",{"$f":"Defaults!B40","v":{"v":36.5,"d":"$36.50"}},{"v":36.5,"d":"$36.50"},"-"]
["Average Bus Occupancy",0,0,"-"]
["-"]
["Capital Cost and Residual Value"]
["Table 9. Expenditure Dollars Option"]
["Are costs entered in year of expenditure dollars (not adjusted for inflation)?","NO"]
["Enter future inflation rate for capital costs.",{"v":0,"d":"0%"}]
["Note: Capital costs can be entered in year of expenditure dollars or in real dollars. The tool applies inflation and discounting factors automatically if entered as year of expenditure dollars."]
["-"]
["Table 10. Already Incurred Costs"]
["Year","Costs","Real Costs","Discounted Costs"]
[2015,{"$f":"101804.01/5","v":{"v":20360.802,"d":"$20,361"}},{"$f":"IF($B$99=\"NO\",B105,IFERROR(B105*(IF(A105>$B$39, 1/((1+$B$100)^(A105-$B$39)),VLOOKUP(A105,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":20360.802,"d":"$20,361"}},{"$f":"IFERROR(IF(A105=\"\",\"\",IF(A105<=2020, C105, C105*VLOOKUP(A105,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":20360.802,"d":"$20,361"}}]
[2016,{"$f":"344006.89/5","v":{"v":68801.378,"d":"$68,801"}},{"$f":"IF($B$99=\"NO\",B106,IFERROR(B106*(IF(A106>$B$39, 1/((1+$B$100)^(A106-$B$39)),VLOOKUP(A106,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":68801.378,"d":"$68,801"}},{"$f":"IFERROR(IF(A106=\"\",\"\",IF(A106<=2020, C106, C106*VLOOKUP(A106,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":68801.378,"d":"$68,801"}}]
[2017,{"$f":"246752.04/5","v":{"v":49350.408,"d":"$49,350"}},{"$f":"IF($B$99=\"NO\",B107,IFERROR(B107*(IF(A107>$B$39, 1/((1+$B$100)^(A107-$B$39)),VLOOKUP(A107,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":49350.408,"d":"$49,350"}},{"$f":"IFERROR(IF(A107=\"\",\"\",IF(A107<=2020, C107, C107*VLOOKUP(A107,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":49350.408,"d":"$49,350"}}]
[2018,{"$f":"151861.34/5","v":{"v":30372.268,"d":"$30,372"}},{"$f":"IF($B$99=\"NO\",B108,IFERROR(B108*(IF(A108>$B$39, 1/((1+$B$100)^(A108-$B$39)),VLOOKUP(A108,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":30372.268,"d":"$30,372"}},{"$f":"IFERROR(IF(A108=\"\",\"\",IF(A108<=2020, C108, C108*VLOOKUP(A108,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":30372.268,"d":"$30,372"}}]
[2019,{"$f":"198964.79/5","v":{"v":39792.958,"d":"$39,793"}},{"$f":"IF($B$99=\"NO\",B109,IFERROR(B109*(IF(A109>$B$39, 1/((1+$B$100)^(A109-$B$39)),VLOOKUP(A109,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":39792.958,"d":"$39,793"}},{"$f":"IFERROR(IF(A109=\"\",\"\",IF(A109<=2020, C109, C109*VLOOKUP(A109,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":39792.958,"d":"$39,793"}}]
[2020,{"$f":"34341.94/5","v":{"v":6868.388000000001,"d":"$6,868"}},{"$f":"IF($B$99=\"NO\",B110,IFERROR(B110*(IF(A110>$B$39, 1/((1+$B$100)^(A110-$B$39)),VLOOKUP(A110,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":6868.388000000001,"d":"$6,868"}},{"$f":"IFERROR(IF(A110=\"\",\"\",IF(A110<=2020, C110, C110*VLOOKUP(A110,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":6868.388000000001,"d":"$6,868"}}]
[2021,{"$f":"233999.67/5","v":{"v":46799.934,"d":"$46,800"}},{"$f":"IF($B$99=\"NO\",B111,IFERROR(B111*(IF(A111>$B$39, 1/((1+$B$100)^(A111-$B$39)),VLOOKUP(A111,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":46799.934,"d":"$46,800"}},{"$f":"IFERROR(IF(A111=\"\",\"\",IF(A111<=2020, C111, C111*VLOOKUP(A111,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
[2022,{"$f":"435559.69/5","v":{"v":87111.938,"d":"$87,112"}},{"$f":"IF($B$99=\"NO\",B112,IFERROR(B112*(IF(A112>$B$39, 1/((1+$B$100)^(A112-$B$39)),VLOOKUP(A112,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":87111.938,"d":"$87,112"}},{"$f":"IFERROR(IF(A112=\"\",\"\",IF(A112<=2020, C112, C112*VLOOKUP(A112,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":87111.938,"d":"$87,112"}}]
[2023,{"$f":"140651.85/5","v":{"v":28130.370000000003,"d":"$28,130"}},{"$f":"IF($B$99=\"NO\",B113,IFERROR(B113*(IF(A113>$B$39, 1/((1+$B$100)^(A113-$B$39)),VLOOKUP(A113,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":28130.370000000003,"d":"$28,130"}},{"$f":"IFERROR(IF(A113=\"\",\"\",IF(A113<=2020, C113, C113*VLOOKUP(A113,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":27284.548981571297,"d":"$27,285"}}]
[2024,{"$f":"50904.52/5","v":{"v":10180.903999999999,"d":"$10,181"}},{"$f":"IF($B$99=\"NO\",B114,IFERROR(B114*(IF(A114>$B$39, 1/((1+$B$100)^(A114-$B$39)),VLOOKUP(A114,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":10180.903999999999,"d":"$10,181"}},{"$f":"IFERROR(IF(A114=\"\",\"\",IF(A114<=2020, C114, C114*VLOOKUP(A114,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":9577.87162464098,"d":"$9,578"}}]
["-","-",{"$f":"IF($B$99=\"NO\",B115,IFERROR(B115*(IF(A115>$B$39, 1/((1+$B$100)^(A115-$B$39)),VLOOKUP(A115,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A115=\"\",\"\",IF(A115<=2020, C115, C115*VLOOKUP(A115,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-"]
["Table 11. Capital Costs"]
["Year"," Costs","Real Costs","Discounted Costs"]
[{"$f":"IFERROR(IF($B$33=\"-\", \"N/A\", $B$33),\"N/A\")","v":2025},{"v":1672965.548793253,"d":"$1,672,966"},{"$f":"IF($B$99=\"NO\",B119,IFERROR(B119*(IF(A119>$B$39, 1/(1+$B$100)^(A119-$B$39),VLOOKUP(A119,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1672965.548793253,"d":"$1,672,966"}},{"$f":"IFERROR(IF(A119=\"N/A\",\"-\",C119*VLOOKUP(A119,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1526549.8883964147,"d":"$1,526,550"}}]
[{"$f":"IFERROR(IF(A119=\"N/A\",\"N/A\",IF(A119>=$B$34,\"N/A\",A119+1)),\"\")","v":2026},{"v":1672965.548793253,"d":"$1,672,966"},{"$f":"IF($B$99=\"NO\",B120,IFERROR(B120*(IF(A120>$B$39, 1/(1+$B$100)^(A120-$B$39),VLOOKUP(A120,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1672965.548793253,"d":"$1,672,966"}},{"$f":"IFERROR(IF(A120=\"N/A\",\"-\",C120*VLOOKUP(A120,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1480649.746262284,"d":"$1,480,650"}}]
[{"$f":"IF(A120=\"N/A\",\"N/A\",IF(A120>=$B$34,\"N/A\",A120+1))","v":2027},{"v":1672965.548793253,"d":"$1,672,966"},{"$f":"IF($B$99=\"NO\",B121,IFERROR(B121*(IF(A121>$B$39, 1/(1+$B$100)^(A121-$B$39),VLOOKUP(A121,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1672965.548793253,"d":"$1,672,966"}},{"$f":"IFERROR(IF(A121=\"N/A\",\"-\",C121*VLOOKUP(A121,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1436129.72479368,"d":"$1,436,130"}}]
[2028,{"v":1672965.548793253,"d":"$1,672,966"},{"$f":"IF($B$99=\"NO\",B122,IFERROR(B122*(IF(A122>$B$39, 1/(1+$B$100)^(A122-$B$39),VLOOKUP(A122,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1672965.548793253,"d":"$1,672,966"}},{"$f":"IFERROR(IF(A122=\"N/A\",\"-\",C122*VLOOKUP(A122,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1392948.3266670029,"d":"$1,392,948"}}]
[2029,{"v":1672965.548793253,"d":"$1,672,966"},{"$f":"IF($B$99=\"NO\",B123,IFERROR(B123*(IF(A123>$B$39, 1/(1+$B$100)^(A123-$B$39),VLOOKUP(A123,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1672965.548793253,"d":"$1,672,966"}},{"$f":"IFERROR(IF(A123=\"N/A\",\"-\",C123*VLOOKUP(A123,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1351065.3022958322,"d":"$1,351,065"}}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B124,IFERROR(B124*(IF(A124>$B$39, 1/(1+$B$100)^(A124-$B$39),VLOOKUP(A124,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A124=\"N/A\",\"-\",C124*VLOOKUP(A124,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B125,IFERROR(B125*(IF(A125>$B$39, 1/(1+$B$100)^(A125-$B$39),VLOOKUP(A125,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A125=\"N/A\",\"-\",C125*VLOOKUP(A125,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B126,IFERROR(B126*(IF(A126>$B$39, 1/(1+$B$100)^(A126-$B$39),VLOOKUP(A126,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A126=\"N/A\",\"-\",C126*VLOOKUP(A126,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B127,IFERROR(B127*(IF(A127>$B$39, 1/(1+$B$100)^(A127-$B$39),VLOOKUP(A127,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A127=\"N/A\",\"-\",C127*VLOOKUP(A127,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B128,IFERROR(B128*(IF(A128>$B$39, 1/(1+$B$100)^(A128-$B$39),VLOOKUP(A128,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A128=\"N/A\",\"-\",C128*VLOOKUP(A128,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B129,IFERROR(B129*(IF(A129>$B$39, 1/(1+$B$100)^(A129-$B$39),VLOOKUP(A129,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A129=\"N/A\",\"-\",C129*VLOOKUP(A129,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["-"]
["Table 12. Capital Cost Summary "]
["Total Capital Costs:",{"$f":"SUM(B105:B115)+SUM(B119:B129)","v":{"v":8752597.091966264,"d":"$8,752,597"}}]
["Total Real Capital Costs:",{"$f":"SUM(C105:C115)+SUM(C119:C129)","v":{"v":8752597.091966264,"d":"$8,752,597"}}]
["Total Discounted Capital Costs: ",{"$f":"SUM(D105:D115)+SUM(D119:D129)","v":{"v":7526863.549021426,"d":"$7,526,864"}}]
["-"]
["Table 13. Residual Value"]
["Share of Capital Costs","Asset Life (Years)","Explanation and Source"]
[{"v":1,"d":"100%"},75,"AASHTO"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"$f":"SUM(A138:A141)","v":{"v":1,"d":"100%"}},"Summation","N/A"]
["Note: If there are multiple components of the project for this specific bridge that different asset lives, enter the share of the project costs associated with the different project components and their asset life."]
["Note: The Summation cell should be 100%."]
["-"]
["Operating and Maintenance Costs (O&M)"]
["Table 14. Operating and Maintenance Costs Assumptions"]
["Which method would you like to use to enter O&M costs? ","Manual Entry"]
["Year of O&M costs Dollars",2024]
["Note: If you have O&M costs in the construction period you will need to use the manual entry option to enter the O&M costs in the construction period."]
["Note: The operating and  maintenance costs in the baseline should be entered to be consistent with your estimate of closure. If the bridge is closed in a future year (Table 25), there should not be maintenance costs for that year and thereafter."]
["Note: For frequency calculation option, all costs should be entered as year of expenditure. The tool applies inflation and discounting factors automatically."]
["-"]
["Table 15. Annual O&M Calculation Input"]
["Category ","Value"]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the No Build Scenario",{"v":0,"d":"0%"}]
["Annual O&M Costs in the Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario",{"v":0,"d":"0%"}]
["Note: The maintenance real growth rate represents the real cost increases year over year (e.g., from increased deterioration of the asset). It should not include inflation adjustments. "]
["-"]
["Table 16a. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16b. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16c. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16d. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["Note: The \"Occurs every _____ \" field in Tables 16a through 16d must be greater than or equal to 1, even if you are not adding an additional recurring maintenance cost. "]
["-"]
["Note: Manual O&M cost values should be entered in the year of dollar entered in Table 14. "]
["Table 17. Manual O&M Cost Entry "]
["Calendar Year","Analysis Year","No Build Annual Cost","Build Annual Cost","O&M Cost Difference Discounted"]
[{"$f":"IFERROR(IF(B32=\"Required\",\"N/A\",B32),\"N/A\")","v":2022},{"$f":"IFERROR(IF(A198=$B$35,1,IF(A198>$B$35,A198-$B$35+1,IF(A198<$B$35,A198-$B$35+1,\"N/A\"))),\"N/A\")","v":-7},0,0,{"$f":"IFERROR((C198-D198)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A198,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[{"$f":"IF(A198=\"N/A\",\"N/A\",IF(A198>=$B$35+$B$36-1,\"N/A\",A198+1))","v":2023},-6,0,0,{"$f":"IFERROR((C199-D199)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A199,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2024,-5,0,0,{"$f":"IFERROR((C200-D200)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A200,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2025,-4,0,0,{"$f":"IFERROR((C201-D201)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A201,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2026,-3,0,0,{"$f":"IFERROR((C202-D202)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A202,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2027,-2,0,0,{"$f":"IFERROR((C203-D203)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A203,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2028,-1,0,0,{"$f":"IFERROR((C204-D204)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A204,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2029,0,0,0,{"$f":"IFERROR((C205-D205)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A205,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2030,1,0,0,{"$f":"IFERROR((C206-D206)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A206,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2031,2,0,0,{"$f":"IFERROR((C207-D207)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A207,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2032,3,0,0,{"$f":"IFERROR((C208-D208)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A208,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2033,4,0,0,{"$f":"IFERROR((C209-D209)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A209,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2034,5,0,0,{"$f":"IFERROR((C210-D210)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A210,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2035,6,0,0,{"$f":"IFERROR((C211-D211)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A211,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2036,7,0,0,{"$f":"IFERROR((C212-D212)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A212,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2037,8,0,0,{"$f":"IFERROR((C213-D213)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A213,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2038,9,0,0,{"$f":"IFERROR((C214-D214)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A214,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2039,10,0,0,{"$f":"IFERROR((C215-D215)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A215,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2040,11,0,0,{"$f":"IFERROR((C216-D216)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A216,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2041,12,0,0,{"$f":"IFERROR((C217-D217)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A217,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2042,13,0,0,{"$f":"IFERROR((C218-D218)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A218,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2043,14,0,0,{"$f":"IFERROR((C219-D219)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A219,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2044,15,0,0,{"$f":"IFERROR((C220-D220)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A220,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2045,16,0,0,{"$f":"IFERROR((C221-D221)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A221,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2046,17,0,0,{"$f":"IFERROR((C222-D222)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A222,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2047,18,0,0,{"$f":"IFERROR((C223-D223)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A223,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2048,19,0,0,{"$f":"IFERROR((C224-D224)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A224,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2049,20,0,0,{"$f":"IFERROR((C225-D225)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A225,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2050,21,0,0,{"$f":"IFERROR((C226-D226)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A226,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2051,22,0,0,{"$f":"IFERROR((C227-D227)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A227,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2052,23,0,0,{"$f":"IFERROR((C228-D228)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A228,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2053,24,0,0,{"$f":"IFERROR((C229-D229)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A229,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2054,25,0,0,{"$f":"IFERROR((C230-D230)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A230,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2055,26,0,0,{"$f":"IFERROR((C231-D231)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A231,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2056,27,0,0,{"$f":"IFERROR((C232-D232)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A232,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2057,28,0,0,{"$f":"IFERROR((C233-D233)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A233,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2058,29,0,0,{"$f":"IFERROR((C234-D234)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A234,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2059,30,0,0,{"$f":"IFERROR((C235-D235)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A235,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C236-D236)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A236,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C237-D237)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A237,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["-"]
["Construction Disbenefits"]
["Table 18. Disbenefits Option"]
["Will project construction cause delays or increase crashes in the work zone, or cause other construction disbenefits?","YES"]
["Explanation/Methodology for disbenefits. If no construction disbenefits are calculated, explain why.","Required"]
[{"$f":"IF(B241=\"YES\",HYPERLINK(\"#A235\",\"If YES, then enter the requested information below and in Table 36.\"), HYPERLINK(\"#A262\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, then enter the requested information below and in Table 36."}]
["-"]
["For travel time disbenefits, enter the AADT by mode, minutes of delay by mode, and days of impact annually by year to calculate the total discounted travel time costs (Table 15). Enter the percent increase in crashes to calculate the total discounted crash costs (Table 15). These crash costs are estimated as a percent increase in the baseline crashes for the roadway on the theory that work zones may increase the inherent crash risk on the roadway. If no crash increases are expected due to the construction enter “0” percent for each year. "]
["Table 19. Travel Time and Safety Construction Disbenefits"]
["Year","Passenger AADT","Truck AADT","Bus AADT","Pedestrian AADT","Cyclist AADT","Vehicle \nDelay (minutes)","Pedestrian Delay (minutes)","Cyclist \nDelay (minutes)","Days of Impact Annually","Total Discounted Travel Time Disbenefits","Percent Increase in Crashes due to Work Zone","Total Discounted Safety Disbenefits"]
[{"$f":"$B$33","v":2025},1801,157,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C248*$C$93*G248/60,0)+IFERROR($C$91*$C$85*B248*G248/60,0)+IFERROR($C$91*$C$95*D248*G248/60,0)+IFERROR($C$94*G248/60*D248,0))*J248+IFERROR(E248*$C$92*H248/60*J248,0)+IFERROR(F248*$C$92*I248/60*J248,0))*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-17821208.70114625,"d":"$(17,821,209)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L248>0,-$E$417*(L248)*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[{"$f":"IFERROR(IF(A248=\"N/A\",\"N/A\",IF(A248>=$B$34,\"N/A\",A248+1)),\"\")","v":2026},1819,158,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C249*$C$93*G249/60,0)+IFERROR($C$91*$C$85*B249*G249/60,0)+IFERROR($C$91*$C$95*D249*G249/60,0)+IFERROR($C$94*G249/60*D249,0))*J249+IFERROR(E249*$C$92*H249/60*J249,0)+IFERROR(F249*$C$92*I249/60*J249,0))*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-17452987.57794776,"d":"$(17,452,988)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L249>0,-$E$417*(L249)*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2027,1837,160,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C250*$C$93*G250/60,0)+IFERROR($C$91*$C$85*B250*G250/60,0)+IFERROR($C$91*$C$95*D250*G250/60,0)+IFERROR($C$94*G250/60*D250,0))*J250+IFERROR(E250*$C$92*H250/60*J250,0)+IFERROR(F250*$C$92*I250/60*J250,0))*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-17099545.03457408,"d":"$(17,099,545)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L250>0,-$E$417*(L250)*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2028,1856,161,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C251*$C$93*G251/60,0)+IFERROR($C$91*$C$85*B251*G251/60,0)+IFERROR($C$91*$C$95*D251*G251/60,0)+IFERROR($C$94*G251/60*D251,0))*J251+IFERROR(E251*$C$92*H251/60*J251,0)+IFERROR(F251*$C$92*I251/60*J251,0))*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-16751383.66961598,"d":"$(16,751,384)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L251>0,-$E$417*(L251)*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2029,1874,163,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C252*$C$93*G252/60,0)+IFERROR($C$91*$C$85*B252*G252/60,0)+IFERROR($C$91*$C$95*D252*G252/60,0)+IFERROR($C$94*G252/60*D252,0))*J252+IFERROR(E252*$C$92*H252/60*J252,0)+IFERROR(F252*$C$92*I252/60*J252,0))*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-16408888.587866472,"d":"$(16,408,889)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L252>0,-$E$417*(L252)*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C253*$C$93*G253/60,0)+IFERROR($C$91*$C$85*B253*G253/60,0)+IFERROR($C$91*$C$95*D253*G253/60,0)+IFERROR($C$94*G253/60*D253,0))*J253+IFERROR(E253*$C$92*H253/60*J253,0)+IFERROR(F253*$C$92*I253/60*J253,0))*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L253>0,-$E$417*(L253)*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C254*$C$93*G254/60,0)+IFERROR($C$91*$C$85*B254*G254/60,0)+IFERROR($C$91*$C$95*D254*G254/60,0)+IFERROR($C$94*G254/60*D254,0))*J254+IFERROR(E254*$C$92*H254/60*J254,0)+IFERROR(F254*$C$92*I254/60*J254,0))*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L254>0,-$E$417*(L254)*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C255*$C$93*G255/60,0)+IFERROR($C$91*$C$85*B255*G255/60,0)+IFERROR($C$91*$C$95*D255*G255/60,0)+IFERROR($C$94*G255/60*D255,0))*J255+IFERROR(E255*$C$92*H255/60*J255,0)+IFERROR(F255*$C$92*I255/60*J255,0))*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L255>0,-$E$417*(L255)*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C256*$C$93*G256/60,0)+IFERROR($C$91*$C$85*B256*G256/60,0)+IFERROR($C$91*$C$95*D256*G256/60,0)+IFERROR($C$94*G256/60*D256,0))*J256+IFERROR(E256*$C$92*H256/60*J256,0)+IFERROR(F256*$C$92*I256/60*J256,0))*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L256>0,-$E$417*(L256)*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C257*$C$93*G257/60,0)+IFERROR($C$91*$C$85*B257*G257/60,0)+IFERROR($C$91*$C$95*D257*G257/60,0)+IFERROR($C$94*G257/60*D257,0))*J257+IFERROR(E257*$C$92*H257/60*J257,0)+IFERROR(F257*$C$92*I257/60*J257,0))*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L257>0,-$E$417*(L257)*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C258*$C$93*G258/60,0)+IFERROR($C$91*$C$85*B258*G258/60,0)+IFERROR($C$91*$C$95*D258*G258/60,0)+IFERROR($C$94*G258/60*D258,0))*J258+IFERROR(E258*$C$92*H258/60*J258,0)+IFERROR(F258*$C$92*I258/60*J258,0))*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L258>0,-$E$417*(L258)*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["Total Discounted Disbenefits","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUM(K248:K258)","v":{"v":-85534013.57115054,"d":"$(85,534,014)"}},"N/A",{"$f":"SUM(M248:M258)","v":0}]
["-"]
["If other travel impacts are caculated by applicant or the applicant has alternative approach to calcuating construction disbeneifts, enter those total discounted values below. "]
["Table 20. Other Construction Disbenefits "]
["Disbenefit Category","Total Discounted Disbenefits (-)","Explanation of Disbenefits"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["Note: Be sure to include your methodology and calculations in the overall application materials, if not included in this workbook. "]
["-"]
["Bridge Condition and Closures"]
["Note: This section is for benefits related to bridge load posting and closures from poor bridge condition. \nFor closures specifically due to weather, seismic or other extreme events, please use the Resilience to Weather, Seismic, or other Extreme Events section below."]
["Note: This section computes the travel time and vehicle operating cost savings from avoiding the detour of a bridge closure or posting. If the new bridge improves vehicle operations, then use Tables 41 through 43."]
["Table 21. Condition Impact Option"]
["Will the project improve or preserve the bridge's condition in a way that reduces the risk of closure and/or load posting?","YES"]
[{"$f":"IF(B277=\"YES\",HYPERLINK(\"#A269\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A329\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below."}]
["-"]
["Table 22. Bridge Details "]
["Variable","Value"]
["Bridge Currently Closed or Load Posted? (NBI)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPEN_CLOSED_POSTED_041]),FALSE)","v":"P"}]
["NBI Coding Translation",{"$f":"VLOOKUP(B282,Defaults!$A$344:$B$352,2,FALSE)","v":"Posted for load (may include other restrictions such a temporary bridges which are load posted)"}]
["Current Superstructure Condition Rating",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[SUPERSTRUCTURE_COND_059]),FALSE)","v":5}]
["Current Operating Rating (metric tons)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPERATING_RATING_064]),FALSE)","v":{"v":0,"d":"0.0"}}]
["-"]
["Table 23. Forecasted Condition Rating"]
["Bridge Component and Rating","Condition Rating Reference Value","NBIAS Forecast Year"]
["Overall Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)+$B$40)))","v":2038}]
["Overall Condition Rating 2",2,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=-1,\"Not forecasted to reach Condition Rating 2 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=99,\"Not forecasted to reach Condition Rating 2 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)+$B$40)))","v":2053}]
["Superstructure Condition Rating 4",4,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=-1,\"Not forecasted to reach Condition Rating 4 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=99,\"Not forecasted to reach Condition Rating 4 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)+$B$40)))","v":2033}]
["Superstructure Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)+$B$40)))","v":2053}]
["Note: Using FHWA's NBIAS software program, FHWA has estimated the expected year in which the bridge will enter a minimum condition rating of 3 and 2. See guidance Appendix B: NBIAS for how forecast of closure and load posting is calculated."]
["-"]
["If the bridge is not currently load posted or closed, enter up to three values of expected future load posting.  After entering the appropriate year, the user should enter the expected percentage reduction in truck traffic and in bus traffic for the load postings. "]
["Table 24. Anticipated Load Postings"]
["Load Posting Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in Truck Traffic","% Reduction in Bus Traffic","Explanation for year if not reference; for % reduction"]
["Load Posted, \nlevel 1",{"$f":"IF(C291=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C291=\"Not forecasted to reach Condition Rating 4 by 2070\", \"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285>40,OR(B282=\"A\",B282=\"G\")), \"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\",\n\nIF(AND( B284>4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND(B284=4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C292, \"; 50% for Truck and Bus\"), \"No Load Posting Forecasted\"))))))))))))","v":"2033; 50% for Truck and Bus"},2024,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 2",{"$f":"IF(C292=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C292=\"Not forecasted to reach Condition Rating 3 by 2070\",\"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND(B284>4,B285<=40,OR(B282=\"A\",B282=\"G\")),CONCATENATE(C292,\"; 100% for Truck and Bus\"),\"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\"))))))))))","v":"2053; 100% for Truck and Bus"},2041,{"v":1,"d":"100%"},{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 3","N/A",2070,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["-"]
["Table 25. Anticipated Closure"]
["Closure Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in All Traffic","Explanation for year if not reference; for % reduction"]
["Closure",{"$f":"IF(C290=\"No NBIAS forecast\",\"No NBIAS forecast\",IF(C290=\"Not forecasted to reach Condition Rating 2 by 2070\",\"Not forecasted to close by 2070\",CONCATENATE(C290+4,\"; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years\")))","v":"2057; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years"},2041,{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Note: If the bridge will be closed to pedestrians and bicyclists, be sure to enter their AADT in Tables 46 and 47 below."]
["-"]
["If the bridge closure will be partial in duration rather than indefinite, use the short-term closure fields below to enter the initial year of closure, the last year of closure, the recurrence (enter 30 if it only occurs once), the number of days of closure, and the percent reduction in all traffic on the bridge due to the closure."]
["Table 26a. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26b. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26c. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26d. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure",0]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Resilience to Weather, Seismic, or other Extreme Events"]
["Table 27. Resiliency Option"]
["Will the project improve the bridge's resiliency to weather, seismic, or other extreme events, reducing damage and/or closures, or other service interruptions?","YES"]
[{"$f":"IF(B342=\"YES\",HYPERLINK(\"#A334\",\"If YES, enter the requested information below using the probability-consequence method or other calculation method.\"), HYPERLINK(\"#A395\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below using the probability-consequence method or other calculation method."}]
["-"]
["Table 28. Probability Resilience Option"]
["Are you providing a probability-consequence analysis of the resilience impacts?","NO"]
[{"$f":"IF(B346=\"YES\",HYPERLINK(\"#A337\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A389\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If NO, the cells below will not be able to be edited, please skip down to the next subsection."}]
["Note: The consequence-probability approach requires defining a potential weather, seismic or extreme event, the annual probability of that event, and consequences of that event. This resiliency section is for maximum three independent events. Events with multiple level of consequences or dependent events require more complex modeling. Three suggested levels of consequences for each event are included to better reflect the range of consequence events that an asset may face. For guidance on accessing resilience see Resilience - Sustainability - Environment - FHWA (dot.gov). "]
["-"]
["Annual Probability of Event Occurrence: This table includes three independent events with three different consequence levels: (1) probability of an event occurrence that causes capacity reduction only (Table 30), i.e. not capacity reduction associated with structural damage; (2) the probability of an event occurrence with lesser structural damage consequence (Tables 31); and the probability of an event occurrence with larger structural damage consequence (Tables 32). The probability may change during the benefit period due to climate change or degradation of the remediation or other reasons which can be captured under probabilities for project open and final year."]
["Table 29. Annual Probability of Event Occurrence"]
["Consequence Level","Project Open Year","Final Year","Growth Rate","Explanation and source"]
["Volume Capacity Reduction Only",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C353-B353)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Lesser Structural Damage (Level one) Impacts",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C354-B354)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Larger Structural Damage (Level two)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C355-B355)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["-"]
["Volume Capacity Reduction: This consequence level refers to closure or service interruption of the asset reducing some amount of capacity for at least one day a year, but not cause any structural damage to the asset requiring repair. Traffic restriction may occur when a lane or speed reduction is imposed on the bridge or results from an onsite temporary detour.  A load restriction will occur when a load posting is imposed (ex. no trucks allowed). An example event that could cause this consequence would be a recurring flooding event that overtops the bridge or inundates roadways on approach to the bridge. \t"]
["Table 30. Volume Capacity Reduction Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Lesser Structural Damage (Level one): This consequence level can be any level of damage as long as it is correctly correlated with the event and its probability. The user could select a more-frequent less-damaging event or a less-frequent more-damaging event. "]
["Table 31. Lesser Structural Damage (Level one) Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Larger Structural Damage (Level two): This consequence level refers to the bridge no longer being structurally sound or capable of carrying traffic of any kind while it is being repaired. Per USDOT BCA guidance, the no build scenario cannot include rebuilding the bridge so any maintenance, repair, or operational costs under the failure consequence cannot amount to bridge reconstruction. "]
["Table 32. Larger Structural Damage (Level two)"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["Number of Fatalities in Year 1","-","-"]
["Number of Injuries in Year 1","-","-"]
["-"]
["Note: Other calculation method may include calculations that yield a benefit value but do not precisely follow the tool approach or is an engineering evaluation to determine if the bridge response satisfies for a design level extreme event.   Use the green box to enter a thorough explanation of the calculation method and results.  If a benefit value is calculated it may be included in the tool section Other Benefits Not Captured Elsewhere.  If a benefit value is not calculated the results of the calculation method or the results of a qualitative assessment may be explained in the Results sheet section designated for unquantified benefits.  "]
["Table 33. Other Resilience Method Option"]
["Are you providing an explanation of the other calculation method used?","NO"]
[{"$f":"IF(B391=\"YES\",HYPERLINK(\"#A389\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A395\",\"If NO, please skip down to the next subsection.\"))","v":"If NO, please skip down to the next subsection."}]
["-"]
["Please provide a qualitative explanation, link, or citation to the calculation method and results."]
["If this analysis results in a monetized benefits, please provide the data and explanation/methodology/source in Table 51 below."]
["Table 34. Other Resilience Method Explanation"]
["Explanation","-"]
["-"]
["-"]
["Safety Baseline, Detour Safety Benefits, and Safety Countermeasures"]
["Table 35. Crash Cost Estimate Option"]
["Are you using KABCO or General crash cost estimates? ","KABCO"]
["-"]
[{"$f":"HYPERLINK(\"https://www.nhtsa.gov/research-data/fatality-analysis-reporting-system-fars\", \"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)\")","v":"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)"}]
["If you selected that your project will cause workzone crashes or the project involves safety improvements on the bridge, enter historical crash data for the bridge (Table 36). Please provide the average annual crash rate for the detour route (3 years is preferred). "]
["Table 36. Historical Crash Data on the Current Bridge"]
["Crash Type","Years of Data","Number of Crashes","Average Annual Crashes","Average Annual Crash Cost Historical","Source for Crash; Calendar Years of Data"]
["Property Damage Only",5,0,{"$f":"IFERROR(IF(AND(B408>0,C408>0),C408/B408,0),\"N/A\")","v":0},{"$f":"IFERROR(D408*Defaults!B25, \"N/A\")","v":0},"Data are from 2019 to 2023; provided by MDOT"]
["No Injury",5,0,0,{"$f":"IFERROR(D409*Defaults!B6, \"N/A\")","v":0},"Same as above"]
["Possible Injury",5,0,0,{"$f":"IFERROR(D410*Defaults!B7, \"N/A\")","v":0},"Same as above"]
["Non-incapacitating",5,0,0,{"$f":"IFERROR(D411*Defaults!B8, \"N/A\")","v":0},"Same as above"]
["Incapacitating",5,0,0,{"$f":"IFERROR(D412*Defaults!B9, \"N/A\")","v":0},"Same as above"]
["Killed",5,0,0,{"$f":"IFERROR(D413*Defaults!B10, \"N/A\")","v":0},"Same as above"]
["Injured (severity unknown)",5,0,0,{"$f":"IFERROR(D414*Defaults!B11, \"N/A\")","v":0},"Same as above"]
["Injury","-","-","N/A",{"$f":"IFERROR(D415*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-","-","N/A",{"$f":"IFERROR(D416*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total Annual Crash Cost","N/A","N/A","N/A",{"$f":"SUM(E408:E416)","v":0},"N/A"]
["-"]
["Table 37. CMF Option"]
["Does the project improve safety on the bridge via a Crash Modification Factor (CMF)?","YES"]
[{"$f":"IF(B420=\"YES\",HYPERLINK(\"#A418\",\"If YES, then enter historical crash data and the relevant CMFs in the tables below.\"), HYPERLINK(\"#A453\",\"If NO, please skip down to the next subsection\"))","v":"If YES, then enter historical crash data and the relevant CMFs in the tables below."}]
["-"]
["Table 38. CMF Timeframe"]
["Category ","Benefit Period","Year"]
["Initial Year of CMF-related Safety Benefits",{"$f":"B35","v":2030},2030]
["Last Year of CMF-related Safety Benefits",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},2059]
["Note: Enter years of safety countermeasure impact which may differ from benefits period depending on project details. "]
["-"]
["Table 39. Safety Countermeasure - Crash Costs Avoided"]
["Crash Type","CMF","Average Annual Crashes Reduced","Average Annual Crash Costs Avoided","CMF Reference Number, if CMF Clearinghouse value is used (https://www.cmfclearinghouse.org/)","Explanation and Source for CMF"]
["Property Damage Only",0.66,{"$f":"IFERROR(IF(OR(B431<>\"\",B431<>0), D408*(1-B431),0),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C431*Defaults!B25, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["No Injury",0.66,{"v":0,"d":"0.00"},{"$f":"IFERROR(C432*Defaults!B6, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["Possible Injury",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C433*Defaults!B7, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Non-incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C434*Defaults!B8, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C435*Defaults!B9, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Killed",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C436*Defaults!B10, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injured (severity unknown)",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C437*Defaults!B14, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injury","-",{"$f":"IFERROR(IF(AND(B438<>\"\",B438<>0), D415*(1-B438),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C438*Defaults!B14, \"N/A\")","v":0},"-","-"]
["Fatal","-",{"$f":"IFERROR(IF(AND(B439<>\"\",B439<>0), D416*(1-B439),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C439*Defaults!B15, \"N/A\")","v":0},"-","-"]
["Total Annual Crash Cost","N/A","N/A",{"$f":"SUM(D431:D439)","v":0},"N/A","N/A"]
[{"$f":"HYPERLINK(\"https://www.transportation.gov/mission/office-secretary/office-policy/transportation-policy/benefit-cost-analysis-guidance/\", \"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed.\")","v":"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed."}]
[{"$f":"HYPERLINK(\"http://cmfclearinghouse.org/using_cmfs.cfm\", \"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse.\")","v":"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse."}]
["-"]
["Table 40. Safety Benefits due to Avoided Detouring"]
["Crash Type","Crash Rate per 100 Million VMT on Detour","Crash Cost Per Mile","Explanation and Source"]
["Property Damage Only",0,{"$f":"IFERROR(B446/100000000*Defaults!B25,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["No Injury",0,{"$f":"IFERROR(B447/100000000*Defaults!B6, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Possible Injury",0,{"$f":"IFERROR(B448/100000000*Defaults!B7, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Non-incapacitating",0,{"$f":"IFERROR(B449/100000000*Defaults!B8, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Incapacitating",0,{"$f":"IFERROR(B450/100000000*Defaults!B9,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Killed",0,{"$f":"IFERROR(B451/100000000*Defaults!B10,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injured (severity unknown)",0,{"$f":"IFERROR(B452/100000000*Defaults!B11,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injury","-",{"$f":"IFERROR(B453/100000000*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-",{"$f":"IFERROR(B454/100000000*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total","N/A",{"$f":"SUM(C446:C454)","v":0},"N/A"]
[{"$f":"HYPERLINK(\"https://www.bts.gov/content/motor-vehicle-safety-data\", \"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data.\")","v":"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data."}]
["-"]
["Travel Time and Mobility-Related Benefits"]
["Table 41. Travel Time Option"]
["Does the project improve travel time/mobility, separate from reducing bridge closures or load posting?","NO"]
[{"$f":"IF(B460=\"YES\",HYPERLINK(\"#A459\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A472\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Enter minutes saved and years of impact (which may be different than benefits period)"]
["Table 42. Travel Time Savings"]
["Initial or Last Year","Benefits Period","Year","Minutes Saved Per Vehicle"]
["Initial Year",{"$f":"B35","v":2030},"-","-"]
["Last Year",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},"-","-"]
["-"]
["Note: Table 43 is not referenced in the benefits calculation formulas. To enter travel time savings, you much enter minutes saved values in Table 43."]
["Table 43. Optional Travel Time Savings Calculator"]
["Year","Speed (mph) - No Build","Speed (mph) - Build","Distance Traveled on the Bridge (miles)","Minutes Saved Per Vehicle"]
["Initial Year","-","-","-",{"$f":"IFERROR((D472/B472-D472/C472)*60,\"-\")","v":"-"}]
["Final Year","-","-","-",{"$f":"IFERROR((D473/B473-D473/C473)*60,\"-\")","v":"-"}]
["To estimate minutes saved using speed, the following formula is used: [ (Bridge Length / Speed Without Project) — (Bridge Length / Speed With Project) ] x 60"]
["-"]
["Mobility-Related Emissions and Other Environmental Benefits"]
["Note: Emissions input parameters for emissions rate (grams) per mile for the detour route is computed automatically using MOVES and US DOT BCA Guidance, data as well as input parameters entered above including detour length, functional class and average speed. "]
["Table 44. Other Environmental Benefits Option"]
["Does the project have benefits related to improved wildlife connectivity, reduced noise, or improved water runoff?","NO"]
[{"$f":"IF(B479=\"YES\",HYPERLINK(\"#A478\",\"If YES, please enter the applicable values for the benefit(s) below.\"), HYPERLINK(\"#A484\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 45. Other Environmental Benefits "]
["Environmental Benefit Category","Annual Benefit ($) in Initial Year","Annual Growth Rate (%)","Initial Year","Last Year","Explanation and Source"]
["Wildlife Connectivity","-","-","-","-","-"]
["Noise","-","-","-","-","-"]
["Water Runoff","-","-","-","-","-"]
["-"]
["Pedestrian and Cyclist Benefits"]
["Table 46. Improved Pedestiran/Cycling Option"]
["Does the project improve pedestrian/cycling facilities or detour pedestrians or cyclists? ","NO"]
[{"$f":"IF(B490=\"YES\",HYPERLINK(\"#A489\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A525\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 47. Pedestrian and Cyclist AADT "]
["Scenario","First Year of Benefit Period","Last Year of Project Benefits","Explanation and Source"]
["No Build - Pedestrian AADT","-","-","-"]
["No Build -Cyclist AADT","-","-","-"]
["Build - Pedestrian AADT","-","-","-"]
["Build - Cyclist AADT","-","-","-"]
["-"]
["USDOT Guidance has benefit values for several non-vehicular improvements. Select all that apply:"]
["Table 48. Pedestrian and Cyclist Improvement Information"]
["Improvement","Input "]
["Extend Pedestrian Sidewalk Width?","NO"]
["If the sidewalk is widened, by how many additional feet?","-"]
["Reduce upslope by 1%? ","NO"]
["How many upslope percents reduced?","-"]
["Reduces traffic speed by 1 mph (for speeds ≤45 mph)?","NO"]
["How many mph reduced? ","-"]
["Reducing Traffic Volume by 1 Vehicle per Hour (for ADT ≤55,000)?","NO"]
["How many vehicles reduced?","-"]
["Install a Marked Crosswalk?","NO"]
["Average number of crossings on new marked crosswalks per trip?",0]
["Install a Signal for a Pedestrian Crossing?","NO"]
["Average number of crossings on new signaled crosswalks per trip?",0]
["Add a Cycling Path with At-Grade Crossings?","NO"]
["Add a Cycling Path with no At-Grade Crossings?","NO"]
["Add a Dedicated Cycling Lane?","NO"]
["Create a Cycling Boulevard/\"Sharrow\"?","NO"]
["Add a Separated Cycle Track?","NO"]
[{"$f":"HYPERLINK(\"#B493\",\"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6.\")","v":"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6."}]
[{"$f":"HYPERLINK(\"#B501\",\"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches.\")","v":"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches."}]
["-"]
["Table 49. Pedestrian and Cyclist Inputs"]
["Parameter","Reference","User Value"]
["Trips Induced from non-active modes (%)",{"$f":"0.89","v":{"v":0.89,"d":"89%"}},"-"]
["Length of the new or improved pedestrian/cycling facility (mi)","N/A","-"]
[{"$f":"HYPERLINK(Defaults!A1, \"Note: For more information on trips induced from non-active modes see Defaults tab.\")","v":"Note: For more information on trips induced from non-active modes see Defaults tab."}]
["-"]
["Other Quantified Benefits Not Captured Elsewhere"]
["Table 50. Additional Quantified Benefits Option"]
["Does the project have other quantified benefits not captured above?","NO"]
[{"$f":"IF(B531=\"YES\",HYPERLINK(\"#A530\",\"If YES, please enter the requested information for these additional benefits in the table below.\"), HYPERLINK(\"#A542\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 51. Additional Quantified Benefits "]
["Additional Benefit Category","Annual Benefit ($) in First Year","Annual Growth Rate (%)","First Year of Benefit","Last Year of Benefit","Explanation and Source"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-"]
["Manual Entry for AADT by Mode and Year"]
["Table 52. Manual Entry of AADT Option"]
["Will you manually enter AADT data for this project?","NO"]
["Explain the source of the manually entered AADT data.","-"]
[{"$f":"IF($B$548=\"YES\",HYPERLINK(\"#A548\",\"If YES, please enter the AADT values manually.\"), HYPERLINK(\"#A582\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 53. Manual Entry of AADT"]
["Calendar Year","Analysis Year","Passenger - \nNo Build","Trucks - \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A554<>\"N/A\",1,\"N/A\")","v":1},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IFERROR(IF(A554=\"N/A\",\"N/A\",IF(A554>=$B$35+$B$36-1,\"N/A\",A554+1)),\"N/A\")","v":2031},{"$f":"IF(A555<>\"N/A\",B554+1,\"N/A\")","v":2},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF(A555=\"N/A\",\"N/A\",IF(A555>=$B$35+$B$36-1,\"N/A\",A555+1))","v":2032},{"$f":"IF(A556<>\"N/A\",B555+1,\"N/A\")","v":3},"-","-","-","-","-","-","-","-","-","-"]
[2033,4,"-","-","-","-","-","-","-","-","-","-"]
[2034,5,"-","-","-","-","-","-","-","-","-","-"]
[2035,6,"-","-","-","-","-","-","-","-","-","-"]
[2036,7,"-","-","-","-","-","-","-","-","-","-"]
[2037,8,"-","-","-","-","-","-","-","-","-","-"]
[2038,9,"-","-","-","-","-","-","-","-","-","-"]
[2039,10,"-","-","-","-","-","-","-","-","-","-"]
[2040,11,"-","-","-","-","-","-","-","-","-","-"]
[2041,12,"-","-","-","-","-","-","-","-","-","-"]
[2042,13,"-","-","-","-","-","-","-","-","-","-"]
[2043,14,"-","-","-","-","-","-","-","-","-","-"]
[2044,15,"-","-","-","-","-","-","-","-","-","-"]
[2045,16,"-","-","-","-","-","-","-","-","-","-"]
[2046,17,"-","-","-","-","-","-","-","-","-","-"]
[2047,18,"-","-","-","-","-","-","-","-","-","-"]
[2048,19,"-","-","-","-","-","-","-","-","-","-"]
[2049,20,"-","-","-","-","-","-","-","-","-","-"]
[2050,21,"-","-","-","-","-","-","-","-","-","-"]
[2051,22,"-","-","-","-","-","-","-","-","-","-"]
[2052,23,"-","-","-","-","-","-","-","-","-","-"]
[2053,24,"-","-","-","-","-","-","-","-","-","-"]
[2054,25,"-","-","-","-","-","-","-","-","-","-"]
[2055,26,"-","-","-","-","-","-","-","-","-","-"]
[2056,27,"-","-","-","-","-","-","-","-","-","-"]
[2057,28,"-","-","-","-","-","-","-","-","-","-"]
[2058,29,"-","-","-","-","-","-","-","-","-","-"]
[2059,30,"-","-","-","-","-","-","-","-","-","-"]
["-"]
["End of Input. The rest of this form is data maintained by the tool, but is available for review."]
[{"$f":"HYPERLINK(Results!A1, \"Go To Results Tab\")","v":"Go To Results Tab"}]
["-"]
["AADT by Mode and Year"]
["Table 54. Calculated AADT"]
["Calendar Year","Analysis Year","Passenger - No Build","Trucks -  \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A591<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(C554=\"-\", $B$548=\"YES\"),0,IF(AND(C554>=0, $B$548=\"YES\"),C554,IF($B591=1,($F$47),IF($B591=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B591-1)+($F$47)))))),\"0\")","v":1932},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(D554=\"-\", $B$548=\"YES\"), 0,IF(AND(D554>=0, $B$548=\"YES\"), D554,IF($B591=1,($F$48),IF($B591=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B591-1)+($F$48)))))),\"0\")","v":168},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(E554=\"-\", $B$548=\"YES\"), 0,IF(AND(E554>=0, $B$548=\"YES\"),E554,IF($B591=1,($F$49),IF($B591=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B591-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F554=\"-\", $B$548=\"YES\"), 0,IF($B591=\"N/A\",\"\",IF(AND(F554>=0,$B$548=\"YES\"),F554,IF($B591=1,$B$495,IF($B591=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B591-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(G554=\"-\", $B$548=\"YES\"),0,IF(AND(G554>=0, $B$548=\"YES\"),G554,IF($B591=1,$B$496,IF($B591=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B591-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(H554=\"-\", $B$548=\"YES\"),0,IF(AND(H554>=0, $B$548=\"YES\"),H554,IF($B591=1,($F$50),IF($B591=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B591-1)+($F$50)))))),\"0\")","v":1932},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(I554=\"-\", $B$548=\"YES\"),0,IF(AND(I554>=0, $B$548=\"YES\"),I554,IF($B591=1,($F$51),IF($B591=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B591-1)+($F$51)))))),\"0\")","v":168},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(J554=\"-\", $B$548=\"YES\"),0,IF(AND(J554>=0, $B$548=\"YES\"),J554,IF($B591=1,($F$52),IF($B591=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B591-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(K554=\"-\", $B$548=\"YES\"),0,IF(AND(K554>=0, $B$548=\"YES\"),K554,IF($B591=1,$B$497,IF($B591=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B591-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(L554=\"-\", $B$548=\"YES\"),0,IF(AND(L554>=0, $B$548=\"YES\"),L554,IF($B591=1,$B$498,IF($B591=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B591-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IFERROR(IF(A591=\"N/A\",\"N/A\",IF(A591>=$B$35+$B$36-1,\"N/A\",A591+1)), \"N/A\")","v":2031},{"$f":"IF(A592<>\"N/A\",B591+1,\"N/A\")","v":2},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(C555=\"-\", $B$548=\"YES\"),0,IF(AND(C555>=0, $B$548=\"YES\"),C555,IF($B592=1,($F$47),IF($B592=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B592-1)+($F$47)))))),\"0\")","v":{"v":1952.4827586206898,"d":"1952"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(D555=\"-\", $B$548=\"YES\"), 0,IF(AND(D555>=0, $B$548=\"YES\"), D555,IF($B592=1,($F$48),IF($B592=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B592-1)+($F$48)))))),\"0\")","v":{"v":169.79310344827587,"d":"170"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(E555=\"-\", $B$548=\"YES\"), 0,IF(AND(E555>=0, $B$548=\"YES\"),E555,IF($B592=1,($F$49),IF($B592=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B592-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F555=\"-\", $B$548=\"YES\"), 0,IF($B592=\"N/A\",\"\",IF(AND(F555>=0,$B$548=\"YES\"),F555,IF($B592=1,$B$495,IF($B592=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B592-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(G555=\"-\", $B$548=\"YES\"),0,IF(AND(G555>=0, $B$548=\"YES\"),G555,IF($B592=1,$B$496,IF($B592=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B592-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(H555=\"-\", $B$548=\"YES\"),0,IF(AND(H555>=0, $B$548=\"YES\"),H555,IF($B592=1,($F$50),IF($B592=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B592-1)+($F$50)))))),\"0\")","v":{"v":1952.4827586206898,"d":"1952"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(I555=\"-\", $B$548=\"YES\"),0,IF(AND(I555>=0, $B$548=\"YES\"),I555,IF($B592=1,($F$51),IF($B592=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B592-1)+($F$51)))))),\"0\")","v":{"v":169.79310344827587,"d":"170"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(J555=\"-\", $B$548=\"YES\"),0,IF(AND(J555>=0, $B$548=\"YES\"),J555,IF($B592=1,($F$52),IF($B592=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B592-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(K555=\"-\", $B$548=\"YES\"),0,IF(AND(K555>=0, $B$548=\"YES\"),K555,IF($B592=1,$B$497,IF($B592=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B592-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(L555=\"-\", $B$548=\"YES\"),0,IF(AND(L555>=0, $B$548=\"YES\"),L555,IF($B592=1,$B$498,IF($B592=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B592-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IF(A592=\"N/A\",\"N/A\",IF(A592>=$B$35+$B$36-1,\"N/A\",A592+1))","v":2032},3,{"v":1972.9655172413793,"d":"1973"},{"v":171.58620689655172,"d":"172"},0,"0","0",{"v":1972.9655172413793,"d":"1973"},{"v":171.58620689655172,"d":"172"},0,"0","0"]
[2033,4,{"v":1993.448275862069,"d":"1993"},{"v":173.3793103448276,"d":"173"},0,"0","0",{"v":1993.448275862069,"d":"1993"},{"v":173.3793103448276,"d":"173"},0,"0","0"]
[2034,5,{"v":2013.9310344827586,"d":"2014"},{"v":175.17241379310346,"d":"175"},0,"0","0",{"v":2013.9310344827586,"d":"2014"},{"v":175.17241379310346,"d":"175"},0,"0","0"]
[2035,6,{"v":2034.4137931034484,"d":"2034"},{"v":176.9655172413793,"d":"177"},0,"0","0",{"v":2034.4137931034484,"d":"2034"},{"v":176.9655172413793,"d":"177"},0,"0","0"]
[2036,7,{"v":2054.896551724138,"d":"2055"},{"v":178.75862068965517,"d":"179"},0,"0","0",{"v":2054.896551724138,"d":"2055"},{"v":178.75862068965517,"d":"179"},0,"0","0"]
[2037,8,{"v":2075.3793103448274,"d":"2075"},{"v":180.55172413793105,"d":"181"},0,"0","0",{"v":2075.3793103448274,"d":"2075"},{"v":180.55172413793105,"d":"181"},0,"0","0"]
[2038,9,{"v":2095.862068965517,"d":"2096"},{"v":182.3448275862069,"d":"182"},0,"0","0",{"v":2095.862068965517,"d":"2096"},{"v":182.3448275862069,"d":"182"},0,"0","0"]
[2039,10,{"v":2116.344827586207,"d":"2116"},{"v":184.13793103448276,"d":"184"},0,"0","0",{"v":2116.344827586207,"d":"2116"},{"v":184.13793103448276,"d":"184"},0,"0","0"]
[2040,11,{"v":2136.8275862068967,"d":"2137"},{"v":185.9310344827586,"d":"186"},0,"0","0",{"v":2136.8275862068967,"d":"2137"},{"v":185.9310344827586,"d":"186"},0,"0","0"]
[2041,12,{"v":2157.310344827586,"d":"2157"},{"v":187.72413793103448,"d":"188"},0,"0","0",{"v":2157.310344827586,"d":"2157"},{"v":187.72413793103448,"d":"188"},0,"0","0"]
[2042,13,{"v":2177.793103448276,"d":"2178"},{"v":189.51724137931035,"d":"190"},0,"0","0",{"v":2177.793103448276,"d":"2178"},{"v":189.51724137931035,"d":"190"},0,"0","0"]
[2043,14,{"v":2198.2758620689656,"d":"2198"},{"v":191.31034482758622,"d":"191"},0,"0","0",{"v":2198.2758620689656,"d":"2198"},{"v":191.31034482758622,"d":"191"},0,"0","0"]
[2044,15,{"v":2218.7586206896553,"d":"2219"},{"v":193.10344827586206,"d":"193"},0,"0","0",{"v":2218.7586206896553,"d":"2219"},{"v":193.10344827586206,"d":"193"},0,"0","0"]
[2045,16,{"v":2239.2413793103447,"d":"2239"},{"v":194.89655172413794,"d":"195"},0,"0","0",{"v":2239.2413793103447,"d":"2239"},{"v":194.89655172413794,"d":"195"},0,"0","0"]
[2046,17,{"v":2259.7241379310344,"d":"2260"},{"v":196.68965517241378,"d":"197"},0,"0","0",{"v":2259.7241379310344,"d":"2260"},{"v":196.68965517241378,"d":"197"},0,"0","0"]
[2047,18,{"v":2280.206896551724,"d":"2280"},{"v":198.48275862068965,"d":"198"},0,"0","0",{"v":2280.206896551724,"d":"2280"},{"v":198.48275862068965,"d":"198"},0,"0","0"]
[2048,19,{"v":2300.689655172414,"d":"2301"},{"v":200.27586206896552,"d":"200"},0,"0","0",{"v":2300.689655172414,"d":"2301"},{"v":200.27586206896552,"d":"200"},0,"0","0"]
[2049,20,{"v":2321.1724137931033,"d":"2321"},{"v":202.0689655172414,"d":"202"},0,"0","0",{"v":2321.1724137931033,"d":"2321"},{"v":202.0689655172414,"d":"202"},0,"0","0"]
[2050,21,{"v":2341.655172413793,"d":"2342"},{"v":203.86206896551724,"d":"204"},0,"0","0",{"v":2341.655172413793,"d":"2342"},{"v":203.86206896551724,"d":"204"},0,"0","0"]
[2051,{"$f":"IF(A612<>\"N/A\",B611+1,\"N/A\")","v":22},{"v":2362.137931034483,"d":"2362"},{"v":205.6551724137931,"d":"206"},0,"0","0",{"v":2362.137931034483,"d":"2362"},{"v":205.6551724137931,"d":"206"},0,"0","0"]
[2052,{"$f":"IF(A613<>\"N/A\",B612+1,\"N/A\")","v":23},{"v":2382.6206896551726,"d":"2383"},{"v":207.44827586206895,"d":"207"},0,"0","0",{"v":2382.6206896551726,"d":"2383"},{"v":207.44827586206895,"d":"207"},0,"0","0"]
[2053,24,{"v":2403.103448275862,"d":"2403"},{"v":209.24137931034483,"d":"209"},0,"0","0",{"v":2403.103448275862,"d":"2403"},{"v":209.24137931034483,"d":"209"},0,"0","0"]
[2054,25,{"v":2423.5862068965516,"d":"2424"},{"v":211.0344827586207,"d":"211"},0,"0","0",{"v":2423.5862068965516,"d":"2424"},{"v":211.0344827586207,"d":"211"},0,"0","0"]
[2055,26,{"v":2444.0689655172414,"d":"2444"},{"v":212.82758620689657,"d":"213"},0,"0","0",{"v":2444.0689655172414,"d":"2444"},{"v":212.82758620689657,"d":"213"},0,"0","0"]
[2056,27,{"v":2464.551724137931,"d":"2465"},{"v":214.6206896551724,"d":"215"},0,"0","0",{"v":2464.551724137931,"d":"2465"},{"v":214.6206896551724,"d":"215"},0,"0","0"]
[2057,28,{"v":2485.0344827586205,"d":"2485"},{"v":216.41379310344828,"d":"216"},0,"0","0",{"v":2485.0344827586205,"d":"2485"},{"v":216.41379310344828,"d":"216"},0,"0","0"]
[2058,29,{"v":2505.5172413793102,"d":"2506"},{"v":218.20689655172413,"d":"218"},0,"0","0",{"v":2505.5172413793102,"d":"2506"},{"v":218.20689655172413,"d":"218"},0,"0","0"]
[2059,30,2526,220,0,"0","0",2526,220,0,"0","0"]
["-"]
["Detour Emissions $ per mile"]
["Table 55. Calculated Emission Inputs"]
["Variable","Value"]
["Detour MOVES Functional Class",{"$f":"VLOOKUP(B$62,Defaults!$B$359:$D$371, 3,TRUE)","v":"Rural Unrestricted"}]
["Detour Average Speed, Rounded",{"$f":"IF(C69>70, 70, IF(C69<5, 10, MROUND(C69,10)))","v":60}]
["-"]
["Table 56. Calculated Emission Outputs"]
["Calendar Year","Analysis Year","NOX - Passenger","SOX - Passenger","PM2.5 - Passenger","CO2 - Passenger","NOX - \nTrucks","SOX - Trucks","PM2.5 - Trucks","CO2 - \nTrucks","Passenger - Non-CO2 Emissions Total","Trucks - Non-CO2 Emissions Total"]
[{"$f":"IF(OR(B35=\"Required\",B35=\"-\"), \"N/A\", B35)","v":2030},{"$f":"IF(A630<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0685762395279008,"d":"$0.0686"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2743544333505489,"d":"$0.2744"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"$f":"SUM(G630:I630)","v":{"v":0.10115324672738685,"d":"$0.10"}}]
[{"$f":"IF(A630=\"N/A\",\"N/A\",IF(A630>=$B$35+$B$36-1,\"N/A\",A630+1))","v":2031},{"$f":"IF(A631<>\"N/A\",B630+1,\"N/A\")","v":2},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.06991040761210122,"d":"$0.0699"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.27969206824063736,"d":"$0.2797"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"$f":"SUM(G631:I631)","v":{"v":0.10115324672738685,"d":"$0.10"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},{"$f":"IF(A632<>\"N/A\",B631+1,\"N/A\")","v":3},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07071090846262146,"d":"$0.0707"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2828946491746905,"d":"$0.2829"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2033,4,{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07204507654682188,"d":"$0.0720"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.28823228406477897,"d":"$0.2882"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2034,5,{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0731124110141822,"d":"$0.0731"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29250239197684974,"d":"$0.2925"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2035,6,{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0741797454815425,"d":"$0.0742"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29677249988892057,"d":"$0.2968"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2036,7,{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07524707994890284,"d":"$0.0752"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3010426078009914,"d":"$0.3010"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2037,8,{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07658124803310325,"d":"$0.0766"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3063802426910799,"d":"$0.3064"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2038,9,{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0773817488836235,"d":"$0.0774"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30958282362513295,"d":"$0.3096"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2039,10,{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07844908335098381,"d":"$0.0784"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3138529315372038,"d":"$0.3139"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2040,11,{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07046055875038228,"d":"$0.0705"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2872621930535375,"d":"$0.2873"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2041,12,{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07140317492095595,"d":"$0.0714"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2911051655358591,"d":"$0.2911"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2042,13,{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07258144513417306,"d":"$0.0726"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29590888113876107,"d":"$0.2959"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2043,14,{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07352406130474673,"d":"$0.0735"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2997518536210826,"d":"$0.2998"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2044,15,{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07470233151796382,"d":"$0.0747"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3045555692239846,"d":"$0.3046"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2045,16,{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0756449476885375,"d":"$0.0756"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30839854170630615,"d":"$0.3084"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2046,17,{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07682321790175459,"d":"$0.0768"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3132022573092081,"d":"$0.3132"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2047,18,{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07800148811497169,"d":"$0.0780"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31800597291211014,"d":"$0.3180"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2048,19,{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07917975832818878,"d":"$0.0792"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32280968851501207,"d":"$0.3228"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2049,20,{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08012237449876246,"d":"$0.0801"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3266526609973336,"d":"$0.3267"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2050,21,{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07786101109532678,"d":"$0.0779"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31233704946661495,"d":"$0.3123"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2051,22,{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07876374745585231,"d":"$0.0788"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3159583485908656,"d":"$0.3160"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2052,23,{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07966648381637785,"d":"$0.0797"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31957964771511616,"d":"$0.3196"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2053,24,{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2054,25,{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2055,26,{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2056,27,{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2057,28,{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2058,29,{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2059,30,{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321636[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
["-"]
["BCA Annual Calculations"]
["Table 57. BCA Annual Calculations"]
["Calendar Year","Analysis Year","Discounted Safety","Discounted Travel Time","Discounted VOC","Discounted Resilience","Discounted Health and Amenity","Discounted CO2 Emissions","Discounted Non-CO2 Emissions","Discounted Other Environmental","Discounted Maintenance Cost Savings","Discounted Residual Value","Discounted Other Benefits","Total Discounted Benefits","Total Discounted Costs","Net Present Value","7 Percent Discount Rate","3 Percent Discount Rate"]
[{"$f":"IFERROR(\"Pre-Benefits Period\", \"N/A\")","v":"Pre-Benefits Period"},{"$f":"IF(A664>0, 0,0)","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",M259,0)))","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",K259,0)))","v":{"v":-85534013.57115054,"d":"$(85,534,014)"}},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUMIFS(E198:E237, B198:B237, \"<=\"&0)","v":0},"N/A",{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",-(IFERROR(ABS(B264),0)+IFERROR(ABS(B265),0)+IFERROR(ABS(B266),0)+IFERROR(ABS(B267),0)+IFERROR(ABS(B268),0)+IFERROR(ABS(B269),0)+IFERROR(ABS(B270),0)),0)))","v":0},{"$f":"SUM(_xlfn.IFNA(BCACalc321201322637[[#This Row],[Discounted Safety]:[Discounted Other Benefits]],0))","v":{"v":-85534013.57115054,"d":"$(85,534,014)"}},{"$f":"B134","v":{"v":7526863.549021426,"d":"$7,526,864"}},{"$f":"N664-O664","v":{"v":-93060877.12017196,"d":"$(93,060,877)"}},{"$f":"IF(A664=\"N/A\",0,VLOOKUP(A664,Defaults!$A$290:$B$340,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(A664=\"N/A\", 0,VLOOKUP(A664,Defaults!$A$290:$C$340,3,FALSE))","v":{"$error":"#N/A"}}]
[{"$f":"IF(OR(B35=0,B35=\"Required\"), \"N/A\", B35)","v":2030},{"$f":"IF(A665<>\"N/A\",B664+1,\"N/A\")","v":1},{"$f":"(IF(A665=\"N/A\",0,(\n\n+N(\"Avoided crashes due to CMF\")\n+IF($B$420=\"YES\",IF(OR(A665<$C$425,A665>$C$426),0,(((SUM($H591:$J591)-SUM($C591:$E591))/SUM($C591:$E591))*0.5*$D$440) + ((SUM($C591:$E591)/SUM($C$591:$E$591))*$D$440)))\n\n+N(\"Avoided detour benefits\")\n+IF($B$277=\"YES\",IF(A665=\"N/A\",0, IF(A665>=$C$304, $D$304*$C$68*$C$455*SUM(C591:E591),\nIF( A665>=$C$300, $D$300*$C$68*$C$455*D591+$E$300*$C$68*$C$455*E591,\nIF(A665>=$C$299, $D$299*$C$68*$C$455*D591+$E$299*$C$68*$C$455*E591,\nIF(A665>=$C$298,$D$298*$C$68*$C$455*D591+$E$298*$C$68*$C$455*E591,0)))))*365,0)\n\n+N(\"Avoided detour benefits - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*$C$455*SUM(C591:E591),0),0),0)\n)))*Q665","v":0},{"$f":"(IF($A665=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A665>=$C$466, $A665<=$C$467)),\n($C591+(0.5*($H591-$C591)))*$C$85*$C$91*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+($D591+(0.5*($I591-$D591)))*$C$93*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+(($E591+(0.5*($J591-$E591)))*$C$94+($E591+(0.5*($J591-$E591)))*$C$91*$C$95)*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,\nIF(A665>=$C$304,$D$304*$C$68/$C$69*(($C$93*D591)+($C$91*$C$85*C591)+($C$91*$C$95*E591+E591*$C$94))+IFERROR($D$304*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),\nIF(A665>=$C$300,($D$300*$C$68/$C$69*(($C$93*D591))+($E$300*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$299,($D$299*$C$68/$C$69*(($C$93*D591))+($E$299*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$298,($D$298*$C$68/$C$69*(($C$93*D591))+($E$298*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$329*$B$330*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$337*$B$338*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$313*$B$314*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$321*$B$322*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I591:J591)-SUM(D591:E591))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H591-C591))))\n\n))*Q665)","v":{"v":764005.0410401496,"d":"$764,005"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I591:J591)-SUM(D591:E591))+(Defaults!$B$59*0.5*$C$72*(H591-C591)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D591+$E$300*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D591+$E$299*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D591+$E$298*$C$68*(Defaults!$B$60)*E591,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0),0)))*Q665","v":{"v":1638956.0303728925,"d":"$1,638,956"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A665=\"N/A\",0,(\n(($B$355+($D$355*($B665-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B665-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B665-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B665-1)))*(($B$386-$C$386)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B665-1)))*(($B$387-$C$387)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C591*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C591*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D591*$C$93)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E591*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F591*$C$92/Defaults!$B$258+$G591*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L630*$E591)\n\n))*Q665\n\n+(IF(A665=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J630*$E591))\n\n))*R665,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A665=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K591-F591)*Defaults!$C$254*Defaults!$C$250)\n+((L591-G591)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F591*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K591-F591)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F591*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K591-F591)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F591*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K591-F591)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F591*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K591-F591)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F591*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K591-F591)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F591*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K591-F591)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G591*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G591*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G591*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G591*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G591*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L591-G591)*$C$526*365*0.5,0))),0)*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J630*(I591-D591))+(F630*(H591-C591))+((J591-E591)*J630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304, $D$304*$C$68*((J630*D591)+(F630*C591)+(E591*J630)),\nIF( A665>=$C$300, $D$300*$C$68*J630*D591+$E$300*$C$68*J630*E591,\nIF(A665>=$C$299, $D$299*$C$68*J630*D591+$E$299*$C$68*J630*E591,\nIF(A665>=$C$298,$D$298*$C$68*J630*D591+$E$298*$C$68*J630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0))),0))))*R665","v":{"v":371170.3718272434,"d":"$371,170"}},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L630*(I591-D591))+(K630*(H591-C591))+((J591-E591)*L630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304,$D$304*$C$68*((L630*D591)+(L630*E591)+(K630*C591)),\nIF(A665>=$C$300,$D$300*$C$68*L630*D591+$E$300*$C$68*L630*E591,\nIF(A665>=$C$299,$D$299*$C$68*L630*D591+$E$299*$C$68*L630*E591,\nIF(A665>=$C$298,$D$298*$C$68*L630*D591+$E$298*$C$68*L630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0))),0))))*Q665","v":{"v":125595.24523912706,"d":"$125,595"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I591:J591)-SUM(D591:E591)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H591-C591)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A665=\"N/A\",A665<D$484,A665>E$484),0,\nB$484*(1+C$484)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$485,A665>E$485),0,B$485*(1+C$485)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$486,A665>E$486),0,B$486*(1+C$486)^(B665-1))),0)\n\n))*Q665","v":{"v":4594.043418469471,"d":"$4,594"}},{"$f":"(IF(A665=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B665-1)))-($B$158*((1+$B$159)^(B665-1)))),0)\n\n+(IFERROR(IF(AND(A665>=$B$164,A665<=($B$165),MOD((A665-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A665>=$B$172,A665<=($B$173),MOD((A665-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A665>=$B$180,A665<=($B$181),MOD((A665-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A665>=$B$188,A665<=($B$189),MOD((A665-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q665))\n\n+IFERROR(SUMIF($A$198:$A$237,A665,$E$198:$E$237),0)","v":0},{"$f":"IFERROR((IF(A665=($B$35+$B$36-1),IFERROR(($A$138*$B$133*($B$138-$B$36)/$B$138),0)+IFERROR(($A$139*$B$133*($B$139-$B$36)/$B$139),0)+IFERROR(($A$140*$B$133*($B$140-$B$36)/$B$140),0)+IFERROR(($A$141*$B$133*($B$141-$B$36)/$B$141),0),0))*Q665, 0)","v":0},{"$f":"IF($B$531=\"YES\",(\nIF(OR(A665=\"N/A\",A665<D$536,A665>E$536),0,B$536*(1+C$536)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$537,A665>E$537),0,B$537*(1+C$537)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$538,A665>E$538),0,B$538*(1+C$538)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$539,A665>E$539),0,B$539*(1+C$539)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$540,A665>E$540),0,B$540*(1+C$540)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$541,A665>E$541),0,B$541*(1+C$541)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$542,A665>E$542),0,B$542*(1+C$542)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$543,A665>E$543),0,B$543*(1+C$543)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$544,A665>E$544),0,B$544*(1+C$544)^(B665-1))\n)*Q665,0)","v":0},{"$f":"C665+D665+E665+F665+G665+H665+L665+M665+K665+J665+I665","v":{"v":2904320.7318978817,"d":"$2,904,321"}},0,{"$f":"N665-O665","v":{"v":2904320.7318978817,"d":"$2,904,321"}},{"$f":"IF(A665=\"N/A\",0,VLOOKUP(A665,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7833046013764873,"d":"0.78"}},{"$f":"IF(A665=\"N/A\", 0,VLOOKUP(A665,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8534903711901116,"d":"0.85"}}]
[{"$f":"IFERROR(IF(A665=\"N/A\",\"N/A\",IF(A665>=$B$35+$B$36-1,\"N/A\",A665+1)), \"N/A\")","v":2031},2,0,{"$f":"(IF($A666=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A666>=$C$466, $A666<=$C$467)),\n($C592+(0.5*($H592-$C592)))*$C$85*$C$91*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+($D592+(0.5*($I592-$D592)))*$C$93*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+(($E592+(0.5*($J592-$E592)))*$C$94+($E592+(0.5*($J592-$E592)))*$C$91*$C$95)*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,\nIF(A666>=$C$304,$D$304*$C$68/$C$69*(($C$93*D592)+($C$91*$C$85*C592)+($C$91*$C$95*E592+E592*$C$94))+IFERROR($D$304*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),\nIF(A666>=$C$300,($D$300*$C$68/$C$69*(($C$93*D592))+($E$300*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$299,($D$299*$C$68/$C$69*(($C$93*D592))+($E$299*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$298,($D$298*$C$68/$C$69*(($C$93*D592))+($E$298*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$329*$B$330*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$337*$B$338*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$313*$B$314*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$321*$B$322*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I592:J592)-SUM(D592:E592))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H592-C592))))\n\n))*Q666)","v":{"v":748942.2368963003,"d":"$748,942"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I592:J592)-SUM(D592:E592))+(Defaults!$B$59*0.5*$C$72*(H592-C592)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D592+$E$300*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D592+$E$299*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D592+$E$298*$C$68*(Defaults!$B$60)*E592,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0),0)))*Q666","v":{"v":1606643.058128263,"d":"$1,606,643"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A666=\"N/A\",0,(\n(($B$355+($D$355*($B666-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B666-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B666-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B666-1)))*(($B$386-$C$386)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B666-1)))*(($B$387-$C$387)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C592*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C592*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D592*$C$93)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E592*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F592*$C$92/Defaults!$B$258+$G592*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L631*$E592)\n\n))*Q666\n\n+(IF(A666=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J631*$E592))\n\n))*R666,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A666=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K592-F592)*Defaults!$C$254*Defaults!$C$250)\n+((L592-G592)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F592*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K592-F592)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F592*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K592-F592)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F592*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K592-F592)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F592*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K592-F592)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F592*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K592-F592)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F592*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K592-F592)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G592*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G592*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G592*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G592*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G592*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L592-G592)*$C$526*365*0.5,0))),0)*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J631*(I592-D592))+(F631*(H592-C592))+((J592-E592)*J631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304, $D$304*$C$68*((J631*D592)+(F631*C592)+(E592*J631)),\nIF( A666>=$C$300, $D$300*$C$68*J631*D592+$E$300*$C$68*J631*E592,\nIF(A666>=$C$299, $D$299*$C$68*J631*D592+$E$299*$C$68*J631*E592,\nIF(A666>=$C$298,$D$298*$C$68*J631*D592+$E$298*$C$68*J631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0))),0))))*R666","v":{"v":374931.615222798,"d":"$374,932"}},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L631*(I592-D592))+(K631*(H592-C592))+((J592-E592)*L631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304,$D$304*$C$68*((L631*D592)+(L631*E592)+(K631*C592)),\nIF(A666>=$C$300,$D$300*$C$68*L631*D592+$E$300*$C$68*L631*E592,\nIF(A666>=$C$299,$D$299*$C$68*L631*D592+$E$299*$C$68*L631*E592,\nIF(A666>=$C$298,$D$298*$C$68*L631*D592+$E$298*$C$68*L631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0))),0))))*Q666","v":{"v":123119.06186491778,"d":"$123,119"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I592:J592)-SUM(D592:E592)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H592-C592)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A666=\"N/A\",A666<D$484,A666>E$484),0,\nB$484*(1+C$484)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$485,A666>E$485),0,B$485*(1+C$485)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$486,A666>E$486),0,B$486*(1+C$486)^(B666-1))),0)\n\n))*Q666","v":{"v":4503.469178086798,"d":"$4,503"}},{"$f":"(IF(A666=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B666-1)))-($B$158*((1+$B$159)^(B666-1)))),0)\n\n+(IFERROR(IF(AND(A666>=$B$164,A666<=($B$165),MOD((A666-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A666>=$B$172,A666<=($B$173),MOD((A666-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A666>=$B$180,A666<=($B$181),MOD((A666-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A666>=$B$188,A666<=($B$189),MOD((A666-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q666))\n\n+IFERROR(SUMIF($A$198:$A$237,A666,$E$198:$E$237),0)","v":0},0,{"$f":"IF($B$531=\"YES\",(\nIF(OR(A666=\"N/A\",A666<D$536,A666>E$536),0,B$536*(1+C$536)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$537,A666>E$537),0,B$537*(1+C$537)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$538,A666>E$538),0,B$538*(1+C$538)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$539,A666>E$539),0,B$539*(1+C$539)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$540,A666>E$540),0,B$540*(1+C$540)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$541,A666>E$541),0,B$541*(1+C$541)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$542,A666>E$542),0,B$542*(1+C$542)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$543,A666>E$543),0,B$543*(1+C$543)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$544,A666>E$544),0,B$544*(1+C$544)^(B666-1))\n)*Q666,0)","v":0},{"$f":"C666+D666+E666+F666+G666+H666+L666+M666+K666+J666+I666","v":{"v":2858139.441290366,"d":"$2,858,139"}},0,{"$f":"N666-O666","v":{"v":2858139.441290366,"d":"$2,858,139"}},{"$f":"IF(A666=\"N/A\",0,VLOOKUP(A666,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7597522806755455,"d":"0.76"}},{"$f":"IF(A666=\"N/A\", 0,VLOOKUP(A666,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8367552658726585,"d":"0.84"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},3,0,{"$f":"(IF($A667=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A667>=$C$466, $A667<=$C$467)),\n($C593+(0.5*($H593-$C593)))*$C$85*$C$91*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+($D593+(0.5*($I593-$D593)))*$C$93*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+(($E593+(0.5*($J593-$E593)))*$C$94+($E593+(0.5*($J593-$E593)))*$C$91*$C$95)*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A667=\"N/A\",0,\nIF(A667>=$C$304,$D$304*$C$68/$C$69*(($C$93*D593)+($C$91*$C$85*C593)+($C$91*$C$95*E593+E593*$C$94))+IFERROR($D$304*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),\nIF(A667>=$C$300,($D$300*$C$68/$C$69*(($C$93*D593))+($E$300*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$299,($D$299*$C$68/$C$69*(($C$93*D593))+($E$299*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$298,($D$298*$C$68/$C$69*(($C$93*D593))+($E$298*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$329*$B$330*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$337*$B$338*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$313*$B$314*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$321*$B$322*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I593:J593)-SUM(D593:E593))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H593-C593))))\n\n))*Q667)","v":{"v":734094.5259892145,"d":"$734,095"}},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I593:J593)-SUM(D593:E593))+(Defaults!$B$59*0.5*$C$72*(H593-C593)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D593+$E$300*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D593+$E$299*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D593+$E$298*$C$68*(Defaults!$B$60)*E593,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0),0)))*Q667","v":{"v":1574791.5073907557,"d":"$1,574,792"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A667=\"N/A\",0,(\n(($B$355+($D$355*($B667-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B667-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B667-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B667-1)))*(($B$386-$C$386)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B667-1)))*(($B$387-$C$387)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C593*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C593*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D593*$C$93)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E593*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F593*$C$92/Defaults!$B$258+$G593*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L632*$E593)\n\n))*Q667\n\n+(IF(A667=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J632*$E593))\n\n))*R667,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A667=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K593-F593)*Defaults!$C$254*Defaults!$C$250)\n+((L593-G593)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F593*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K593-F593)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F593*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K593-F593)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F593*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K593-F593)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F593*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K593-F593)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F593*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K593-F593)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F593*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K593-F593)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G593*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G593*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G593*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G593*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G593*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L593-G593)*$C$526*365*0.5,0))),0)*Q667","v":0},{"v":375715.23096082936,"d":"$375,715"},{"v":120678.23779643222,"d":"$120,678"},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I593:J593)-SUM(D593:E593)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H593-C593)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A667=\"N/A\",A667<D$484,A667>E$484),0,\nB$484*(1+C$484)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$485,A667>E$485),0,B$485*(1+C$485)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$486,A667>E$486),0,B$486*(1+C$486)^(B667-1))),0)\n\n))*Q667","v":{"v":4414.1883161710575,"d":"$4,414"}},0,0,0,{"v":2809693.6904534027,"d":"$2,809,694"},0,{"v":2809693.6904534027,"d":"$2,809,694"},{"$f":"IF(A667=\"N/A\",0,VLOOKUP(A667,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7369081286862711,"d":"0.74"}},{"$f":"IF(A667=\"N/A\", 0,VLOOKUP(A667,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8203482998751553,"d":"0.82"}}]
[2033,4,0,{"$f":"(IF($A668=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A668>=$C$466, $A668<=$C$467)),\n($C594+(0.5*($H594-$C594)))*$C$85*$C$91*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+($D594+(0.5*($I594-$D594)))*$C$93*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+(($E594+(0.5*($J594-$E594)))*$C$94+($E594+(0.5*($J594-$E594)))*$C$91*$C$95)*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A668=\"N/A\",0,\nIF(A668>=$C$304,$D$304*$C$68/$C$69*(($C$93*D594)+($C$91*$C$85*C594)+($C$91*$C$95*E594+E594*$C$94))+IFERROR($D$304*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),\nIF(A668>=$C$300,($D$300*$C$68/$C$69*(($C$93*D594))+($E$300*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$299,($D$299*$C$68/$C$69*(($C$93*D594))+($E$299*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$298,($D$298*$C$68/$C$69*(($C$93*D594))+($E$298*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$329*$B$330*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$337*$B$338*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$313*$B$314*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$321*$B$322*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I594:J594)-SUM(D594:E594))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H594-C594))))\n\n))*Q668)","v":{"v":719462.591471804,"d":"$719,463"}},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I594:J594)-SUM(D594:E594))+(Defaults!$B$59*0.5*$C$72*(H594-C594)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D594+$E$300*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D594+$E$299*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D594+$E$298*$C$68*(Defaults!$B$60)*E594,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0),0)))*Q668","v":{"v":1543402.8436710997,"d":"$1,543,403"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A668=\"N/A\",0,(\n(($B$355+($D$355*($B668-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B668-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B668-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B668-1)))*(($B$386-$C$386)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B668-1)))*(($B$387-$C$387)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C594*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C594*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D594*$C$93)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E594*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F594*$C$92/Defaults!$B$258+$G594*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L633*$E594)\n\n))*Q668\n\n+(IF(A668=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J633*$E594))\n\n))*R668,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A668=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K594-F594)*Defaults!$C$254*Defaults!$C$250)\n+((L594-G594)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F594*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K594-F594)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F594*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K594-F594)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F594*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K594-F594)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F594*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K594-F594)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F594*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K594-F594)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F594*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K594-F594)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G594*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G594*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G594*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G594*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G594*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L594-G594)*$C$526*365*0.5,0))),0)*Q668","v":0},{"v":379220.15979564184,"d":"$379,220"},{"v":118272.88533758574,"d":"$118,273"},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I594:J594)-SUM(D594:E594)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H594-C594)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A668=\"N/A\",A668<D$484,A668>E$484),0,\nB$484*(1+C$484)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$485,A668>E$485),0,B$485*(1+C$485)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$486,A668>E$486),0,B$486*(1+C$486)^(B668-1))),0)\n\n))*Q668","v":{"v":4326.204940593234,"d":"$4,326"}},0,0,0,{"v":2764684.6852167244,"d":"$2,764,685"},0,{"v":2764684.6852167244,"d":"$2,764,685"},{"$f":"IF(A668=\"N/A\",0,VLOOKUP(A668,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7147508522660244,"d":"0.71"}},{"$f":"IF(A668=\"N/A\", 0,VLOOKUP(A668,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8042630390932897,"d":"0.80"}}]
[2034,5,0,{"$f":"(IF($A669=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A669>=$C$466, $A669<=$C$467)),\n($C595+(0.5*($H595-$C595)))*$C$85*$C$91*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+($D595+(0.5*($I595-$D595)))*$C$93*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+(($E595+(0.5*($J595-$E595)))*$C$94+($E595+(0.5*($J595-$E595)))*$C$91*$C$95)*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A669=\"N/A\",0,\nIF(A669>=$C$304,$D$304*$C$68/$C$69*(($C$93*D595)+($C$91*$C$85*C595)+($C$91*$C$95*E595+E595*$C$94))+IFERROR($D$304*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),\nIF(A669>=$C$300,($D$300*$C$68/$C$69*(($C$93*D595))+($E$300*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$299,($D$299*$C$68/$C$69*(($C$93*D595))+($E$299*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$298,($D$298*$C$68/$C$69*(($C$93*D595))+($E$298*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$329*$B$330*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$337*$B$338*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$313*$B$314*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$321*$B$322*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I595:J595)-SUM(D595:E595))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H595-C595))))\n\n))*Q669)","v":{"v":705046.8809539063,"d":"$705,047"}},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I595:J595)-SUM(D595:E595))+(Defaults!$B$59*0.5*$C$72*(H595-C595)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D595+$E$300*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D595+$E$299*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D595+$E$298*$C$68*(Defaults!$B$60)*E595,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0),0)))*Q669","v":{"v":1512478.0271891928,"d":"$1,512,478"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A669=\"N/A\",0,(\n(($B$355+($D$355*($B669-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B669-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B669-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B669-1)))*(($B$386-$C$386)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B669-1)))*(($B$387-$C$387)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C595*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C595*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D595*$C$93)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E595*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F595*$C$92/Defaults!$B$258+$G595*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L634*$E595)\n\n))*Q669\n\n+(IF(A669=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J634*$E595))\n\n))*R669,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A669=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K595-F595)*Defaults!$C$254*Defaults!$C$250)\n+((L595-G595)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F595*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K595-F595)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F595*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K595-F595)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F595*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K595-F595)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F595*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K595-F595)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F595*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K595-F595)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F595*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K595-F595)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G595*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G595*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G595*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G595*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G595*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L595-G595)*$C$526*365*0.5,0))),0)*Q669","v":0},{"v":381194.3781654613,"d":"$381,194"},{"v":115903.07807122705,"d":"$115,903"},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I595:J595)-SUM(D595:E595)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H595-C595)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A669=\"N/A\",A669<D$484,A669>E$484),0,\nB$484*(1+C$484)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$485,A669>E$485),0,B$485*(1+C$485)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$486,A669>E$486),0,B$486*(1+C$486)^(B669-1))),0)\n\n))*Q669","v":{"v":4239.521742878797,"d":"$4,240"}},0,0,0,{"v":2718861.8861226663,"d":"$2,718,862"},0,{"v":2718861.8861226663,"d":"$2,718,862"},{"$f":"IF(A669=\"N/A\",0,VLOOKUP(A669,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6932597985121478,"d":"0.69"}},{"$f":"IF(A669=\"N/A\", 0,VLOOKUP(A669,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7884931755816564,"d":"0.79"}}]
[2035,6,0,{"$f":"(IF($A670=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A670>=$C$466, $A670<=$C$467)),\n($C596+(0.5*($H596-$C596)))*$C$85*$C$91*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+($D596+(0.5*($I596-$D596)))*$C$93*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+(($E596+(0.5*($J596-$E596)))*$C$94+($E596+(0.5*($J596-$E596)))*$C$91*$C$95)*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A670=\"N/A\",0,\nIF(A670>=$C$304,$D$304*$C$68/$C$69*(($C$93*D596)+($C$91*$C$85*C596)+($C$91*$C$95*E596+E596*$C$94))+IFERROR($D$304*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),\nIF(A670>=$C$300,($D$300*$C$68/$C$69*(($C$93*D596))+($E$300*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$299,($D$299*$C$68/$C$69*(($C$93*D596))+($E$299*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$298,($D$298*$C$68/$C$69*(($C$93*D596))+($E$298*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$329*$B$330*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$337*$B$338*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$313*$B$314*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$321*$B$322*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I596:J596)-SUM(D596:E596))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H596-C596))))\n\n))*Q670)","v":{"v":690847.6200492311,"d":"$690,848"}},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I596:J596)-SUM(D596:E596))+(Defaults!$B$59*0.5*$C$72*(H596-C596)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D596+$E$300*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D596+$E$299*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D596+$E$298*$C$68*(Defaults!$B$60)*E596,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0),0)))*Q670","v":{"v":1482017.5419352315,"d":"$1,482,018"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A670=\"N/A\",0,(\n(($B$355+($D$355*($B670-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B670-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B670-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B670-1)))*(($B$386-$C$386)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B670-1)))*(($B$387-$C$387)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C596*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C596*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D596*$C$93)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E596*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F596*$C$92/Defaults!$B$258+$G596*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L635*$E596)\n\n))*Q670\n\n+(IF(A670=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J635*$E596))\n\n))*R670,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A670=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K596-F596)*Defaults!$C$254*Defaults!$C$250)\n+((L596-G596)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F596*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K596-F596)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F596*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K596-F596)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F596*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K596-F596)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F596*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K596-F596)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F596*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K596-F596)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F596*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K596-F596)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G596*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G596*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G596*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G596*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G596*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L596-G596)*$C$526*365*0.5,0))),0)*Q670","v":0},{"v":383057.07122504147,"d":"$383,057"},{"v":113568.85308612867,"d":"$113,569"},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I596:J596)-SUM(D596:E596)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H596-C596)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A670=\"N/A\",A670<D$484,A670>E$484),0,\nB$484*(1+C$484)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$485,A670>E$485),0,B$485*(1+C$485)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$486,A670>E$486),0,B$486*(1+C$486)^(B670-1))),0)\n\n))*Q670","v":{"v":4154.140079666937,"d":"$4,154"}},0,0,0,{"v":2673645.2263753,"d":"$2,673,645"},0,{"v":2673645.2263753,"d":"$2,673,645"},{"$f":"IF(A670=\"N/A\",0,VLOOKUP(A670,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6724149355112976,"d":"0.67"}},{"$f":"IF(A670=\"N/A\", 0,VLOOKUP(A670,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7730325250800554,"d":"0.77"}}]
[2036,7,0,{"$f":"(IF($A671=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A671>=$C$466, $A671<=$C$467)),\n($C597+(0.5*($H597-$C597)))*$C$85*$C$91*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+($D597+(0.5*($I597-$D597)))*$C$93*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+(($E597+(0.5*($J597-$E597)))*$C$94+($E597+(0.5*($J597-$E597)))*$C$91*$C$95)*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A671=\"N/A\",0,\nIF(A671>=$C$304,$D$304*$C$68/$C$69*(($C$93*D597)+($C$91*$C$85*C597)+($C$91*$C$95*E597+E597*$C$94))+IFERROR($D$304*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),\nIF(A671>=$C$300,($D$300*$C$68/$C$69*(($C$93*D597))+($E$300*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$299,($D$299*$C$68/$C$69*(($C$93*D597))+($E$299*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$298,($D$298*$C$68/$C$69*(($C$93*D597))+($E$298*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$329*$B$330*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$337*$B$338*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$313*$B$314*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$321*$B$322*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I597:J597)-SUM(D597:E597))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H597-C597))))\n\n))*Q671)","v":{"v":676864.8253205982,"d":"$676,865"}},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I597:J597)-SUM(D597:E597))+(Defaults!$B$59*0.5*$C$72*(H597-C597)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D597+$E$300*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D597+$E$299*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D597+$E$298*$C$68*(Defaults!$B$60)*E597,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0),0)))*Q671","v":{"v":1452021.4234400466,"d":"$1,452,021"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A671=\"N/A\",0,(\n(($B$355+($D$355*($B671-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B671-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B671-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B671-1)))*(($B$386-$C$386)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B671-1)))*(($B$387-$C$387)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C597*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C597*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D597*$C$93)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E597*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F597*$C$92/Defaults!$B$258+$G597*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L636*$E597)\n\n))*Q671\n\n+(IF(A671=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J636*$E597))\n\n))*R671,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A671=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K597-F597)*Defaults!$C$254*Defaults!$C$250)\n+((L597-G597)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F597*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K597-F597)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F597*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K597-F597)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F597*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K597-F597)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F597*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K597-F597)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F597*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K597-F597)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F597*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K597-F597)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G597*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G597*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G597*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G597*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G597*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L597-G597)*$C$526*365*0.5,0))),0)*Q671","v":0},{"v":384809.6634372619,"d":"$384,810"},{"v":111270.21310506246,"d":"$111,270"},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I597:J597)-SUM(D597:E597)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H597-C597)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A671=\"N/A\",A671<D$484,A671>E$484),0,\nB$484*(1+C$484)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$485,A671>E$485),0,B$485*(1+C$485)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$486,A671>E$486),0,B$486*(1+C$486)^(B671-1))),0)\n\n))*Q671","v":{"v":4070.060050551645,"d":"$4,070"}},0,0,0,{"v":2629036.185353521,"d":"$2,629,036"},0,{"v":2629036.185353521,"d":"$2,629,036"},{"$f":"IF(A671=\"N/A\",0,VLOOKUP(A671,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6521968336676021,"d":"0.65"}},{"$f":"IF(A671=\"N/A\", 0,VLOOKUP(A671,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7578750245882895,"d":"0.76"}}]
[2037,8,0,{"$f":"(IF($A672=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A672>=$C$466, $A672<=$C$467)),\n($C598+(0.5*($H598-$C598)))*$C$85*$C$91*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+($D598+(0.5*($I598-$D598)))*$C$93*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+(($E598+(0.5*($J598-$E598)))*$C$94+($E598+(0.5*($J598-$E598)))*$C$91*$C$95)*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A672=\"N/A\",0,\nIF(A672>=$C$304,$D$304*$C$68/$C$69*(($C$93*D598)+($C$91*$C$85*C598)+($C$91*$C$95*E598+E598*$C$94))+IFERROR($D$304*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),\nIF(A672>=$C$300,($D$300*$C$68/$C$69*(($C$93*D598))+($E$300*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$299,($D$299*$C$68/$C$69*(($C$93*D598))+($E$299*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$298,($D$298*$C$68/$C$69*(($C$93*D598))+($E$298*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$329*$B$330*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$337*$B$338*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$313*$B$314*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$321*$B$322*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I598:J598)-SUM(D598:E598))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H598-C598))))\n\n))*Q672)","v":{"v":663098.3166474053,"d":"$663,098"}},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I598:J598)-SUM(D598:E598))+(Defaults!$B$59*0.5*$C$72*(H598-C598)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D598+$E$300*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D598+$E$299*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D598+$E$298*$C$68*(Defaults!$B$60)*E598,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0),0)))*Q672","v":{"v":1422489.2853059934,"d":"$1,422,489"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A672=\"N/A\",0,(\n(($B$355+($D$355*($B672-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B672-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B672-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B672-1)))*(($B$386-$C$386)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B672-1)))*(($B$387-$C$387)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C598*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C598*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D598*$C$93)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E598*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F598*$C$92/Defaults!$B$258+$G598*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L637*$E598)\n\n))*Q672\n\n+(IF(A672=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J637*$E598))\n\n))*R672,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A672=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K598-F598)*Defaults!$C$254*Defaults!$C$250)\n+((L598-G598)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F598*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K598-F598)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F598*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K598-F598)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F598*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K598-F598)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F598*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K598-F598)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F598*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K598-F598)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F598*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K598-F598)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G598*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G598*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G598*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G598*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G598*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L598-G598)*$C$526*365*0.5,0))),0)*Q672","v":0},{"v":387804.84561973065,"d":"$387,805"},{"v":109007.12851789495,"d":"$109,007"},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I598:J598)-SUM(D598:E598)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H598-C598)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A672=\"N/A\",A672<D$484,A672>E$484),0,\nB$484*(1+C$484)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$485,A672>E$485),0,B$485*(1+C$485)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$486,A672>E$486),0,B$486*(1+C$486)^(B672-1))),0)\n\n))*Q672","v":{"v":3987.2805724486175,"d":"$3,987"}},0,0,0,{"v":2586386.8566634725,"d":"$2,586,387"},0,{"v":2586386.8566634725,"d":"$2,586,387"},{"$f":"IF(A672=\"N/A\",0,VLOOKUP(A672,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6325866475922426,"d":"0.63"}},{"$f":"IF(A672=\"N/A\", 0,VLOOKUP(A672,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7430147299885193,"d":"0.74"}}]
[2038,9,0,{"$f":"(IF($A673=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A673>=$C$466, $A673<=$C$467)),\n($C599+(0.5*($H599-$C599)))*$C$85*$C$91*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+($D599+(0.5*($I599-$D599)))*$C$93*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+(($E599+(0.5*($J599-$E599)))*$C$94+($E599+(0.5*($J599-$E599)))*$C$91*$C$95)*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A673=\"N/A\",0,\nIF(A673>=$C$304,$D$304*$C$68/$C$69*(($C$93*D599)+($C$91*$C$85*C599)+($C$91*$C$95*E599+E599*$C$94))+IFERROR($D$304*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),\nIF(A673>=$C$300,($D$300*$C$68/$C$69*(($C$93*D599))+($E$300*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$299,($D$299*$C$68/$C$69*(($C$93*D599))+($E$299*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$298,($D$298*$C$68/$C$69*(($C$93*D599))+($E$298*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$329*$B$330*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$337*$B$338*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$313*$B$314*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$321*$B$322*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I599:J599)-SUM(D599:E599))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H599-C599))))\n\n))*Q673)","v":{"v":649547.7290383665,"d":"$649,548"}},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I599:J599)-SUM(D599:E599))+(Defaults!$B$59*0.5*$C$72*(H599-C599)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D599+$E$300*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D599+$E$299*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D599+$E$298*$C$68*(Defaults!$B$60)*E599,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0),0)))*Q673","v":{"v":1393420.3445478352,"d":"$1,393,420"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A673=\"N/A\",0,(\n(($B$355+($D$355*($B673-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B673-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B673-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B673-1)))*(($B$386-$C$386)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B673-1)))*(($B$387-$C$387)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C599*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C599*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D599*$C$93)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E599*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F599*$C$92/Defaults!$B$258+$G599*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L638*$E599)\n\n))*Q673\n\n+(IF(A673=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J638*$E599))\n\n))*R673,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A673=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K599-F599)*Defaults!$C$254*Defaults!$C$250)\n+((L599-G599)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F599*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K599-F599)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F599*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K599-F599)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F599*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K599-F599)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F599*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K599-F599)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F599*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K599-F599)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F599*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K599-F599)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G599*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G599*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G599*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G599*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G599*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L599-G599)*$C$526*365*0.5,0))),0)*Q673","v":0},{"v":387990.3904008252,"d":"$387,990"},{"v":106779.53932349055,"d":"$106,780"},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I599:J599)-SUM(D599:E599)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H599-C599)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A673=\"N/A\",A673<D$484,A673>E$484),0,\nB$484*(1+C$484)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$485,A673>E$485),0,B$485*(1+C$485)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$486,A673>E$486),0,B$486*(1+C$486)^(B673-1))),0)\n\n))*Q673","v":{"v":3905.799450626507,"d":"$3,906"}},0,0,0,{"v":2541643.802761144,"d":"$2,541,644"},0,{"v":2541643.802761144,"d":"$2,541,644"},{"$f":"IF(A673=\"N/A\",0,VLOOKUP(A673,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6135660985375776,"d":"0.61"}},{"$f":"IF(A673=\"N/A\", 0,VLOOKUP(A673,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7284458137142344,"d":"0.73"}}]
[2039,10,0,{"$f":"(IF($A674=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A674>=$C$466, $A674<=$C$467)),\n($C600+(0.5*($H600-$C600)))*$C$85*$C$91*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+($D600+(0.5*($I600-$D600)))*$C$93*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+(($E600+(0.5*($J600-$E600)))*$C$94+($E600+(0.5*($J600-$E600)))*$C$91*$C$95)*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A674=\"N/A\",0,\nIF(A674>=$C$304,$D$304*$C$68/$C$69*(($C$93*D600)+($C$91*$C$85*C600)+($C$91*$C$95*E600+E600*$C$94))+IFERROR($D$304*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),\nIF(A674>=$C$300,($D$300*$C$68/$C$69*(($C$93*D600))+($E$300*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$299,($D$299*$C$68/$C$69*(($C$93*D600))+($E$299*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$298,($D$298*$C$68/$C$69*(($C$93*D600))+($E$298*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$329*$B$330*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$337*$B$338*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$313*$B$314*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$321*$B$322*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I600:J600)-SUM(D600:E600))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H600-C600))))\n\n))*Q674)","v":{"v":636212.5239117017,"d":"$636,213"}},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I600:J600)-SUM(D600:E600))+(Defaults!$B$59*0.5*$C$72*(H600-C600)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D600+$E$300*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D600+$E$299*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D600+$E$298*$C$68*(Defaults!$B$60)*E600,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0),0)))*Q674","v":{"v":1364813.4457911844,"d":"$1,364,813"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A674=\"N/A\",0,(\n(($B$355+($D$355*($B674-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B674-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B674-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B674-1)))*(($B$386-$C$386)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B674-1)))*(($B$387-$C$387)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C600*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C600*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D600*$C$93)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E600*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F600*$C$92/Defaults!$B$258+$G600*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L639*$E600)\n\n))*Q674\n\n+(IF(A674=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J639*$E600))\n\n))*R674,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A674=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K600-F600)*Defaults!$C$254*Defaults!$C$250)\n+((L600-G600)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F600*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K600-F600)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F600*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K600-F600)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F600*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K600-F600)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F600*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K600-F600)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F600*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K600-F600)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F600*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K600-F600)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G600*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G600*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G600*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G600*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G600*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L600-G600)*$C$526*365*0.5,0))),0)*Q674","v":0},{"v":389421.5137196083,"d":"$389,422"},{"v":104587.35698406868,"d":"$104,587"},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I600:J600)-SUM(D600:E600)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H600-C600)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A674=\"N/A\",A674<D$484,A674>E$484),0,\nB$484*(1+C$484)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$485,A674>E$485),0,B$485*(1+C$485)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$486,A674>E$486),0,B$486*(1+C$486)^(B674-1))),0)\n\n))*Q674","v":{"v":3825.6134465358955,"d":"$3,826"}},0,0,0,{"v":2498860.453853099,"d":"$2,498,860"},0,{"v":2498860.453853099,"d":"$2,498,860"},{"$f":"IF(A674=\"N/A\",0,VLOOKUP(A674,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5951174573594351,"d":"0.60"}},{"$f":"IF(A674=\"N/A\", 0,VLOOKUP(A674,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7141625624649357,"d":"0.71"}}]
[2040,11,0,{"$f":"(IF($A675=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A675>=$C$466, $A675<=$C$467)),\n($C601+(0.5*($H601-$C601)))*$C$85*$C$91*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+($D601+(0.5*($I601-$D601)))*$C$93*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+(($E601+(0.5*($J601-$E601)))*$C$94+($E601+(0.5*($J601-$E601)))*$C$91*$C$95)*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A675=\"N/A\",0,\nIF(A675>=$C$304,$D$304*$C$68/$C$69*(($C$93*D601)+($C$91*$C$85*C601)+($C$91*$C$95*E601+E601*$C$94))+IFERROR($D$304*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),\nIF(A675>=$C$300,($D$300*$C$68/$C$69*(($C$93*D601))+($E$300*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$299,($D$299*$C$68/$C$69*(($C$93*D601))+($E$299*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$298,($D$298*$C$68/$C$69*(($C$93*D601))+($E$298*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$329*$B$330*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$337*$B$338*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$313*$B$314*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$321*$B$322*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I601:J601)-SUM(D601:E601))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H601-C601))))\n\n))*Q675)","v":{"v":623091.999864118,"d":"$623,092"}},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I601:J601)-SUM(D601:E601))+(Defaults!$B$59*0.5*$C$72*(H601-C601)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D601+$E$300*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D601+$E$299*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D601+$E$298*$C$68*(Defaults!$B$60)*E601,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0),0)))*Q675","v":{"v":1336667.084374297,"d":"$1,336,667"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A675=\"N/A\",0,(\n(($B$355+($D$355*($B675-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B675-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B675-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B675-1)))*(($B$386-$C$386)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B675-1)))*(($B$387-$C$387)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C601*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C601*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D601*$C$93)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E601*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F601*$C$92/Defaults!$B$258+$G601*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L640*$E601)\n\n))*Q675\n\n+(IF(A675=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J640*$E601))\n\n))*R675,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A675=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K601-F601)*Defaults!$C$254*Defaults!$C$250)\n+((L601-G601)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F601*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K601-F601)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F601*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K601-F601)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F601*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K601-F601)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F601*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K601-F601)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F601*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K601-F601)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F601*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K601-F601)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G601*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G601*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G601*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G601*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G601*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L601-G601)*$C$526*365*0.5,0))),0)*Q675","v":0},{"v":352842.32692269667,"d":"$352,842"},{"v":40060.74585270625,"d":"$40,061"},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I601:J601)-SUM(D601:E601)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H601-C601)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A675=\"N/A\",A675<D$484,A675>E$484),0,\nB$484*(1+C$484)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$485,A675>E$485),0,B$485*(1+C$485)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$486,A675>E$486),0,B$486*(1+C$486)^(B675-1))),0)\n\n))*Q675","v":{"v":3746.7183425643166,"d":"$3,747"}},0,0,0,{"v":2356408.875356382,"d":"$2,356,409"},0,{"v":2356408.875356382,"d":"$2,356,409"},{"$f":"IF(A675=\"N/A\",0,VLOOKUP(A675,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5772235279916927,"d":"0.58"}},{"$f":"IF(A675=\"N/A\", 0,VLOOKUP(A675,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7001593749656233,"d":"0.70"}}]
[2041,12,0,{"$f":"(IF($A676=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A676>=$C$466, $A676<=$C$467)),\n($C602+(0.5*($H602-$C602)))*$C$85*$C$91*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+($D602+(0.5*($I602-$D602)))*$C$93*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+(($E602+(0.5*($J602-$E602)))*$C$94+($E602+(0.5*($J602-$E602)))*$C$91*$C$95)*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A676=\"N/A\",0,\nIF(A676>=$C$304,$D$304*$C$68/$C$69*(($C$93*D602)+($C$91*$C$85*C602)+($C$91*$C$95*E602+E602*$C$94))+IFERROR($D$304*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),\nIF(A676>=$C$300,($D$300*$C$68/$C$69*(($C$93*D602))+($E$300*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$299,($D$299*$C$68/$C$69*(($C$93*D602))+($E$299*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$298,($D$298*$C$68/$C$69*(($C$93*D602))+($E$298*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$329*$B$330*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$337*$B$338*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$313*$B$314*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$321*$B$322*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I602:J602)-SUM(D602:E602))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H602-C602))))\n\n))*Q676)","v":{"v":13914013.668009147,"d":"$13,914,014"}},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I602:J602)-SUM(D602:E602))+(Defaults!$B$59*0.5*$C$72*(H602-C602)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D602+$E$300*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D602+$E$299*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D602+$E$298*$C$68*(Defaults!$B$60)*E602,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0),0)))*Q676","v":{"v":14469770.392342085,"d":"$14,469,770"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A676=\"N/A\",0,(\n(($B$355+($D$355*($B676-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B676-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B676-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B676-1)))*(($B$386-$C$386)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B676-1)))*(($B$387-$C$387)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C602*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C602*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D602*$C$93)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E602*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F602*$C$92/Defaults!$B$258+$G602*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L641*$E602)\n\n))*Q676\n\n+(IF(A676=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J641*$E602))\n\n))*R676,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A676=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K602-F602)*Defaults!$C$254*Defaults!$C$250)\n+((L602-G602)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F602*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K602-F602)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F602*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K602-F602)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F602*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K602-F602)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F602*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K602-F602)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F602*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K602-F602)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F602*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K602-F602)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G602*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G602*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G602*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G602*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G602*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L602-G602)*$C$526*365*0.5,0))),0)*Q676","v":0},{"v":2703174.1729887347,"d":"$2,703,174"},{"v":155567.79026669517,"d":"$155,568"},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I602:J602)-SUM(D602:E602)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H602-C602)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A676=\"N/A\",A676<D$484,A676>E$484),0,\nB$484*(1+C$484)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$485,A676>E$485),0,B$485*(1+C$485)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$486,A676>E$486),0,B$486*(1+C$486)^(B676-1))),0)\n\n))*Q676","v":{"v":11896.607059815453,"d":"$11,897"}},0,0,0,{"v":31254422.630666476,"d":"$31,254,423"},0,{"v":31254422.630666476,"d":"$31,254,423"},{"$f":"IF(A676=\"N/A\",0,VLOOKUP(A676,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5598676314177428,"d":"0.56"}},{"$f":"IF(A676=\"N/A\", 0,VLOOKUP(A676,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.686430759770219,"d":"0.69"}}]
[2042,13,0,{"$f":"(IF($A677=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A677>=$C$466, $A677<=$C$467)),\n($C603+(0.5*($H603-$C603)))*$C$85*$C$91*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+($D603+(0.5*($I603-$D603)))*$C$93*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+(($E603+(0.5*($J603-$E603)))*$C$94+($E603+(0.5*($J603-$E603)))*$C$91*$C$95)*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A677=\"N/A\",0,\nIF(A677>=$C$304,$D$304*$C$68/$C$69*(($C$93*D603)+($C$91*$C$85*C603)+($C$91*$C$95*E603+E603*$C$94))+IFERROR($D$304*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),\nIF(A677>=$C$300,($D$300*$C$68/$C$69*(($C$93*D603))+($E$300*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$299,($D$299*$C$68/$C$69*(($C$93*D603))+($E$299*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$298,($D$298*$C$68/$C$69*(($C$93*D603))+($E$298*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$329*$B$330*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$337*$B$338*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$313*$B$314*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$321*$B$322*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I603:J603)-SUM(D603:E603))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H603-C603))))\n\n))*Q677)","v":{"v":13623851.824581783,"d":"$13,623,852"}},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I603:J603)-SUM(D603:E603))+(Defaults!$B$59*0.5*$C$72*(H603-C603)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D603+$E$300*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D603+$E$299*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D603+$E$298*$C$68*(Defaults!$B$60)*E603,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0),0)))*Q677","v":{"v":14168093.696608936,"d":"$14,168,094"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A677=\"N/A\",0,(\n(($B$355+($D$355*($B677-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B677-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B677-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B677-1)))*(($B$386-$C$386)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B677-1)))*(($B$387-$C$387)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C603*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C603*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D603*$C$93)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E603*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F603*$C$92/Defaults!$B$258+$G603*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L642*$E603)\n\n))*Q677\n\n+(IF(A677=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J642*$E603))\n\n))*R677,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A677=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K603-F603)*Defaults!$C$254*Defaults!$C$250)\n+((L603-G603)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F603*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K603-F603)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F603*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K603-F603)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F603*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K603-F603)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F603*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K603-F603)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F603*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K603-F603)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F603*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K603-F603)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G603*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G603*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G603*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G603*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G603*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L603-G603)*$C$526*365*0.5,0))),0)*Q677","v":0},{"v":2719520.7935428238,"d":"$2,719,521"},{"v":152327.18797473732,"d":"$152,327"},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I603:J603)-SUM(D603:E603)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H603-C603)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A677=\"N/A\",A677<D$484,A677>E$484),0,\nB$484*(1+C$484)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$485,A677>E$485),0,B$485*(1+C$485)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$486,A677>E$486),0,B$486*(1+C$486)^(B677-1))),0)\n\n))*Q677","v":{"v":11648.865419452215,"d":"$11,649"}},0,0,0,{"v":30675442.36812773,"d":"$30,675,442"},0,{"v":30675442.36812773,"d":"$30,675,442"},{"$f":"IF(A677=\"N/A\",0,VLOOKUP(A677,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5430335901239018,"d":"0.54"}},{"$f":"IF(A677=\"N/A\", 0,VLOOKUP(A677,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6729713331080578,"d":"0.67"}}]
[2043,14,0,{"$f":"(IF($A678=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A678>=$C$466, $A678<=$C$467)),\n($C604+(0.5*($H604-$C604)))*$C$85*$C$91*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+($D604+(0.5*($I604-$D604)))*$C$93*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+(($E604+(0.5*($J604-$E604)))*$C$94+($E604+(0.5*($J604-$E604)))*$C$91*$C$95)*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A678=\"N/A\",0,\nIF(A678>=$C$304,$D$304*$C$68/$C$69*(($C$93*D604)+($C$91*$C$85*C604)+($C$91*$C$95*E604+E604*$C$94))+IFERROR($D$304*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),\nIF(A678>=$C$300,($D$300*$C$68/$C$69*(($C$93*D604))+($E$300*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$299,($D$299*$C$68/$C$69*(($C$93*D604))+($E$299*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$298,($D$298*$C$68/$C$69*(($C$93*D604))+($E$298*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$329*$B$330*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$337*$B$338*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$313*$B$314*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$321*$B$322*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I604:J604)-SUM(D604:E604))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H604-C604))))\n\n))*Q678)","v":{"v":13338559.734814811,"d":"$13,338,560"}},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I604:J604)-SUM(D604:E604))+(Defaults!$B$59*0.5*$C$72*(H604-C604)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D604+$E$300*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D604+$E$299*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D604+$E$298*$C$68*(Defaults!$B$60)*E604,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0),0)))*Q678","v":{"v":13871476.7616738,"d":"$13,871,477"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A678=\"N/A\",0,(\n(($B$355+($D$355*($B678-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B678-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B678-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B678-1)))*(($B$386-$C$386)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B678-1)))*(($B$387-$C$387)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C604*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C604*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D604*$C$93)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E604*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F604*$C$92/Defaults!$B$258+$G604*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L643*$E604)\n\n))*Q678\n\n+(IF(A678=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J643*$E604))\n\n))*R678,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A678=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K604-F604)*Defaults!$C$254*Defaults!$C$250)\n+((L604-G604)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F604*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K604-F604)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F604*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K604-F604)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F604*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K604-F604)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F604*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K604-F604)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F604*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K604-F604)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F604*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K604-F604)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G604*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G604*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G604*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G604*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G604*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L604-G604)*$C$526*365*0.5,0))),0)*Q678","v":0},{"v":2726264.4996862696,"d":"$2,726,264"},{"v":149140.8163960985,"d":"$149,141"},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I604:J604)-SUM(D604:E604)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H604-C604)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A678=\"N/A\",A678<D$484,A678>E$484),0,\nB$484*(1+C$484)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$485,A678>E$485),0,B$485*(1+C$485)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$486,A678>E$486),0,B$486*(1+C$486)^(B678-1))),0)\n\n))*Q678","v":{"v":11405.266453891549,"d":"$11,405"}},0,0,0,{"v":30096847.079024874,"d":"$30,096,847"},0,{"v":30096847.079024874,"d":"$30,096,847"},{"$f":"IF(A678=\"N/A\",0,VLOOKUP(A678,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5267057130202734,"d":"0.53"}},{"$f":"IF(A678=\"N/A\", 0,VLOOKUP(A678,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6597758167726057,"d":"0.66"}}]
[2044,15,0,{"$f":"(IF($A679=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A679>=$C$466, $A679<=$C$467)),\n($C605+(0.5*($H605-$C605)))*$C$85*$C$91*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+($D605+(0.5*($I605-$D605)))*$C$93*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+(($E605+(0.5*($J605-$E605)))*$C$94+($E605+(0.5*($J605-$E605)))*$C$91*$C$95)*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A679=\"N/A\",0,\nIF(A679>=$C$304,$D$304*$C$68/$C$69*(($C$93*D605)+($C$91*$C$85*C605)+($C$91*$C$95*E605+E605*$C$94))+IFERROR($D$304*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),\nIF(A679>=$C$300,($D$300*$C$68/$C$69*(($C$93*D605))+($E$300*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$299,($D$299*$C$68/$C$69*(($C$93*D605))+($E$299*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$298,($D$298*$C$68/$C$69*(($C$93*D605))+($E$298*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$329*$B$330*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$337*$B$338*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$313*$B$314*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$321*$B$322*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I605:J605)-SUM(D605:E605))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H605-C605))))\n\n))*Q679)","v":{"v":13058106.881255627,"d":"$13,058,107"}},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I605:J605)-SUM(D605:E605))+(Defaults!$B$59*0.5*$C$72*(H605-C605)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D605+$E$300*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D605+$E$299*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D605+$E$298*$C$68*(Defaults!$B$60)*E605,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0),0)))*Q679","v":{"v":13579888.054183023,"d":"$13,579,888"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A679=\"N/A\",0,(\n(($B$355+($D$355*($B679-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B679-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B679-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B679-1)))*(($B$386-$C$386)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B679-1)))*(($B$387-$C$387)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C605*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C605*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D605*$C$93)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E605*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F605*$C$92/Defaults!$B$258+$G605*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L644*$E605)\n\n))*Q679\n\n+(IF(A679=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J644*$E605))\n\n))*R679,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A679=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K605-F605)*Defaults!$C$254*Defaults!$C$250)\n+((L605-G605)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F605*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K605-F605)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F605*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K605-F605)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F605*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K605-F605)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F605*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K605-F605)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F605*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K605-F605)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F605*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K605-F605)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G605*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G605*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G605*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G605*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G605*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L605-G605)*$C$526*365*0.5,0))),0)*Q679","v":0},{"v":2740984.3781210035,"d":"$2,740,984"},{"v":146008.34408225492,"d":"$146,008"},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I605:J605)-SUM(D605:E605)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H605-C605)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A679=\"N/A\",A679<D$484,A679>E$484),0,\nB$484*(1+C$484)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$485,A679>E$485),0,B$485*(1+C$485)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$486,A679>E$486),0,B$486*(1+C$486)^(B679-1))),0)\n\n))*Q679","v":{"v":11165.785017956596,"d":"$11,166"}},0,0,0,{"v":29536153.442659862,"d":"$29,536,153"},0,{"v":29536153.442659862,"d":"$29,536,153"},{"$f":"IF(A679=\"N/A\",0,VLOOKUP(A679,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5108687808150082,"d":"0.51"}},{"$f":"IF(A679=\"N/A\", 0,VLOOKUP(A679,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6468390360515741,"d":"0.65"}}]
[2045,16,0,{"$f":"(IF($A680=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A680>=$C$466, $A680<=$C$467)),\n($C606+(0.5*($H606-$C606)))*$C$85*$C$91*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+($D606+(0.5*($I606-$D606)))*$C$93*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+(($E606+(0.5*($J606-$E606)))*$C$94+($E606+(0.5*($J606-$E606)))*$C$91*$C$95)*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A680=\"N/A\",0,\nIF(A680>=$C$304,$D$304*$C$68/$C$69*(($C$93*D606)+($C$91*$C$85*C606)+($C$91*$C$95*E606+E606*$C$94))+IFERROR($D$304*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),\nIF(A680>=$C$300,($D$300*$C$68/$C$69*(($C$93*D606))+($E$300*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$299,($D$299*$C$68/$C$69*(($C$93*D606))+($E$299*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$298,($D$298*$C$68/$C$69*(($C$93*D606))+($E$298*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$329*$B$330*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$337*$B$338*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$313*$B$314*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$321*$B$322*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I606:J606)-SUM(D606:E606))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H606-C606))))\n\n))*Q680)","v":{"v":12782460.179004014,"d":"$12,782,460"}},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I606:J606)-SUM(D606:E606))+(Defaults!$B$59*0.5*$C$72*(H606-C606)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D606+$E$300*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D606+$E$299*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D606+$E$298*$C$68*(Defaults!$B$60)*E606,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0),0)))*Q680","v":{"v":13293293.362646032,"d":"$13,293,293"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A680=\"N/A\",0,(\n(($B$355+($D$355*($B680-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B680-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B680-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B680-1)))*(($B$386-$C$386)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B680-1)))*(($B$387-$C$387)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C606*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C606*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D606*$C$93)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E606*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F606*$C$92/Defaults!$B$258+$G606*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L645*$E606)\n\n))*Q680\n\n+(IF(A680=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J645*$E606))\n\n))*R680,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A680=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K606-F606)*Defaults!$C$254*Defaults!$C$250)\n+((L606-G606)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F606*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K606-F606)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F606*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K606-F606)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F606*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K606-F606)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F606*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K606-F606)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F606*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K606-F606)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F606*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K606-F606)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G606*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G606*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G606*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G606*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G606*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L606-G606)*$C$526*365*0.5,0))),0)*Q680","v":0},{"v":2746307.1472301898,"d":"$2,746,307"},{"v":142929.41048778934,"d":"$142,929"},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I606:J606)-SUM(D606:E606)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H606-C606)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A680=\"N/A\",A680<D$484,A680>E$484),0,\nB$484*(1+C$484)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$485,A680>E$485),0,B$485*(1+C$485)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$486,A680>E$486),0,B$486*(1+C$486)^(B680-1))),0)\n\n))*Q680","v":{"v":10930.39373329308,"d":"$10,930"}},0,0,0,{"v":28975920.493101317,"d":"$28,975,920"},0,{"v":28975920.493101317,"d":"$28,975,920"},{"$f":"IF(A680=\"N/A\",0,VLOOKUP(A680,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4955080318283299,"d":"0.50"}},{"$f":"IF(A680=\"N/A\", 0,VLOOKUP(A680,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6341559176976218,"d":"0.63"}}]
[2046,17,0,{"$f":"(IF($A681=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A681>=$C$466, $A681<=$C$467)),\n($C607+(0.5*($H607-$C607)))*$C$85*$C$91*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+($D607+(0.5*($I607-$D607)))*$C$93*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+(($E607+(0.5*($J607-$E607)))*$C$94+($E607+(0.5*($J607-$E607)))*$C$91*$C$95)*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A681=\"N/A\",0,\nIF(A681>=$C$304,$D$304*$C$68/$C$69*(($C$93*D607)+($C$91*$C$85*C607)+($C$91*$C$95*E607+E607*$C$94))+IFERROR($D$304*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),\nIF(A681>=$C$300,($D$300*$C$68/$C$69*(($C$93*D607))+($E$300*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$299,($D$299*$C$68/$C$69*(($C$93*D607))+($E$299*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$298,($D$298*$C$68/$C$69*(($C$93*D607))+($E$298*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$329*$B$330*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$337*$B$338*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$313*$B$314*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$321*$B$322*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I607:J607)-SUM(D607:E607))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H607-C607))))\n\n))*Q681)","v":{"v":12511584.157697838,"d":"$12,511,584"}},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I607:J607)-SUM(D607:E607))+(Defaults!$B$59*0.5*$C$72*(H607-C607)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D607+$E$300*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D607+$E$299*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D607+$E$298*$C$68*(Defaults!$B$60)*E607,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0),0)))*Q681","v":{"v":13011655.986995853,"d":"$13,011,656"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A681=\"N/A\",0,(\n(($B$355+($D$355*($B681-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B681-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B681-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B681-1)))*(($B$386-$C$386)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B681-1)))*(($B$387-$C$387)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C607*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C607*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D607*$C$93)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E607*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F607*$C$92/Defaults!$B$258+$G607*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L646*$E607)\n\n))*Q681\n\n+(IF(A681=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J646*$E607))\n\n))*R681,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A681=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K607-F607)*Defaults!$C$254*Defaults!$C$250)\n+((L607-G607)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F607*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K607-F607)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F607*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K607-F607)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F607*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K607-F607)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F607*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K607-F607)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F607*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K607-F607)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F607*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K607-F607)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G607*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G607*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G607*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G607*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G607*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L607-G607)*$C$526*365*0.5,0))),0)*Q681","v":0},{"v":2759446.646542098,"d":"$2,759,447"},{"v":139903.62801981147,"d":"$139,904"},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I607:J607)-SUM(D607:E607)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H607-C607)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A681=\"N/A\",A681<D$484,A681>E$484),0,\nB$484*(1+C$484)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$485,A681>E$485),0,B$485*(1+C$485)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$486,A681>E$486),0,B$486*(1+C$486)^(B681-1))),0)\n\n))*Q681","v":{"v":10699.063145396436,"d":"$10,699"}},0,0,0,{"v":28433289.482400995,"d":"$28,433,289"},0,{"v":28433289.482400995,"d":"$28,433,289"},{"$f":"IF(A681=\"N/A\",0,VLOOKUP(A681,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4806091482331038,"d":"0.48"}},{"$f":"IF(A681=\"N/A\", 0,VLOOKUP(A681,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6217214879388449,"d":"0.62"}}]
[2047,18,0,{"$f":"(IF($A682=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A682>=$C$466, $A682<=$C$467)),\n($C608+(0.5*($H608-$C608)))*$C$85*$C$91*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+($D608+(0.5*($I608-$D608)))*$C$93*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+(($E608+(0.5*($J608-$E608)))*$C$94+($E608+(0.5*($J608-$E608)))*$C$91*$C$95)*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A682=\"N/A\",0,\nIF(A682>=$C$304,$D$304*$C$68/$C$69*(($C$93*D608)+($C$91*$C$85*C608)+($C$91*$C$95*E608+E608*$C$94))+IFERROR($D$304*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),\nIF(A682>=$C$300,($D$300*$C$68/$C$69*(($C$93*D608))+($E$300*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$299,($D$299*$C$68/$C$69*(($C$93*D608))+($E$299*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$298,($D$298*$C$68/$C$69*(($C$93*D608))+($E$298*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$329*$B$330*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$337*$B$338*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$313*$B$314*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$321*$B$322*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I608:J608)-SUM(D608:E608))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H608-C608))))\n\n))*Q682)","v":{"v":12245441.134876003,"d":"$12,245,441"}},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I608:J608)-SUM(D608:E608))+(Defaults!$B$59*0.5*$C$72*(H608-C608)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D608+$E$300*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D608+$E$299*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D608+$E$298*$C$68*(Defaults!$B$60)*E608,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0),0)))*Q682","v":{"v":12734936.919171464,"d":"$12,734,937"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A682=\"N/A\",0,(\n(($B$355+($D$355*($B682-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B682-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B682-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B682-1)))*(($B$386-$C$386)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B682-1)))*(($B$387-$C$387)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C608*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C608*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D608*$C$93)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E608*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F608*$C$92/Defaults!$B$258+$G608*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L647*$E608)\n\n))*Q682\n\n+(IF(A682=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J647*$E608))\n\n))*R682,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A682=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K608-F608)*Defaults!$C$254*Defaults!$C$250)\n+((L608-G608)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F608*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K608-F608)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F608*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K608-F608)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F608*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K608-F608)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F608*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K608-F608)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F608*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K608-F608)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F608*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K608-F608)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G608*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G608*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G608*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G608*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G608*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L608-G608)*$C$526*365*0.5,0))),0)*Q682","v":0},{"v":2771768.345477074,"d":"$2,771,768"},{"v":136930.58399043977,"d":"$136,931"},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I608:J608)-SUM(D608:E608)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H608-C608)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A682=\"N/A\",A682<D$484,A682>E$484),0,\nB$484*(1+C$484)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$485,A682>E$485),0,B$485*(1+C$485)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$486,A682>E$486),0,B$486*(1+C$486)^(B682-1))),0)\n\n))*Q682","v":{"v":10471.761873214888,"d":"$10,472"}},0,0,0,{"v":27899548.745388195,"d":"$27,899,549"},0,{"v":27899548.745388195,"d":"$27,899,549"},{"$f":"IF(A682=\"N/A\",0,VLOOKUP(A682,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.46615824270912104,"d":"0.47"}},{"$f":"IF(A682=\"N/A\", 0,VLOOKUP(A682,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6095308705282794,"d":"0.61"}}]
[2048,19,0,{"$f":"(IF($A683=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A683>=$C$466, $A683<=$C$467)),\n($C609+(0.5*($H609-$C609)))*$C$85*$C$91*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+($D609+(0.5*($I609-$D609)))*$C$93*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+(($E609+(0.5*($J609-$E609)))*$C$94+($E609+(0.5*($J609-$E609)))*$C$91*$C$95)*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A683=\"N/A\",0,\nIF(A683>=$C$304,$D$304*$C$68/$C$69*(($C$93*D609)+($C$91*$C$85*C609)+($C$91*$C$95*E609+E609*$C$94))+IFERROR($D$304*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),\nIF(A683>=$C$300,($D$300*$C$68/$C$69*(($C$93*D609))+($E$300*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$299,($D$299*$C$68/$C$69*(($C$93*D609))+($E$299*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$298,($D$298*$C$68/$C$69*(($C$93*D609))+($E$298*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$329*$B$330*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$337*$B$338*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$313*$B$314*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$321*$B$322*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I609:J609)-SUM(D609:E609))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H609-C609))))\n\n))*Q683)","v":{"v":11983991.381072761,"d":"$11,983,991"}},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I609:J609)-SUM(D609:E609))+(Defaults!$B$59*0.5*$C$72*(H609-C609)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D609+$E$300*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D609+$E$299*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D609+$E$298*$C$68*(Defaults!$B$60)*E609,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0),0)))*Q683","v":{"v":12463095.015090583,"d":"$12,463,095"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A683=\"N/A\",0,(\n(($B$355+($D$355*($B683-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B683-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B683-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B683-1)))*(($B$386-$C$386)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B683-1)))*(($B$387-$C$387)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C609*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C609*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D609*$C$93)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E609*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F609*$C$92/Defaults!$B$258+$G609*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L648*$E609)\n\n))*Q683\n\n+(IF(A683=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J648*$E609))\n\n))*R683,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A683=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K609-F609)*Defaults!$C$254*Defaults!$C$250)\n+((L609-G609)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F609*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K609-F609)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F609*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K609-F609)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F609*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K609-F609)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F609*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K609-F609)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F609*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K609-F609)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F609*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K609-F609)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G609*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G609*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G609*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G609*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G609*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L609-G609)*$C$526*365*0.5,0))),0)*Q683","v":0},{"v":2783284.491555294,"d":"$2,783,284"},{"v":134009.84247632357,"d":"$134,010"},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I609:J609)-SUM(D609:E609)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H609-C609)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A683=\"N/A\",A683<D$484,A683>E$484),0,\nB$484*(1+C$484)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$485,A683>E$485),0,B$485*(1+C$485)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$486,A683>E$486),0,B$486*(1+C$486)^(B683-1))),0)\n\n))*Q683","v":{"v":10248.456751633092,"d":"$10,248"}},0,0,0,{"v":27374629.186946597,"d":"$27,374,629"},0,{"v":27374629.186946597,"d":"$27,374,629"},{"$f":"IF(A683=\"N/A\",0,VLOOKUP(A683,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4521418454986626,"d":"0.45"}},{"$f":"IF(A683=\"N/A\", 0,VLOOKUP(A683,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5975792848316464,"d":"0.60"}}]
[2049,20,0,{"$f":"(IF($A684=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A684>=$C$466, $A684<=$C$467)),\n($C610+(0.5*($H610-$C610)))*$C$85*$C$91*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+($D610+(0.5*($I610-$D610)))*$C$93*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+(($E610+(0.5*($J610-$E610)))*$C$94+($E610+(0.5*($J610-$E610)))*$C$91*$C$95)*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A684=\"N/A\",0,\nIF(A684>=$C$304,$D$304*$C$68/$C$69*(($C$93*D610)+($C$91*$C$85*C610)+($C$91*$C$95*E610+E610*$C$94))+IFERROR($D$304*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),\nIF(A684>=$C$300,($D$300*$C$68/$C$69*(($C$93*D610))+($E$300*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$299,($D$299*$C$68/$C$69*(($C$93*D610))+($E$299*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$298,($D$298*$C$68/$C$69*(($C$93*D610))+($E$298*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$329*$B$330*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$337*$B$338*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$313*$B$314*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$321*$B$322*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I610:J610)-SUM(D610:E610))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H610-C610))))\n\n))*Q684)","v":{"v":11727193.276983842,"d":"$11,727,193"}},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I610:J610)-SUM(D610:E610))+(Defaults!$B$59*0.5*$C$72*(H610-C610)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D610+$E$300*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D610+$E$299*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D610+$E$298*$C$68*(Defaults!$B$60)*E610,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0),0)))*Q684","v":{"v":12196087.158367353,"d":"$12,196,087"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A684=\"N/A\",0,(\n(($B$355+($D$355*($B684-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B684-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B684-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B684-1)))*(($B$386-$C$386)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B684-1)))*(($B$387-$C$387)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C610*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C610*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D610*$C$93)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E610*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F610*$C$92/Defaults!$B$258+$G610*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L649*$E610)\n\n))*Q684\n\n+(IF(A684=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J649*$E610))\n\n))*R684,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A684=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K610-F610)*Defaults!$C$254*Defaults!$C$250)\n+((L610-G610)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F610*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K610-F610)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F610*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K610-F610)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F610*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K610-F610)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F610*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K610-F610)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F610*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K610-F610)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F610*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K610-F610)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G610*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G610*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G610*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G610*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G610*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L610-G610)*$C$526*365*0.5,0))),0)*Q684","v":0},{"v":2785813.8858020967,"d":"$2,785,814"},{"v":131140.9460890281,"d":"$131,141"},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I610:J610)-SUM(D610:E610)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H610-C610)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A684=\"N/A\",A684<D$484,A684>E$484),0,\nB$484*(1+C$484)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$485,A684>E$485),0,B$485*(1+C$485)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$486,A684>E$486),0,B$486*(1+C$486)^(B684-1))),0)\n\n))*Q684","v":{"v":10029.11296712913,"d":"$10,029"}},0,0,0,{"v":26850264.38020945,"d":"$26,850,264"},0,{"v":26850264.38020945,"d":"$26,850,264"},{"$f":"IF(A684=\"N/A\",0,VLOOKUP(A684,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4385468918512731,"d":"0.44"}},{"$f":"IF(A684=\"N/A\", 0,VLOOKUP(A684,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5858620439525946,"d":"0.59"}}]
[2050,21,0,{"$f":"(IF($A685=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A685>=$C$466, $A685<=$C$467)),\n($C611+(0.5*($H611-$C611)))*$C$85*$C$91*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+($D611+(0.5*($I611-$D611)))*$C$93*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+(($E611+(0.5*($J611-$E611)))*$C$94+($E611+(0.5*($J611-$E611)))*$C$91*$C$95)*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A685=\"N/A\",0,\nIF(A685>=$C$304,$D$304*$C$68/$C$69*(($C$93*D611)+($C$91*$C$85*C611)+($C$91*$C$95*E611+E611*$C$94))+IFERROR($D$304*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),\nIF(A685>=$C$300,($D$300*$C$68/$C$69*(($C$93*D611))+($E$300*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$299,($D$299*$C$68/$C$69*(($C$93*D611))+($E$299*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$298,($D$298*$C$68/$C$69*(($C$93*D611))+($E$298*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$329*$B$330*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$337*$B$338*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$313*$B$314*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$321*$B$322*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I611:J611)-SUM(D611:E611))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H611-C611))))\n\n))*Q685)","v":{"v":11475003.463031968,"d":"$11,475,003"}},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I611:J611)-SUM(D611:E611))+(Defaults!$B$59*0.5*$C$72*(H611-C611)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D611+$E$300*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D611+$E$299*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D611+$E$298*$C$68*(Defaults!$B$60)*E611,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0),0)))*Q685","v":{"v":11933868.41611583,"d":"$11,933,868"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A685=\"N/A\",0,(\n(($B$355+($D$355*($B685-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B685-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B685-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B685-1)))*(($B$386-$C$386)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B685-1)))*(($B$387-$C$387)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C611*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C611*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D611*$C$93)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E611*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F611*$C$92/Defaults!$B$258+$G611*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L650*$E611)\n\n))*Q685\n\n+(IF(A685=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J650*$E611))\n\n))*R685,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A685=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K611-F611)*Defaults!$C$254*Defaults!$C$250)\n+((L611-G611)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F611*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K611-F611)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F611*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K611-F611)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F611*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K611-F611)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F611*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K611-F611)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F611*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K611-F611)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F611*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K611-F611)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G611*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G611*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G611*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G611*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G611*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L611-G611)*$C$526*365*0.5,0))),0)*Q685","v":0},{"v":2666299.7241316596,"d":"$2,666,300"},{"v":116004.42757176937,"d":"$116,004"},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I611:J611)-SUM(D611:E611)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H611-C611)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A685=\"N/A\",A685<D$484,A685>E$484),0,\nB$484*(1+C$484)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$485,A685>E$485),0,B$485*(1+C$485)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$486,A685>E$486),0,B$486*(1+C$486)^(B685-1))),0)\n\n))*Q685","v":{"v":9813.694186886605,"d":"$9,814"}},0,0,0,{"v":26200989.72503811,"d":"$26,200,990"},0,{"v":26200989.72503811,"d":"$26,200,990"},{"$f":"IF(A685=\"N/A\",0,VLOOKUP(A685,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4253607098460457,"d":"0.43"}},{"$f":"IF(A685=\"N/A\", 0,VLOOKUP(A685,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5743745528947004,"d":"0.57"}}]
[2051,22,0,{"$f":"(IF($A686=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A686>=$C$466, $A686<=$C$467)),\n($C612+(0.5*($H612-$C612)))*$C$85*$C$91*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+($D612+(0.5*($I612-$D612)))*$C$93*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+(($E612+(0.5*($J612-$E612)))*$C$94+($E612+(0.5*($J612-$E612)))*$C$91*$C$95)*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A686=\"N/A\",0,\nIF(A686>=$C$304,$D$304*$C$68/$C$69*(($C$93*D612)+($C$91*$C$85*C612)+($C$91*$C$95*E612+E612*$C$94))+IFERROR($D$304*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),\nIF(A686>=$C$300,($D$300*$C$68/$C$69*(($C$93*D612))+($E$300*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$299,($D$299*$C$68/$C$69*(($C$93*D612))+($E$299*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$298,($D$298*$C$68/$C$69*(($C$93*D612))+($E$298*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$329*$B$330*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$337*$B$338*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$313*$B$314*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$321*$B$322*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I612:J612)-SUM(D612:E612))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H612-C612))))\n\n))*Q686)","v":{"v":11227376.981646625,"d":"$11,227,377"}},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I612:J612)-SUM(D612:E612))+(Defaults!$B$59*0.5*$C$72*(H612-C612)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D612+$E$300*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D612+$E$299*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D612+$E$298*$C$68*(Defaults!$B$60)*E612,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0),0)))*Q686","v":{"v":11676392.18716725,"d":"$11,676,392"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A686=\"N/A\",0,(\n(($B$355+($D$355*($B686-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B686-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B686-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B686-1)))*(($B$386-$C$386)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B686-1)))*(($B$387-$C$387)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C612*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C612*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D612*$C$93)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E612*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F612*$C$92/Defaults!$B$258+$G612*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L651*$E612)\n\n))*Q686\n\n+(IF(A686=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J651*$E612))\n\n))*R686,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A686=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K612-F612)*Defaults!$C$254*Defaults!$C$250)\n+((L612-G612)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F612*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K612-F612)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F612*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K612-F612)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F612*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K612-F612)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F612*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K612-F612)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F612*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K612-F612)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F612*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K612-F612)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G612*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G612*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G612*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G612*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G612*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L612-G612)*$C$526*365*0.5,0))),0)*Q686","v":0},{"v":2667490.298620548,"d":"$2,667,490"},{"v":113503.34496228854,"d":"$113,503"},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I612:J612)-SUM(D612:E612)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H612-C612)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A686=\"N/A\",A686<D$484,A686>E$484),0,\nB$484*(1+C$484)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$485,A686>E$485),0,B$485*(1+C$485)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$486,A686>E$486),0,B$486*(1+C$486)^(B686-1))),0)\n\n))*Q686","v":{"v":9602.162681632768,"d":"$9,602"}},0,0,0,{"v":25694364.975078344,"d":"$25,694,365"},0,{"v":25694364.975078344,"d":"$25,694,365"},{"$f":"IF(A686=\"N/A\",0,VLOOKUP(A686,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.41257100858006374,"d":"0.41"}},{"$f":"IF(A686=\"N/A\", 0,VLOOKUP(A686,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5631123067595103,"d":"0.56"}}]
[2052,23,0,{"$f":"(IF($A687=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A687>=$C$466, $A687<=$C$467)),\n($C613+(0.5*($H613-$C613)))*$C$85*$C$91*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+($D613+(0.5*($I613-$D613)))*$C$93*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+(($E613+(0.5*($J613-$E613)))*$C$94+($E613+(0.5*($J613-$E613)))*$C$91*$C$95)*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A687=\"N/A\",0,\nIF(A687>=$C$304,$D$304*$C$68/$C$69*(($C$93*D613)+($C$91*$C$85*C613)+($C$91*$C$95*E613+E613*$C$94))+IFERROR($D$304*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),\nIF(A687>=$C$300,($D$300*$C$68/$C$69*(($C$93*D613))+($E$300*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$299,($D$299*$C$68/$C$69*(($C$93*D613))+($E$299*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$298,($D$298*$C$68/$C$69*(($C$93*D613))+($E$298*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$329*$B$330*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$337*$B$338*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$313*$B$314*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$321*$B$322*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I613:J613)-SUM(D613:E613))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H613-C613))))\n\n))*Q687)","v":{"v":10984267.412561113,"d":"$10,984,267"}},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I613:J613)-SUM(D613:E613))+(Defaults!$B$59*0.5*$C$72*(H613-C613)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D613+$E$300*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D613+$E$299*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D613+$E$298*$C$68*(Defaults!$B$60)*E613,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0),0)))*Q687","v":{"v":11423610.343016386,"d":"$11,423,610"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A687=\"N/A\",0,(\n(($B$355+($D$355*($B687-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B687-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B687-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B687-1)))*(($B$386-$C$386)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B687-1)))*(($B$387-$C$387)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C613*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C613*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D613*$C$93)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E613*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F613*$C$92/Defaults!$B$258+$G613*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L652*$E613)\n\n))*Q687\n\n+(IF(A687=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J652*$E613))\n\n))*R687,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A687=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K613-F613)*Defaults!$C$254*Defaults!$C$250)\n+((L613-G613)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F613*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K613-F613)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F613*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K613-F613)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F613*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K613-F613)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F613*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K613-F613)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F613*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K613-F613)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F613*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K613-F613)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G613*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G613*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G613*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G613*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G613*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L613-G613)*$C$526*365*0.5,0))),0)*Q687","v":0},{"v":2668129.6354160323,"d":"$2,668,130"},{"v":111047.78984409547,"d":"$111,048"},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I613:J613)-SUM(D613:E613)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H613-C613)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A687=\"N/A\",A687<D$484,A687>E$484),0,\nB$484*(1+C$484)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$485,A687>E$485),0,B$485*(1+C$485)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$486,A687>E$486),0,B$486*(1+C$486)^(B687-1))),0)\n\n))*Q687","v":{"v":9394.479442463238,"d":"$9,394"}},0,0,0,{"v":25196449.660280086,"d":"$25,196,450"},0,{"v":25196449.660280086,"d":"$25,196,450"},{"$f":"IF(A687=\"N/A\",0,VLOOKUP(A687,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.400165866711992,"d":"0.40"}},{"$f":"IF(A687=\"N/A\", 0,VLOOKUP(A687,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.552070888979912,"d":"0.55"}}]
[2053,24,0,{"$f":"(IF($A688=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A688>=$C$466, $A688<=$C$467)),\n($C614+(0.5*($H614-$C614)))*$C$85*$C$91*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+($D614+(0.5*($I614-$D614)))*$C$93*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+(($E614+(0.5*($J614-$E614)))*$C$94+($E614+(0.5*($J614-$E614)))*$C$91*$C$95)*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A688=\"N/A\",0,\nIF(A688>=$C$304,$D$304*$C$68/$C$69*(($C$93*D614)+($C$91*$C$85*C614)+($C$91*$C$95*E614+E614*$C$94))+IFERROR($D$304*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),\nIF(A688>=$C$300,($D$300*$C$68/$C$69*(($C$93*D614))+($E$300*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$299,($D$299*$C$68/$C$69*(($C$93*D614))+($E$299*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$298,($D$298*$C$68/$C$69*(($C$93*D614))+($E$298*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$329*$B$330*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$337*$B$338*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$313*$B$314*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$321*$B$322*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I614:J614)-SUM(D614:E614))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H614-C614))))\n\n))*Q688)","v":{"v":10745627.001418104,"d":"$10,745,627"}},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I614:J614)-SUM(D614:E614))+(Defaults!$B$59*0.5*$C$72*(H614-C614)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D614+$E$300*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D614+$E$299*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D614+$E$298*$C$68*(Defaults!$B$60)*E614,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0),0)))*Q688","v":{"v":11175473.361800235,"d":"$11,175,473"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A688=\"N/A\",0,(\n(($B$355+($D$355*($B688-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B688-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B688-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B688-1)))*(($B$386-$C$386)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B688-1)))*(($B$387-$C$387)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C614*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C614*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D614*$C$93)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E614*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F614*$C$92/Defaults!$B$258+$G614*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L653*$E614)\n\n))*Q688\n\n+(IF(A688=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J653*$E614))\n\n))*R688,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A688=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K614-F614)*Defaults!$C$254*Defaults!$C$250)\n+((L614-G614)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F614*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K614-F614)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F614*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K614-F614)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F614*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K614-F614)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F614*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K614-F614)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F614*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K614-F614)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F614*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K614-F614)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G614*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G614*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G614*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G614*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G614*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L614-G614)*$C$526*365*0.5,0))),0)*Q688","v":0},{"v":2668228.686942902,"d":"$2,668,229"},{"v":108637.28556008766,"d":"$108,637"},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I614:J614)-SUM(D614:E614)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H614-C614)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A688=\"N/A\",A688<D$484,A688>E$484),0,\nB$484*(1+C$484)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$485,A688>E$485),0,B$485*(1+C$485)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$486,A688>E$486),0,B$486*(1+C$486)^(B688-1))),0)\n\n))*Q688","v":{"v":9190.604291903868,"d":"$9,191"}},0,0,0,{"v":24707156.94001323,"d":"$24,707,157"},0,{"v":24707156.94001323,"d":"$24,707,157"},{"$f":"IF(A688=\"N/A\",0,VLOOKUP(A688,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3881337213501378,"d":"0.39"}},{"$f":"IF(A688=\"N/A\", 0,VLOOKUP(A688,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5412459695881492,"d":"0.54"}}]
[2054,25,0,{"$f":"(IF($A689=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A689>=$C$466, $A689<=$C$467)),\n($C615+(0.5*($H615-$C615)))*$C$85*$C$91*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+($D615+(0.5*($I615-$D615)))*$C$93*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+(($E615+(0.5*($J615-$E615)))*$C$94+($E615+(0.5*($J615-$E615)))*$C$91*$C$95)*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A689=\"N/A\",0,\nIF(A689>=$C$304,$D$304*$C$68/$C$69*(($C$93*D615)+($C$91*$C$85*C615)+($C$91*$C$95*E615+E615*$C$94))+IFERROR($D$304*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),\nIF(A689>=$C$300,($D$300*$C$68/$C$69*(($C$93*D615))+($E$300*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$299,($D$299*$C$68/$C$69*(($C$93*D615))+($E$299*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$298,($D$298*$C$68/$C$69*(($C$93*D615))+($E$298*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$329*$B$330*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$337*$B$338*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$313*$B$314*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$321*$B$322*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I615:J615)-SUM(D615:E615))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H615-C615))))\n\n))*Q689)","v":{"v":10511406.781963792,"d":"$10,511,407"}},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I615:J615)-SUM(D615:E615))+(Defaults!$B$59*0.5*$C$72*(H615-C615)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D615+$E$300*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D615+$E$299*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D615+$E$298*$C$68*(Defaults!$B$60)*E615,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0),0)))*Q689","v":{"v":10931930.455600621,"d":"$10,931,930"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A689=\"N/A\",0,(\n(($B$355+($D$355*($B689-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B689-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B689-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B689-1)))*(($B$386-$C$386)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B689-1)))*(($B$387-$C$387)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C615*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C615*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D615*$C$93)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E615*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F615*$C$92/Defaults!$B$258+$G615*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L654*$E615)\n\n))*Q689\n\n+(IF(A689=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J654*$E615))\n\n))*R689,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A689=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K615-F615)*Defaults!$C$254*Defaults!$C$250)\n+((L615-G615)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F615*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K615-F615)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F615*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K615-F615)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F615*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K615-F615)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F615*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K615-F615)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F615*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K615-F615)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F615*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K615-F615)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G615*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G615*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G615*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G615*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G615*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L615-G615)*$C$526*365*0.5,0))),0)*Q689","v":0},{"v":2638238.2952454505,"d":"$2,638,238"},{"v":106271.34295689611,"d":"$106,271"},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I615:J615)-SUM(D615:E615)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H615-C615)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A689=\"N/A\",A689<D$484,A689>E$484),0,\nB$484*(1+C$484)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$485,A689>E$485),0,B$485*(1+C$485)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$486,A689>E$486),0,B$486*(1+C$486)^(B689-1))),0)\n\n))*Q689","v":{"v":8990.495989450728,"d":"$8,990"}},0,0,0,{"v":24196837.37175621,"d":"$24,196,837"},0,{"v":24196837.37175621,"d":"$24,196,837"},{"$f":"IF(A689=\"N/A\",0,VLOOKUP(A689,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3764633572746244,"d":"0.38"}},{"$f":"IF(A689=\"N/A\", 0,VLOOKUP(A689,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5306333035177931,"d":"0.53"}}]
[2055,26,0,{"$f":"(IF($A690=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A690>=$C$466, $A690<=$C$467)),\n($C616+(0.5*($H616-$C616)))*$C$85*$C$91*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+($D616+(0.5*($I616-$D616)))*$C$93*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+(($E616+(0.5*($J616-$E616)))*$C$94+($E616+(0.5*($J616-$E616)))*$C$91*$C$95)*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A690=\"N/A\",0,\nIF(A690>=$C$304,$D$304*$C$68/$C$69*(($C$93*D616)+($C$91*$C$85*C616)+($C$91*$C$95*E616+E616*$C$94))+IFERROR($D$304*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),\nIF(A690>=$C$300,($D$300*$C$68/$C$69*(($C$93*D616))+($E$300*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$299,($D$299*$C$68/$C$69*(($C$93*D616))+($E$299*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$298,($D$298*$C$68/$C$69*(($C$93*D616))+($E$298*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$329*$B$330*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$337*$B$338*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$313*$B$314*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$321*$B$322*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I616:J616)-SUM(D616:E616))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H616-C616))))\n\n))*Q690)","v":{"v":10281556.692099934,"d":"$10,281,557"}},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I616:J616)-SUM(D616:E616))+(Defaults!$B$59*0.5*$C$72*(H616-C616)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D616+$E$300*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D616+$E$299*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D616+$E$298*$C$68*(Defaults!$B$60)*E616,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0),0)))*Q690","v":{"v":10692929.6913511,"d":"$10,692,930"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A690=\"N/A\",0,(\n(($B$355+($D$355*($B690-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B690-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B690-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B690-1)))*(($B$386-$C$386)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B690-1)))*(($B$387-$C$387)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C616*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C616*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D616*$C$93)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E616*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F616*$C$92/Defaults!$B$258+$G616*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L655*$E616)\n\n))*Q690\n\n+(IF(A690=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J655*$E616))\n\n))*R690,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A690=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K616-F616)*Defaults!$C$254*Defaults!$C$250)\n+((L616-G616)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F616*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K616-F616)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F616*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K616-F616)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F616*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K616-F616)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F616*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K616-F616)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F616*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K616-F616)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F616*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K616-F616)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G616*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G616*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G616*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G616*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G616*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L616-G616)*$C$526*365*0.5,0))),0)*Q690","v":0},{"v":2608398.150094019,"d":"$2,608,398"},{"v":103949.4615672938,"d":"$103,949"},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I616:J616)-SUM(D616:E616)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H616-C616)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A690=\"N/A\",A690<D$484,A690>E$484),0,\nB$484*(1+C$484)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$485,A690>E$485),0,B$485*(1+C$485)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$486,A690>E$486),0,B$486*(1+C$486)^(B690-1))),0)\n\n))*Q690","v":{"v":8794.112331819828,"d":"$8,794"}},0,0,0,{"v":23695628.107444167,"d":"$23,695,628"},0,{"v":23695628.107444167,"d":"$23,695,628"},{"$f":"IF(A690=\"N/A\",0,VLOOKUP(A690,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3651438964836319,"d":"0.37"}},{"$f":"IF(A690=\"N/A\", 0,VLOOKUP(A690,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5202287289390128,"d":"0.52"}}]
[2056,27,0,{"$f":"(IF($A691=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A691>=$C$466, $A691<=$C$467)),\n($C617+(0.5*($H617-$C617)))*$C$85*$C$91*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+($D617+(0.5*($I617-$D617)))*$C$93*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+(($E617+(0.5*($J617-$E617)))*$C$94+($E617+(0.5*($J617-$E617)))*$C$91*$C$95)*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A691=\"N/A\",0,\nIF(A691>=$C$304,$D$304*$C$68/$C$69*(($C$93*D617)+($C$91*$C$85*C617)+($C$91*$C$95*E617+E617*$C$94))+IFERROR($D$304*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),\nIF(A691>=$C$300,($D$300*$C$68/$C$69*(($C$93*D617))+($E$300*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$299,($D$299*$C$68/$C$69*(($C$93*D617))+($E$299*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$298,($D$298*$C$68/$C$69*(($C$93*D617))+($E$298*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$329*$B$330*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$337*$B$338*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$313*$B$314*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$321*$B$322*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I617:J617)-SUM(D617:E617))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H617-C617))))\n\n))*Q691)","v":{"v":10056025.684052633,"d":"$10,056,026"}},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I617:J617)-SUM(D617:E617))+(Defaults!$B$59*0.5*$C$72*(H617-C617)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D617+$E$300*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D617+$E$299*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D617+$E$298*$C$68*(Defaults!$B$60)*E617,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0),0)))*Q691","v":{"v":10458418.105617551,"d":"$10,458,418"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A691=\"N/A\",0,(\n(($B$355+($D$355*($B691-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B691-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B691-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B691-1)))*(($B$386-$C$386)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B691-1)))*(($B$387-$C$387)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C617*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C617*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D617*$C$93)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E617*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F617*$C$92/Defaults!$B$258+$G617*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L656*$E617)\n\n))*Q691\n\n+(IF(A691=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J656*$E617))\n\n))*R691,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A691=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K617-F617)*Defaults!$C$254*Defaults!$C$250)\n+((L617-G617)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F617*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K617-F617)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F617*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K617-F617)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F617*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K617-F617)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F617*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K617-F617)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F617*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K617-F617)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F617*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K617-F617)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G617*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G617*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G617*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G617*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G617*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L617-G617)*$C$526*365*0.5,0))),0)*Q691","v":0},{"v":2578713.889798489,"d":"$2,578,714"},{"v":101671.1307327961,"d":"$101,671"},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I617:J617)-SUM(D617:E617)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H617-C617)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A691=\"N/A\",A691<D$484,A691>E$484),0,\nB$484*(1+C$484)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$485,A691>E$485),0,B$485*(1+C$485)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$486,A691>E$486),0,B$486*(1+C$486)^(B691-1))),0)\n\n))*Q691","v":{"v":8601.410248129288,"d":"$8,601"}},0,0,0,{"v":23203430.2204496,"d":"$23,203,430"},0,{"v":23203430.2204496,"d":"$23,203,430"},{"$f":"IF(A691=\"N/A\",0,VLOOKUP(A691,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3541647880539591,"d":"0.35"}},{"$f":"IF(A691=\"N/A\", 0,VLOOKUP(A691,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5100281656264832,"d":"0.51"}}]
[2057,28,0,{"$f":"(IF($A692=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A692>=$C$466, $A692<=$C$467)),\n($C618+(0.5*($H618-$C618)))*$C$85*$C$91*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+($D618+(0.5*($I618-$D618)))*$C$93*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+(($E618+(0.5*($J618-$E618)))*$C$94+($E618+(0.5*($J618-$E618)))*$C$91*$C$95)*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A692=\"N/A\",0,\nIF(A692>=$C$304,$D$304*$C$68/$C$69*(($C$93*D618)+($C$91*$C$85*C618)+($C$91*$C$95*E618+E618*$C$94))+IFERROR($D$304*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),\nIF(A692>=$C$300,($D$300*$C$68/$C$69*(($C$93*D618))+($E$300*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$299,($D$299*$C$68/$C$69*(($C$93*D618))+($E$299*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$298,($D$298*$C$68/$C$69*(($C$93*D618))+($E$298*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$329*$B$330*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$337*$B$338*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$313*$B$314*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$321*$B$322*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I618:J618)-SUM(D618:E618))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H618-C618))))\n\n))*Q692)","v":{"v":9834761.828906797,"d":"$9,834,762"}},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I618:J618)-SUM(D618:E618))+(Defaults!$B$59*0.5*$C$72*(H618-C618)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D618+$E$300*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D618+$E$299*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D618+$E$298*$C$68*(Defaults!$B$60)*E618,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0),0)))*Q692","v":{"v":10228341.81351178,"d":"$10,228,342"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A692=\"N/A\",0,(\n(($B$355+($D$355*($B692-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B692-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B692-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B692-1)))*(($B$386-$C$386)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B692-1)))*(($B$387-$C$387)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C618*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C618*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D618*$C$93)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E618*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F618*$C$92/Defaults!$B$258+$G618*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L657*$E618)\n\n))*Q692\n\n+(IF(A692=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J657*$E618))\n\n))*R692,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A692=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K618-F618)*Defaults!$C$254*Defaults!$C$250)\n+((L618-G618)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F618*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K618-F618)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F618*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K618-F618)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F618*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K618-F618)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F618*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K618-F618)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F618*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K618-F618)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F618*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K618-F618)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G618*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G618*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G618*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G618*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G618*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L618-G618)*$C$526*365*0.5,0))),0)*Q692","v":0},{"v":2549190.873793637,"d":"$2,549,191"},{"v":99435.83066898196,"d":"$99,436"},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I618:J618)-SUM(D618:E618)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H618-C618)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A692=\"N/A\",A692<D$484,A692>E$484),0,\nB$484*(1+C$484)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$485,A692>E$485),0,B$485*(1+C$485)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$486,A692>E$486),0,B$486*(1+C$486)^(B692-1))),0)\n\n))*Q692","v":{"v":8412.345890228115,"d":"$8,412"}},0,0,0,{"v":22720142.692771424,"d":"$22,720,143"},0,{"v":22720142.692771424,"d":"$22,720,143"},{"$f":"IF(A692=\"N/A\",0,VLOOKUP(A692,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.34351579830645895,"d":"0.34"}},{"$f":"IF(A692=\"N/A\", 0,VLOOKUP(A692,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5000276133592974,"d":"0.50"}}]
[2058,29,0,{"$f":"(IF($A693=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A693>=$C$466, $A693<=$C$467)),\n($C619+(0.5*($H619-$C619)))*$C$85*$C$91*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+($D619+(0.5*($I619-$D619)))*$C$93*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+(($E619+(0.5*($J619-$E619)))*$C$94+($E619+(0.5*($J619-$E619)))*$C$91*$C$95)*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A693=\"N/A\",0,\nIF(A693>=$C$304,$D$304*$C$68/$C$69*(($C$93*D619)+($C$91*$C$85*C619)+($C$91*$C$95*E619+E619*$C$94))+IFERROR($D$304*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),\nIF(A693>=$C$300,($D$300*$C$68/$C$69*(($C$93*D619))+($E$300*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$299,($D$299*$C$68/$C$69*(($C$93*D619))+($E$299*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$298,($D$298*$C$68/$C$69*(($C$93*D619))+($E$298*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$329*$B$330*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$337*$B$338*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$313*$B$314*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$321*$B$322*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I619:J619)-SUM(D619:E619))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H619-C619))))\n\n))*Q693)","v":{"v":9617712.415745433,"d":"$9,617,712"}},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I619:J619)-SUM(D619:E619))+(Defaults!$B$59*0.5*$C$72*(H619-C619)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D619+$E$300*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D619+$E$299*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D619+$E$298*$C$68*(Defaults!$B$60)*E619,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0),0)))*Q693","v":{"v":10002646.11198693,"d":"$10,002,646"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A693=\"N/A\",0,(\n(($B$355+($D$355*($B693-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B693-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B693-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B693-1)))*(($B$386-$C$386)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B693-1)))*(($B$387-$C$387)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C619*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C619*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D619*$C$93)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E619*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F619*$C$92/Defaults!$B$258+$G619*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L658*$E619)\n\n))*Q693\n\n+(IF(A693=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J658*$E619))\n\n))*R693,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A693=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K619-F619)*Defaults!$C$254*Defaults!$C$250)\n+((L619-G619)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F619*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K619-F619)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F619*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K619-F619)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F619*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K619-F619)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F619*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K619-F619)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F619*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K619-F619)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F619*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K619-F619)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G619*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G619*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G619*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G619*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G619*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L619-G619)*$C$526*365*0.5,0))),0)*Q693","v":0},{"v":2519834.191407661,"d":"$2,519,834"},{"v":97243.03347596452,"d":"$97,243"},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I619:J619)-SUM(D619:E619)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H619-C619)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A693=\"N/A\",A693<D$484,A693>E$484),0,\nB$484*(1+C$484)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$485,A693>E$485),0,B$485*(1+C$485)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$486,A693>E$486),0,B$486*(1+C$486)^(B693-1))),0)\n\n))*Q693","v":{"v":8226.874718377325,"d":"$8,227"}},0,0,0,{"v":22245662.627334367,"d":"$22,245,663"},0,{"v":22245662.627334367,"d":"$22,245,663"},{"$f":"IF(A693=\"N/A\",0,VLOOKUP(A693,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3331870012671765,"d":"0.33"}},{"$f":"IF(A693=\"N/A\", 0,VLOOKUP(A693,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.49022315035225233,"d":"0.49"}}]
[2059,30,0,{"$f":"(IF($A694=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A694>=$C$466, $A694<=$C$467)),\n($C620+(0.5*($H620-$C620)))*$C$85*$C$91*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+($D620+(0.5*($I620-$D620)))*$C$93*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+(($E620+(0.5*($J620-$E620)))*$C$94+($E620+(0.5*($J620-$E620)))*$C$91*$C$95)*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A694=\"N/A\",0,\nIF(A694>=$C$304,$D$304*$C$68/$C$69*(($C$93*D620)+($C$91*$C$85*C620)+($C$91*$C$95*E620+E620*$C$94))+IFERROR($D$304*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),\nIF(A694>=$C$300,($D$300*$C$68/$C$69*(($C$93*D620))+($E$300*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$299,($D$299*$C$68/$C$69*(($C$93*D620))+($E$299*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$298,($D$298*$C$68/$C$69*(($C$93*D620))+($E$298*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$329*$B$330*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$337*$B$338*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$313*$B$314*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$321*$B$322*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I620:J620)-SUM(D620:E620))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H620-C620))))\n\n))*Q694)","v":{"v":9404824.045623764,"d":"$9,404,824"}},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I620:J620)-SUM(D620:E620))+(Defaults!$B$59*0.5*$C$72*(H620-C620)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D620+$E$300*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D620+$E$299*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D620+$E$298*$C$68*(Defaults!$B$60)*E620,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0),0)))*Q694","v":{"v":9781275.57775428,"d":"$9,781,276"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A694=\"N/A\",0,(\n(($B$355+($D$355*($B694-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B694-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B694-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B694-1)))*(($B$386-$C$386)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B694-1)))*(($B$387-$C$387)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C620*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C620*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D620*$C$93)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E620*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F620*$C$92/Defaults!$B$258+$G620*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L659*$E620)\n\n))*Q694\n\n+(IF(A694=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J659*$E620))\n\n))*R694,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A694=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K620-F620)*Defaults!$C$254*Defaults!$C$250)\n+((L620-G620)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F620*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K620-F620)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F620*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K620-F620)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F620*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K620-F620)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F620*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K620-F620)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F620*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K620-F620)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F620*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K620-F620)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G620*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G620*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G620*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G620*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G620*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L620-G620)*$C$526*365*0.5,0))),0)*Q694","v":0},{"v":2490648.670394069,"d":"$2,490,649"},{"v":95092.20409634677,"d":"$95,092"},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I620:J620)-SUM(D620:E620)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H620-C620)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A694=\"N/A\",A694<D$484,A694>E$484),0,\nB$484*(1+C$484)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$485,A694>E$485),0,B$485*(1+C$485)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$486,A694>E$486),0,B$486*(1+C$486)^(B694-1))),0)\n\n))*Q694","v":{"v":8044.951582481323,"d":"$8,045"}},0,{"v":1697139.6188392134,"d":"$1,697,140"},0,{"v":23477025.068290155,"d":"$23,477,025"},0,{"v":23477025.068290155,"d":"$23,477,025"},{"$f":"IF(A694=\"N/A\",0,VLOOKUP(A694,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3231687694153021,"d":"0.32"}},{"$f":"IF(A694=\"N/A\", 0,VLOOKUP(A694,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.4806109317178944,"d":"0.48"}}]
["Total Benefits","N/A",{"$f":"SUM(C664:C694)","v":0},{"v":141400965.2653783,"d":"$141,400,965"},{"v":244420884.0031479,"d":"$244,420,884"},0,0,{"v":54959894.34408719,"d":"$54,959,894"},{"v":3529656.74639834,"d":"$3,529,657"},{"v":233333.4833237488,"d":"$233,333"},0,{"v":1697139.6188392134,"d":"$1,697,140"},0,{"v":446241873.46117467,"d":"$446,241,873"},{"v":7526863.549021426,"d":"$7,526,864"},{"v":438715009.9121532,"d":"$438,715,010"},"N/A","N/A"]

{"sheet":"130.1","index":12,"n_rows":695,"n_cols":18,"rows_kept":695}
["Bridge and Project Overview"]
["ID of bridge, description of improvement, project timeline, traffic volume"]
["Add New Bridge (press Ctrl + Shift + B)"]
["Add Sensitivity Analysis for Current Bridge (press Ctrl + Shift + S)"]
["Delete this Bridge (press Ctrl + Shift + D)"]
["Note: Only delete bridges using this command/button. Deleting bridge tabs through right click will result in (fixable) errors on the Results tab."]
["Change Bridge Name (press Ctrl + Shift + N)"]
["-"]
["Table 1. Bridge Variables "]
["Bridge Variables","Bridge Values"]
["State","Mississippi"]
["County","Madison"]
["Structure Number",210005104513010]
["Inventory Route",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ROUTE_NUMBER_005D]),FALSE)","v":"00051"}]
["Feature Intersected",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FEATURES_DESC_006A]),FALSE)","v":"'DOAKS CREEK'"}]
["Facility Carried",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FACILITY_CARRIED_007]),FALSE)","v":"'US 51'"}]
["Latitude",{"$f":"LEFT(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 3, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 5, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 7, 2) & CHAR(34)","v":"32° 43' 53.03\""}]
["Longitude",{"$f":"\"-\" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 2, 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 4, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 6, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 8, 2) & CHAR(34)","v":"-89° 59' 37.02\""}]
["Bridge Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[STRUCTURE_LEN_MT_049]),FALSE)/1609","v":0.05133623368551895}]
["Bypass, Detour Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371","v":{"v":19.262501,"d":"19.26"}}]
["Owner",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OWNER_022]),FALSE)","v":"01"}]
["Functional Class, Rural/Urban",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUNCTIONAL_CLASS_026]),FALSE)","v":"07"}]
["Bridge Road Type",{"$f":"VLOOKUP(B22,Defaults!A359:$D$371, 2, FALSE)","v":"Rural - Major Collector"}]
["Year Built",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_BUILT_027]),FALSE)","v":1935}]
["Year Reconstructed",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_RECONSTRUCTED_106]),FALSE)","v":0}]
["Lanes on the Structure",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[TRAFFIC_LANES_ON_028A]),FALSE)","v":2}]
["Note: Some bridges have the same structure number. Use the state and county drop downs to identify your bridge."]
["-"]
["Project Description:"]
["Table 2. Project Timeline"]
["Timeline Variables","Timeline Values"]
["Current Year",2022]
["First Year of Construction Costs",2025]
["Last Year of Construction Costs",2029]
["Project Opens (Start of Benefits)",2030]
["Years of Benefits for Analysis",30]
["First Year of Period of Analysis",{"$f":"IF(B35=\"Required\",\"-\", B35)","v":2030}]
["Last Year of Period of Analysis",{"$f":"IFERROR(B35+B36-1, \"-\")","v":2059}]
["Discount Year",{"$f":"Defaults!A290","v":2022}]
["Base Year of NBI",2023]
["Note: The tool cannot handle partial years, or pro-rata benefits or costs. Round up or down to the nearest year for construction start, construction end, and the start of benefits."]
["Note: Enter a value between 20 to 30 for the Years of Benefits for Analysis, appropriate to the project as defined by US DOT BCA Guidance."]
["-"]
["Table 3. Average Annual Daily Traffic (AADT)"]
["Scenario and Vehicle Type","NBI Year of AADT","NBI Year of Future AADT","Forecast using NBI Growth Rate","Forecast using NBI Growth Rate2","Project Opens","Last Year","Explanation and Source"]
["Year",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_ADT_030]),FALSE)","v":2022},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_OF_FUTURE_ADT_115]),FALSE)","v":2059},{"$f":"IF(B35=\"Required\",\"-\",B35)","v":2030},{"$f":"B38","v":2059},{"$f":"IF(B35=\"Required\", \"-\",B35)","v":2030},{"$f":"B38","v":2059},"N/A"]
["No Build - Passenger AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":1748},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":2526.32,"d":"2526"}},{"$f":"ROUND(B47*((1+B59)^(D$46-$B$46)),0)","v":1893},{"$f":"ROUND(C47*((1+B59)^(E$46-$C$46)),0)","v":2526},1932,2526,"BCA Guidance, MDOT"]
["No Build - Truck AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)","v":152},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)","v":{"v":219.68,"d":"220"}},{"$f":"ROUND(B48*((1+B59)^(D$46-$B$46)),0)","v":165},{"$f":"ROUND(C48*((1+B59)^(E$46-$C$46)),0)","v":220},168,220,"BCA Guidance, MDOT"]
["No Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
["Build - Passenger AADT",{"$f":"B47","v":1748},{"$f":"C47","v":{"v":2526.32,"d":"2526"}},{"$f":"ROUND(B50*((1+B59)^(D$46-$B$46)),0)","v":1893},{"$f":"ROUND(C50*((1+B59)^(E$46-$C$46)),0)","v":2526},1932,2526,"BCA Guidance, MDOT"]
["Build - Truck AADT",{"$f":"B48","v":152},{"$f":"C48","v":{"v":219.68,"d":"220"}},{"$f":"ROUND(B51*((1+B59)^(D$46-$B$46)),0)","v":165},{"$f":"ROUND(C51*((1+B59)^(E$46-$C$46)),0)","v":220},168,220,"BCA Guidance, MDOT"]
["Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
[{"$f":"HYPERLINK(\"#A542\",\"Note: AADT can be entered manually in Table 52 and Table 53 below.\")","v":"Note: AADT can be entered manually in Table 52 and Table 53 below."}]
["Note: Here and elsewhere in the tool it is critical that you enter at least some value in the required cells, e.g., 0, rather than \"-\", \"N/A\" or leaving it blank."]
["Note: NBI AADT values are added for reference in Table 3. Users must enter AADT values in Columns G, H and I in Table 3."]
["-"]
["Note: Table 4 is not a user input. Do not adjust Table 4. "]
["Table 4. NBI's Calculated Average Annual Daily Traffic (AADT) Growth Rate"]
[{"$f":"CONCATENATE(\"The NBI Calculated Annual Growth Rate\", \" \", B46, \"-\",C46, \" (NBI)\")","v":"The NBI Calculated Annual Growth Rate 2022-2059 (NBI)"},{"$f":"(C47/B47)^(1/(C$46-B$46))-1","v":{"v":0.010003526260270013,"d":"$0"}}]
["-"]
["Table 5. Detour Road Type"]
["Detour Road Type","Rural - Principal Arterial - Interstate"]
["Detour Road Type - Simple",{"$f":"IF(B62=\"Required\", \"-\",IF(ISNUMBER(SEARCH(\"Urban\",B62)), \"Urban\", \"Rural\"))","v":"Rural"}]
["-"]
["Note: Detour length should represent the Net detour: Detour length minus the original route length."]
["Table 6. Detour and Bridge Length Information"]
["Detour Details","Reference","User Value","Explanation and Source"]
["Net Detour Length, For Vehicles (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371,1)","v":19.3},51.7,"Google"]
["Detour Average Speed, for Vehicles (mph) (FHWA VHT)",{"$f":"ROUND(VLOOKUP(B62,Defaults!B359:F371,2, FALSE),1)","v":{"v":66,"d":"66.0"}},{"v":62,"d":"62.0"},"Google"]
["Net Detour Length, For Cycling/ Pedestrian (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371, 1)","v":19.3},51.7,"Google"]
["Detour Average Travel Time (min)",{"$f":"B68/B69*60","v":{"v":17.545454545454547,"d":"17.5"}},{"$f":"C68/C69*60","v":{"v":50.03225806451613,"d":"50.0"}},"N/A"]
["Bridge Length (mi)",{"$f":"ROUND(B19,2)","v":0.05},{"$f":"1020/5280","v":{"v":0.19318181818181818,"d":"0.19"}},"Google"]
["Note: Google or HPMS data are preferred for identifying average speed on the detour route. You can also use the HERS/VHT speed values using the Detour Road Type dropdown below."]
["Note: Bridge length in the NBI does not include the approach length. Include approach length if relevant for your project. "]
[{"$f":"HYPERLINK(\"https://www.google.com/maps\", \"Use Google Maps to calculate detour route length and average speed, as appropriate.\")","v":"Use Google Maps to calculate detour route length and average speed, as appropriate."}]
[{"$f":"HYPERLINK(\"https://www.fhwa.dot.gov/policyinformation/hpms.cfm\", \"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate.\")","v":"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate."}]
["-"]
["Note: These reference cells are marked to avoid accidental deletion."]
["Table 7. Reference Table"]
["Reference Cells",{"$f":"CONCATENATE(B11,B12)","v":"MississippiMadison"},{"$f":"CONCATENATE(VLOOKUP($B$11,NBI_Dropdown!$B$1:$D$56,3,FALSE),$B$13)","v":"284210005104513010"}]
["-"]
["Table 8. Travel Assumptions"]
["Parameters","Reference","User Value","Explanation and Source"]
["Bridge Average Speed (FHWA)",{"$f":"_xlfn.IFNA(VLOOKUP(B23,Defaults!B359:C371,2, FALSE), \"N/A\")","v":47},47,"-"]
["Average Car Occupancy",{"$f":"Defaults!B51","v":1.67},1.67,"-"]
["Share of Long-Distance Personal Travel",{"v":0,"d":"0.0%"},{"v":0,"d":"0%"},"-"]
["Value of Time - Long-Distance Personal Travel",{"$f":"Defaults!B35","v":{"v":25.1,"d":"$25.10"}},{"v":25.1,"d":"$25.10"},"-"]
["Share of Business Travel",{"v":0.118,"d":"11.8%"},{"v":0.118,"d":"11.8%"},"-"]
["Value of Travel Time - Business",{"$f":"Defaults!B33","v":{"v":32.3,"d":"$32.30"}},{"v":32.3,"d":"$32.30"},"-"]
["Value of Travel Time - Personal",{"$f":"Defaults!B32","v":{"v":17.9,"d":"$17.90"}},{"v":17.9,"d":"$17.90"},"-"]
["Value of Travel Time - All Purposes",{"$f":"ROUND(B86*B87+B88*B89+(1-B86-B88)*B90,1)","v":{"v":19.6,"d":"$19.60"}},{"$f":"IFERROR(ROUND(C86*C87+C88*C89+(1-C86-C88)*C90,1),\"-\")","v":{"v":19.6,"d":"$19.60"}},"-"]
["Walking, Cycling, Waiting, Standing, and Transfer Time",{"$f":"Defaults!B36","v":{"v":35.8,"d":"$35.80"}},{"v":35.8,"d":"$35.80"},"-"]
["Truck Driver ",{"$f":"Defaults!B39","v":{"v":33.5,"d":"$33.50"}},{"v":33.5,"d":"$33.50"},"-"]
["Bus Driver",{"$f":"Defaults!B40","v":{"v":36.5,"d":"$36.50"}},{"v":36.5,"d":"$36.50"},"-"]
["Average Bus Occupancy",0,0,"-"]
["-"]
["Capital Cost and Residual Value"]
["Table 9. Expenditure Dollars Option"]
["Are costs entered in year of expenditure dollars (not adjusted for inflation)?","NO"]
["Enter future inflation rate for capital costs.",{"v":0,"d":"0%"}]
["Note: Capital costs can be entered in year of expenditure dollars or in real dollars. The tool applies inflation and discounting factors automatically if entered as year of expenditure dollars."]
["-"]
["Table 10. Already Incurred Costs"]
["Year","Costs","Real Costs","Discounted Costs"]
[2015,{"$f":"101804.01/5","v":{"v":20360.802,"d":"$20,361"}},{"$f":"IF($B$99=\"NO\",B105,IFERROR(B105*(IF(A105>$B$39, 1/((1+$B$100)^(A105-$B$39)),VLOOKUP(A105,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":20360.802,"d":"$20,361"}},{"$f":"IFERROR(IF(A105=\"\",\"\",IF(A105<=2020, C105, C105*VLOOKUP(A105,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":20360.802,"d":"$20,361"}}]
[2016,{"$f":"344006.89/5","v":{"v":68801.378,"d":"$68,801"}},{"$f":"IF($B$99=\"NO\",B106,IFERROR(B106*(IF(A106>$B$39, 1/((1+$B$100)^(A106-$B$39)),VLOOKUP(A106,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":68801.378,"d":"$68,801"}},{"$f":"IFERROR(IF(A106=\"\",\"\",IF(A106<=2020, C106, C106*VLOOKUP(A106,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":68801.378,"d":"$68,801"}}]
[2017,{"$f":"246752.04/5","v":{"v":49350.408,"d":"$49,350"}},{"$f":"IF($B$99=\"NO\",B107,IFERROR(B107*(IF(A107>$B$39, 1/((1+$B$100)^(A107-$B$39)),VLOOKUP(A107,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":49350.408,"d":"$49,350"}},{"$f":"IFERROR(IF(A107=\"\",\"\",IF(A107<=2020, C107, C107*VLOOKUP(A107,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":49350.408,"d":"$49,350"}}]
[2018,{"$f":"151861.34/5","v":{"v":30372.268,"d":"$30,372"}},{"$f":"IF($B$99=\"NO\",B108,IFERROR(B108*(IF(A108>$B$39, 1/((1+$B$100)^(A108-$B$39)),VLOOKUP(A108,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":30372.268,"d":"$30,372"}},{"$f":"IFERROR(IF(A108=\"\",\"\",IF(A108<=2020, C108, C108*VLOOKUP(A108,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":30372.268,"d":"$30,372"}}]
[2019,{"$f":"198964.79/5","v":{"v":39792.958,"d":"$39,793"}},{"$f":"IF($B$99=\"NO\",B109,IFERROR(B109*(IF(A109>$B$39, 1/((1+$B$100)^(A109-$B$39)),VLOOKUP(A109,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":39792.958,"d":"$39,793"}},{"$f":"IFERROR(IF(A109=\"\",\"\",IF(A109<=2020, C109, C109*VLOOKUP(A109,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":39792.958,"d":"$39,793"}}]
[2020,{"$f":"34341.94/5","v":{"v":6868.388000000001,"d":"$6,868"}},{"$f":"IF($B$99=\"NO\",B110,IFERROR(B110*(IF(A110>$B$39, 1/((1+$B$100)^(A110-$B$39)),VLOOKUP(A110,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":6868.388000000001,"d":"$6,868"}},{"$f":"IFERROR(IF(A110=\"\",\"\",IF(A110<=2020, C110, C110*VLOOKUP(A110,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":6868.388000000001,"d":"$6,868"}}]
[2021,{"$f":"233999.67/5","v":{"v":46799.934,"d":"$46,800"}},{"$f":"IF($B$99=\"NO\",B111,IFERROR(B111*(IF(A111>$B$39, 1/((1+$B$100)^(A111-$B$39)),VLOOKUP(A111,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":46799.934,"d":"$46,800"}},{"$f":"IFERROR(IF(A111=\"\",\"\",IF(A111<=2020, C111, C111*VLOOKUP(A111,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
[2022,{"$f":"435559.69/5","v":{"v":87111.938,"d":"$87,112"}},{"$f":"IF($B$99=\"NO\",B112,IFERROR(B112*(IF(A112>$B$39, 1/((1+$B$100)^(A112-$B$39)),VLOOKUP(A112,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":87111.938,"d":"$87,112"}},{"$f":"IFERROR(IF(A112=\"\",\"\",IF(A112<=2020, C112, C112*VLOOKUP(A112,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":87111.938,"d":"$87,112"}}]
[2023,{"$f":"140651.85/5","v":{"v":28130.370000000003,"d":"$28,130"}},{"$f":"IF($B$99=\"NO\",B113,IFERROR(B113*(IF(A113>$B$39, 1/((1+$B$100)^(A113-$B$39)),VLOOKUP(A113,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":28130.370000000003,"d":"$28,130"}},{"$f":"IFERROR(IF(A113=\"\",\"\",IF(A113<=2020, C113, C113*VLOOKUP(A113,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":27284.548981571297,"d":"$27,285"}}]
[2024,{"$f":"50904.52/5","v":{"v":10180.903999999999,"d":"$10,181"}},{"$f":"IF($B$99=\"NO\",B114,IFERROR(B114*(IF(A114>$B$39, 1/((1+$B$100)^(A114-$B$39)),VLOOKUP(A114,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":10180.903999999999,"d":"$10,181"}},{"$f":"IFERROR(IF(A114=\"\",\"\",IF(A114<=2020, C114, C114*VLOOKUP(A114,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":9577.87162464098,"d":"$9,578"}}]
["-","-",{"$f":"IF($B$99=\"NO\",B115,IFERROR(B115*(IF(A115>$B$39, 1/((1+$B$100)^(A115-$B$39)),VLOOKUP(A115,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A115=\"\",\"\",IF(A115<=2020, C115, C115*VLOOKUP(A115,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-"]
["Table 11. Capital Costs"]
["Year"," Costs","Real Costs","Discounted Costs"]
[{"$f":"IFERROR(IF($B$33=\"-\", \"N/A\", $B$33),\"N/A\")","v":2025},{"v":1672965.548793253,"d":"$1,672,966"},{"$f":"IF($B$99=\"NO\",B119,IFERROR(B119*(IF(A119>$B$39, 1/(1+$B$100)^(A119-$B$39),VLOOKUP(A119,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1672965.548793253,"d":"$1,672,966"}},{"$f":"IFERROR(IF(A119=\"N/A\",\"-\",C119*VLOOKUP(A119,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1526549.8883964147,"d":"$1,526,550"}}]
[{"$f":"IFERROR(IF(A119=\"N/A\",\"N/A\",IF(A119>=$B$34,\"N/A\",A119+1)),\"\")","v":2026},{"v":1672965.548793253,"d":"$1,672,966"},{"$f":"IF($B$99=\"NO\",B120,IFERROR(B120*(IF(A120>$B$39, 1/(1+$B$100)^(A120-$B$39),VLOOKUP(A120,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1672965.548793253,"d":"$1,672,966"}},{"$f":"IFERROR(IF(A120=\"N/A\",\"-\",C120*VLOOKUP(A120,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1480649.746262284,"d":"$1,480,650"}}]
[{"$f":"IF(A120=\"N/A\",\"N/A\",IF(A120>=$B$34,\"N/A\",A120+1))","v":2027},{"v":1672965.548793253,"d":"$1,672,966"},{"$f":"IF($B$99=\"NO\",B121,IFERROR(B121*(IF(A121>$B$39, 1/(1+$B$100)^(A121-$B$39),VLOOKUP(A121,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1672965.548793253,"d":"$1,672,966"}},{"$f":"IFERROR(IF(A121=\"N/A\",\"-\",C121*VLOOKUP(A121,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1436129.72479368,"d":"$1,436,130"}}]
[2028,{"v":1672965.548793253,"d":"$1,672,966"},{"$f":"IF($B$99=\"NO\",B122,IFERROR(B122*(IF(A122>$B$39, 1/(1+$B$100)^(A122-$B$39),VLOOKUP(A122,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1672965.548793253,"d":"$1,672,966"}},{"$f":"IFERROR(IF(A122=\"N/A\",\"-\",C122*VLOOKUP(A122,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1392948.3266670029,"d":"$1,392,948"}}]
[2029,{"v":1672965.548793253,"d":"$1,672,966"},{"$f":"IF($B$99=\"NO\",B123,IFERROR(B123*(IF(A123>$B$39, 1/(1+$B$100)^(A123-$B$39),VLOOKUP(A123,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1672965.548793253,"d":"$1,672,966"}},{"$f":"IFERROR(IF(A123=\"N/A\",\"-\",C123*VLOOKUP(A123,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1351065.3022958322,"d":"$1,351,065"}}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B124,IFERROR(B124*(IF(A124>$B$39, 1/(1+$B$100)^(A124-$B$39),VLOOKUP(A124,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A124=\"N/A\",\"-\",C124*VLOOKUP(A124,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B125,IFERROR(B125*(IF(A125>$B$39, 1/(1+$B$100)^(A125-$B$39),VLOOKUP(A125,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A125=\"N/A\",\"-\",C125*VLOOKUP(A125,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B126,IFERROR(B126*(IF(A126>$B$39, 1/(1+$B$100)^(A126-$B$39),VLOOKUP(A126,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A126=\"N/A\",\"-\",C126*VLOOKUP(A126,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B127,IFERROR(B127*(IF(A127>$B$39, 1/(1+$B$100)^(A127-$B$39),VLOOKUP(A127,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A127=\"N/A\",\"-\",C127*VLOOKUP(A127,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B128,IFERROR(B128*(IF(A128>$B$39, 1/(1+$B$100)^(A128-$B$39),VLOOKUP(A128,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A128=\"N/A\",\"-\",C128*VLOOKUP(A128,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B129,IFERROR(B129*(IF(A129>$B$39, 1/(1+$B$100)^(A129-$B$39),VLOOKUP(A129,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A129=\"N/A\",\"-\",C129*VLOOKUP(A129,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["-"]
["Table 12. Capital Cost Summary "]
["Total Capital Costs:",{"$f":"SUM(B105:B115)+SUM(B119:B129)","v":{"v":8752597.091966264,"d":"$8,752,597"}}]
["Total Real Capital Costs:",{"$f":"SUM(C105:C115)+SUM(C119:C129)","v":{"v":8752597.091966264,"d":"$8,752,597"}}]
["Total Discounted Capital Costs: ",{"$f":"SUM(D105:D115)+SUM(D119:D129)","v":{"v":7526863.549021426,"d":"$7,526,864"}}]
["-"]
["Table 13. Residual Value"]
["Share of Capital Costs","Asset Life (Years)","Explanation and Source"]
[{"v":1,"d":"100%"},75,"AASHTO"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"$f":"SUM(A138:A141)","v":{"v":1,"d":"100%"}},"Summation","N/A"]
["Note: If there are multiple components of the project for this specific bridge that different asset lives, enter the share of the project costs associated with the different project components and their asset life."]
["Note: The Summation cell should be 100%."]
["-"]
["Operating and Maintenance Costs (O&M)"]
["Table 14. Operating and Maintenance Costs Assumptions"]
["Which method would you like to use to enter O&M costs? ","Manual Entry"]
["Year of O&M costs Dollars",2024]
["Note: If you have O&M costs in the construction period you will need to use the manual entry option to enter the O&M costs in the construction period."]
["Note: The operating and  maintenance costs in the baseline should be entered to be consistent with your estimate of closure. If the bridge is closed in a future year (Table 25), there should not be maintenance costs for that year and thereafter."]
["Note: For frequency calculation option, all costs should be entered as year of expenditure. The tool applies inflation and discounting factors automatically."]
["-"]
["Table 15. Annual O&M Calculation Input"]
["Category ","Value"]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the No Build Scenario",{"v":0,"d":"0%"}]
["Annual O&M Costs in the Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario",{"v":0,"d":"0%"}]
["Note: The maintenance real growth rate represents the real cost increases year over year (e.g., from increased deterioration of the asset). It should not include inflation adjustments. "]
["-"]
["Table 16a. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16b. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16c. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16d. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["Note: The \"Occurs every _____ \" field in Tables 16a through 16d must be greater than or equal to 1, even if you are not adding an additional recurring maintenance cost. "]
["-"]
["Note: Manual O&M cost values should be entered in the year of dollar entered in Table 14. "]
["Table 17. Manual O&M Cost Entry "]
["Calendar Year","Analysis Year","No Build Annual Cost","Build Annual Cost","O&M Cost Difference Discounted"]
[{"$f":"IFERROR(IF(B32=\"Required\",\"N/A\",B32),\"N/A\")","v":2022},{"$f":"IFERROR(IF(A198=$B$35,1,IF(A198>$B$35,A198-$B$35+1,IF(A198<$B$35,A198-$B$35+1,\"N/A\"))),\"N/A\")","v":-7},0,0,{"$f":"IFERROR((C198-D198)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A198,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[{"$f":"IF(A198=\"N/A\",\"N/A\",IF(A198>=$B$35+$B$36-1,\"N/A\",A198+1))","v":2023},-6,0,0,{"$f":"IFERROR((C199-D199)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A199,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2024,-5,0,0,{"$f":"IFERROR((C200-D200)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A200,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2025,-4,0,0,{"$f":"IFERROR((C201-D201)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A201,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2026,-3,0,0,{"$f":"IFERROR((C202-D202)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A202,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2027,-2,0,0,{"$f":"IFERROR((C203-D203)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A203,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2028,-1,0,0,{"$f":"IFERROR((C204-D204)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A204,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2029,0,0,0,{"$f":"IFERROR((C205-D205)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A205,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2030,1,0,0,{"$f":"IFERROR((C206-D206)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A206,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2031,2,0,0,{"$f":"IFERROR((C207-D207)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A207,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2032,3,0,0,{"$f":"IFERROR((C208-D208)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A208,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2033,4,0,0,{"$f":"IFERROR((C209-D209)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A209,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2034,5,0,0,{"$f":"IFERROR((C210-D210)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A210,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2035,6,0,0,{"$f":"IFERROR((C211-D211)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A211,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2036,7,0,0,{"$f":"IFERROR((C212-D212)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A212,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2037,8,0,0,{"$f":"IFERROR((C213-D213)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A213,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2038,9,0,0,{"$f":"IFERROR((C214-D214)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A214,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2039,10,0,0,{"$f":"IFERROR((C215-D215)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A215,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2040,11,0,0,{"$f":"IFERROR((C216-D216)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A216,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2041,12,0,0,{"$f":"IFERROR((C217-D217)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A217,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2042,13,0,0,{"$f":"IFERROR((C218-D218)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A218,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2043,14,0,0,{"$f":"IFERROR((C219-D219)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A219,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2044,15,0,0,{"$f":"IFERROR((C220-D220)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A220,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2045,16,0,0,{"$f":"IFERROR((C221-D221)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A221,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2046,17,0,0,{"$f":"IFERROR((C222-D222)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A222,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2047,18,0,0,{"$f":"IFERROR((C223-D223)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A223,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2048,19,0,0,{"$f":"IFERROR((C224-D224)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A224,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2049,20,0,0,{"$f":"IFERROR((C225-D225)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A225,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2050,21,0,0,{"$f":"IFERROR((C226-D226)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A226,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2051,22,0,0,{"$f":"IFERROR((C227-D227)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A227,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2052,23,0,0,{"$f":"IFERROR((C228-D228)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A228,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2053,24,0,0,{"$f":"IFERROR((C229-D229)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A229,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2054,25,0,0,{"$f":"IFERROR((C230-D230)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A230,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2055,26,0,0,{"$f":"IFERROR((C231-D231)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A231,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2056,27,0,0,{"$f":"IFERROR((C232-D232)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A232,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2057,28,0,0,{"$f":"IFERROR((C233-D233)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A233,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2058,29,0,0,{"$f":"IFERROR((C234-D234)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A234,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2059,30,0,0,{"$f":"IFERROR((C235-D235)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A235,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C236-D236)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A236,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C237-D237)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A237,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["-"]
["Construction Disbenefits"]
["Table 18. Disbenefits Option"]
["Will project construction cause delays or increase crashes in the work zone, or cause other construction disbenefits?","YES"]
["Explanation/Methodology for disbenefits. If no construction disbenefits are calculated, explain why.","Required"]
[{"$f":"IF(B241=\"YES\",HYPERLINK(\"#A235\",\"If YES, then enter the requested information below and in Table 36.\"), HYPERLINK(\"#A262\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, then enter the requested information below and in Table 36."}]
["-"]
["For travel time disbenefits, enter the AADT by mode, minutes of delay by mode, and days of impact annually by year to calculate the total discounted travel time costs (Table 15). Enter the percent increase in crashes to calculate the total discounted crash costs (Table 15). These crash costs are estimated as a percent increase in the baseline crashes for the roadway on the theory that work zones may increase the inherent crash risk on the roadway. If no crash increases are expected due to the construction enter “0” percent for each year. "]
["Table 19. Travel Time and Safety Construction Disbenefits"]
["Year","Passenger AADT","Truck AADT","Bus AADT","Pedestrian AADT","Cyclist AADT","Vehicle \nDelay (minutes)","Pedestrian Delay (minutes)","Cyclist \nDelay (minutes)","Days of Impact Annually","Total Discounted Travel Time Disbenefits","Percent Increase in Crashes due to Work Zone","Total Discounted Safety Disbenefits"]
[{"$f":"$B$33","v":2025},1801,157,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C248*$C$93*G248/60,0)+IFERROR($C$91*$C$85*B248*G248/60,0)+IFERROR($C$91*$C$95*D248*G248/60,0)+IFERROR($C$94*G248/60*D248,0))*J248+IFERROR(E248*$C$92*H248/60*J248,0)+IFERROR(F248*$C$92*I248/60*J248,0))*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-17821208.70114625,"d":"$(17,821,209)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L248>0,-$E$417*(L248)*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[{"$f":"IFERROR(IF(A248=\"N/A\",\"N/A\",IF(A248>=$B$34,\"N/A\",A248+1)),\"\")","v":2026},1819,158,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C249*$C$93*G249/60,0)+IFERROR($C$91*$C$85*B249*G249/60,0)+IFERROR($C$91*$C$95*D249*G249/60,0)+IFERROR($C$94*G249/60*D249,0))*J249+IFERROR(E249*$C$92*H249/60*J249,0)+IFERROR(F249*$C$92*I249/60*J249,0))*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-17452987.57794776,"d":"$(17,452,988)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L249>0,-$E$417*(L249)*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2027,1837,160,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C250*$C$93*G250/60,0)+IFERROR($C$91*$C$85*B250*G250/60,0)+IFERROR($C$91*$C$95*D250*G250/60,0)+IFERROR($C$94*G250/60*D250,0))*J250+IFERROR(E250*$C$92*H250/60*J250,0)+IFERROR(F250*$C$92*I250/60*J250,0))*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-17099545.03457408,"d":"$(17,099,545)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L250>0,-$E$417*(L250)*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2028,1856,161,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C251*$C$93*G251/60,0)+IFERROR($C$91*$C$85*B251*G251/60,0)+IFERROR($C$91*$C$95*D251*G251/60,0)+IFERROR($C$94*G251/60*D251,0))*J251+IFERROR(E251*$C$92*H251/60*J251,0)+IFERROR(F251*$C$92*I251/60*J251,0))*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-16751383.66961598,"d":"$(16,751,384)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L251>0,-$E$417*(L251)*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2029,1874,163,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C252*$C$93*G252/60,0)+IFERROR($C$91*$C$85*B252*G252/60,0)+IFERROR($C$91*$C$95*D252*G252/60,0)+IFERROR($C$94*G252/60*D252,0))*J252+IFERROR(E252*$C$92*H252/60*J252,0)+IFERROR(F252*$C$92*I252/60*J252,0))*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-16408888.587866472,"d":"$(16,408,889)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L252>0,-$E$417*(L252)*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C253*$C$93*G253/60,0)+IFERROR($C$91*$C$85*B253*G253/60,0)+IFERROR($C$91*$C$95*D253*G253/60,0)+IFERROR($C$94*G253/60*D253,0))*J253+IFERROR(E253*$C$92*H253/60*J253,0)+IFERROR(F253*$C$92*I253/60*J253,0))*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L253>0,-$E$417*(L253)*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C254*$C$93*G254/60,0)+IFERROR($C$91*$C$85*B254*G254/60,0)+IFERROR($C$91*$C$95*D254*G254/60,0)+IFERROR($C$94*G254/60*D254,0))*J254+IFERROR(E254*$C$92*H254/60*J254,0)+IFERROR(F254*$C$92*I254/60*J254,0))*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L254>0,-$E$417*(L254)*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C255*$C$93*G255/60,0)+IFERROR($C$91*$C$85*B255*G255/60,0)+IFERROR($C$91*$C$95*D255*G255/60,0)+IFERROR($C$94*G255/60*D255,0))*J255+IFERROR(E255*$C$92*H255/60*J255,0)+IFERROR(F255*$C$92*I255/60*J255,0))*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L255>0,-$E$417*(L255)*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C256*$C$93*G256/60,0)+IFERROR($C$91*$C$85*B256*G256/60,0)+IFERROR($C$91*$C$95*D256*G256/60,0)+IFERROR($C$94*G256/60*D256,0))*J256+IFERROR(E256*$C$92*H256/60*J256,0)+IFERROR(F256*$C$92*I256/60*J256,0))*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L256>0,-$E$417*(L256)*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C257*$C$93*G257/60,0)+IFERROR($C$91*$C$85*B257*G257/60,0)+IFERROR($C$91*$C$95*D257*G257/60,0)+IFERROR($C$94*G257/60*D257,0))*J257+IFERROR(E257*$C$92*H257/60*J257,0)+IFERROR(F257*$C$92*I257/60*J257,0))*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L257>0,-$E$417*(L257)*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C258*$C$93*G258/60,0)+IFERROR($C$91*$C$85*B258*G258/60,0)+IFERROR($C$91*$C$95*D258*G258/60,0)+IFERROR($C$94*G258/60*D258,0))*J258+IFERROR(E258*$C$92*H258/60*J258,0)+IFERROR(F258*$C$92*I258/60*J258,0))*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L258>0,-$E$417*(L258)*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["Total Discounted Disbenefits","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUM(K248:K258)","v":{"v":-85534013.57115054,"d":"$(85,534,014)"}},"N/A",{"$f":"SUM(M248:M258)","v":0}]
["-"]
["If other travel impacts are caculated by applicant or the applicant has alternative approach to calcuating construction disbeneifts, enter those total discounted values below. "]
["Table 20. Other Construction Disbenefits "]
["Disbenefit Category","Total Discounted Disbenefits (-)","Explanation of Disbenefits"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["Note: Be sure to include your methodology and calculations in the overall application materials, if not included in this workbook. "]
["-"]
["Bridge Condition and Closures"]
["Note: This section is for benefits related to bridge load posting and closures from poor bridge condition. \nFor closures specifically due to weather, seismic or other extreme events, please use the Resilience to Weather, Seismic, or other Extreme Events section below."]
["Note: This section computes the travel time and vehicle operating cost savings from avoiding the detour of a bridge closure or posting. If the new bridge improves vehicle operations, then use Tables 41 through 43."]
["Table 21. Condition Impact Option"]
["Will the project improve or preserve the bridge's condition in a way that reduces the risk of closure and/or load posting?","YES"]
[{"$f":"IF(B277=\"YES\",HYPERLINK(\"#A269\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A329\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below."}]
["-"]
["Table 22. Bridge Details "]
["Variable","Value"]
["Bridge Currently Closed or Load Posted? (NBI)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPEN_CLOSED_POSTED_041]),FALSE)","v":"P"}]
["NBI Coding Translation",{"$f":"VLOOKUP(B282,Defaults!$A$344:$B$352,2,FALSE)","v":"Posted for load (may include other restrictions such a temporary bridges which are load posted)"}]
["Current Superstructure Condition Rating",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[SUPERSTRUCTURE_COND_059]),FALSE)","v":3}]
["Current Operating Rating (metric tons)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPERATING_RATING_064]),FALSE)","v":25.7}]
["-"]
["Table 23. Forecasted Condition Rating"]
["Bridge Component and Rating","Condition Rating Reference Value","NBIAS Forecast Year"]
["Overall Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)+$B$40)))","v":2023}]
["Overall Condition Rating 2",2,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=-1,\"Not forecasted to reach Condition Rating 2 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=99,\"Not forecasted to reach Condition Rating 2 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)+$B$40)))","v":2028}]
["Superstructure Condition Rating 4",4,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=-1,\"Not forecasted to reach Condition Rating 4 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=99,\"Not forecasted to reach Condition Rating 4 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)+$B$40)))","v":2023}]
["Superstructure Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)+$B$40)))","v":2023}]
["Note: Using FHWA's NBIAS software program, FHWA has estimated the expected year in which the bridge will enter a minimum condition rating of 3 and 2. See guidance Appendix B: NBIAS for how forecast of closure and load posting is calculated."]
["-"]
["If the bridge is not currently load posted or closed, enter up to three values of expected future load posting.  After entering the appropriate year, the user should enter the expected percentage reduction in truck traffic and in bus traffic for the load postings. "]
["Table 24. Anticipated Load Postings"]
["Load Posting Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in Truck Traffic","% Reduction in Bus Traffic","Explanation for year if not reference; for % reduction"]
["Load Posted, \nlevel 1",{"$f":"IF(C291=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C291=\"Not forecasted to reach Condition Rating 4 by 2070\", \"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285>40,OR(B282=\"A\",B282=\"G\")), \"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\",\n\nIF(AND( B284>4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND(B284=4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C292, \"; 50% for Truck and Bus\"), \"No Load Posting Forecasted\"))))))))))))","v":"2023; 100% for Truck and Bus"},2024,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 2",{"$f":"IF(C292=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C292=\"Not forecasted to reach Condition Rating 3 by 2070\",\"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND(B284>4,B285<=40,OR(B282=\"A\",B282=\"G\")),CONCATENATE(C292,\"; 100% for Truck and Bus\"),\"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\"))))))))))","v":"2023; 100% for Truck and Bus"},2024,{"v":1,"d":"100%"},{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 3","N/A",2070,{"v":0,"d":"0%"},{"v":0,"d":"0%"},"-"]
["-"]
["Table 25. Anticipated Closure"]
["Closure Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in All Traffic","Explanation for year if not reference; for % reduction"]
["Closure",{"$f":"IF(C290=\"No NBIAS forecast\",\"No NBIAS forecast\",IF(C290=\"Not forecasted to reach Condition Rating 2 by 2070\",\"Not forecasted to close by 2070\",CONCATENATE(C290+4,\"; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years\")))","v":"2032; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years"},2024,{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Note: If the bridge will be closed to pedestrians and bicyclists, be sure to enter their AADT in Tables 46 and 47 below."]
["-"]
["If the bridge closure will be partial in duration rather than indefinite, use the short-term closure fields below to enter the initial year of closure, the last year of closure, the recurrence (enter 30 if it only occurs once), the number of days of closure, and the percent reduction in all traffic on the bridge due to the closure."]
["Table 26a. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26b. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26c. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26d. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure",0]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Resilience to Weather, Seismic, or other Extreme Events"]
["Table 27. Resiliency Option"]
["Will the project improve the bridge's resiliency to weather, seismic, or other extreme events, reducing damage and/or closures, or other service interruptions?","YES"]
[{"$f":"IF(B342=\"YES\",HYPERLINK(\"#A334\",\"If YES, enter the requested information below using the probability-consequence method or other calculation method.\"), HYPERLINK(\"#A395\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below using the probability-consequence method or other calculation method."}]
["-"]
["Table 28. Probability Resilience Option"]
["Are you providing a probability-consequence analysis of the resilience impacts?","NO"]
[{"$f":"IF(B346=\"YES\",HYPERLINK(\"#A337\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A389\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If NO, the cells below will not be able to be edited, please skip down to the next subsection."}]
["Note: The consequence-probability approach requires defining a potential weather, seismic or extreme event, the annual probability of that event, and consequences of that event. This resiliency section is for maximum three independent events. Events with multiple level of consequences or dependent events require more complex modeling. Three suggested levels of consequences for each event are included to better reflect the range of consequence events that an asset may face. For guidance on accessing resilience see Resilience - Sustainability - Environment - FHWA (dot.gov). "]
["-"]
["Annual Probability of Event Occurrence: This table includes three independent events with three different consequence levels: (1) probability of an event occurrence that causes capacity reduction only (Table 30), i.e. not capacity reduction associated with structural damage; (2) the probability of an event occurrence with lesser structural damage consequence (Tables 31); and the probability of an event occurrence with larger structural damage consequence (Tables 32). The probability may change during the benefit period due to climate change or degradation of the remediation or other reasons which can be captured under probabilities for project open and final year."]
["Table 29. Annual Probability of Event Occurrence"]
["Consequence Level","Project Open Year","Final Year","Growth Rate","Explanation and source"]
["Volume Capacity Reduction Only",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C353-B353)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Lesser Structural Damage (Level one) Impacts",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C354-B354)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Larger Structural Damage (Level two)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C355-B355)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["-"]
["Volume Capacity Reduction: This consequence level refers to closure or service interruption of the asset reducing some amount of capacity for at least one day a year, but not cause any structural damage to the asset requiring repair. Traffic restriction may occur when a lane or speed reduction is imposed on the bridge or results from an onsite temporary detour.  A load restriction will occur when a load posting is imposed (ex. no trucks allowed). An example event that could cause this consequence would be a recurring flooding event that overtops the bridge or inundates roadways on approach to the bridge. \t"]
["Table 30. Volume Capacity Reduction Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Lesser Structural Damage (Level one): This consequence level can be any level of damage as long as it is correctly correlated with the event and its probability. The user could select a more-frequent less-damaging event or a less-frequent more-damaging event. "]
["Table 31. Lesser Structural Damage (Level one) Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Larger Structural Damage (Level two): This consequence level refers to the bridge no longer being structurally sound or capable of carrying traffic of any kind while it is being repaired. Per USDOT BCA guidance, the no build scenario cannot include rebuilding the bridge so any maintenance, repair, or operational costs under the failure consequence cannot amount to bridge reconstruction. "]
["Table 32. Larger Structural Damage (Level two)"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["Number of Fatalities in Year 1","-","-"]
["Number of Injuries in Year 1","-","-"]
["-"]
["Note: Other calculation method may include calculations that yield a benefit value but do not precisely follow the tool approach or is an engineering evaluation to determine if the bridge response satisfies for a design level extreme event.   Use the green box to enter a thorough explanation of the calculation method and results.  If a benefit value is calculated it may be included in the tool section Other Benefits Not Captured Elsewhere.  If a benefit value is not calculated the results of the calculation method or the results of a qualitative assessment may be explained in the Results sheet section designated for unquantified benefits.  "]
["Table 33. Other Resilience Method Option"]
["Are you providing an explanation of the other calculation method used?","NO"]
[{"$f":"IF(B391=\"YES\",HYPERLINK(\"#A389\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A395\",\"If NO, please skip down to the next subsection.\"))","v":"If NO, please skip down to the next subsection."}]
["-"]
["Please provide a qualitative explanation, link, or citation to the calculation method and results."]
["If this analysis results in a monetized benefits, please provide the data and explanation/methodology/source in Table 51 below."]
["Table 34. Other Resilience Method Explanation"]
["Explanation","-"]
["-"]
["-"]
["Safety Baseline, Detour Safety Benefits, and Safety Countermeasures"]
["Table 35. Crash Cost Estimate Option"]
["Are you using KABCO or General crash cost estimates? ","KABCO"]
["-"]
[{"$f":"HYPERLINK(\"https://www.nhtsa.gov/research-data/fatality-analysis-reporting-system-fars\", \"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)\")","v":"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)"}]
["If you selected that your project will cause workzone crashes or the project involves safety improvements on the bridge, enter historical crash data for the bridge (Table 36). Please provide the average annual crash rate for the detour route (3 years is preferred). "]
["Table 36. Historical Crash Data on the Current Bridge"]
["Crash Type","Years of Data","Number of Crashes","Average Annual Crashes","Average Annual Crash Cost Historical","Source for Crash; Calendar Years of Data"]
["Property Damage Only",5,0,{"$f":"IFERROR(IF(AND(B408>0,C408>0),C408/B408,0),\"N/A\")","v":0},{"$f":"IFERROR(D408*Defaults!B25, \"N/A\")","v":0},"Data are from 2019 to 2023; provided by MDOT"]
["No Injury",5,0,0,{"$f":"IFERROR(D409*Defaults!B6, \"N/A\")","v":0},"Same as above"]
["Possible Injury",5,0,0,{"$f":"IFERROR(D410*Defaults!B7, \"N/A\")","v":0},"Same as above"]
["Non-incapacitating",5,0,0,{"$f":"IFERROR(D411*Defaults!B8, \"N/A\")","v":0},"Same as above"]
["Incapacitating",5,0,0,{"$f":"IFERROR(D412*Defaults!B9, \"N/A\")","v":0},"Same as above"]
["Killed",5,0,0,{"$f":"IFERROR(D413*Defaults!B10, \"N/A\")","v":0},"Same as above"]
["Injured (severity unknown)",5,0,0,{"$f":"IFERROR(D414*Defaults!B11, \"N/A\")","v":0},"Same as above"]
["Injury","-","-","N/A",{"$f":"IFERROR(D415*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-","-","N/A",{"$f":"IFERROR(D416*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total Annual Crash Cost","N/A","N/A","N/A",{"$f":"SUM(E408:E416)","v":0},"N/A"]
["-"]
["Table 37. CMF Option"]
["Does the project improve safety on the bridge via a Crash Modification Factor (CMF)?","YES"]
[{"$f":"IF(B420=\"YES\",HYPERLINK(\"#A418\",\"If YES, then enter historical crash data and the relevant CMFs in the tables below.\"), HYPERLINK(\"#A453\",\"If NO, please skip down to the next subsection\"))","v":"If YES, then enter historical crash data and the relevant CMFs in the tables below."}]
["-"]
["Table 38. CMF Timeframe"]
["Category ","Benefit Period","Year"]
["Initial Year of CMF-related Safety Benefits",{"$f":"B35","v":2030},2030]
["Last Year of CMF-related Safety Benefits",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},2059]
["Note: Enter years of safety countermeasure impact which may differ from benefits period depending on project details. "]
["-"]
["Table 39. Safety Countermeasure - Crash Costs Avoided"]
["Crash Type","CMF","Average Annual Crashes Reduced","Average Annual Crash Costs Avoided","CMF Reference Number, if CMF Clearinghouse value is used (https://www.cmfclearinghouse.org/)","Explanation and Source for CMF"]
["Property Damage Only",0.66,{"$f":"IFERROR(IF(OR(B431<>\"\",B431<>0), D408*(1-B431),0),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C431*Defaults!B25, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["No Injury",0.66,{"v":0,"d":"0.00"},{"$f":"IFERROR(C432*Defaults!B6, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["Possible Injury",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C433*Defaults!B7, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Non-incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C434*Defaults!B8, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C435*Defaults!B9, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Killed",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C436*Defaults!B10, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injured (severity unknown)",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C437*Defaults!B14, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injury","-",{"$f":"IFERROR(IF(AND(B438<>\"\",B438<>0), D415*(1-B438),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C438*Defaults!B14, \"N/A\")","v":0},"-","-"]
["Fatal","-",{"$f":"IFERROR(IF(AND(B439<>\"\",B439<>0), D416*(1-B439),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C439*Defaults!B15, \"N/A\")","v":0},"-","-"]
["Total Annual Crash Cost","N/A","N/A",{"$f":"SUM(D431:D439)","v":0},"N/A","N/A"]
[{"$f":"HYPERLINK(\"https://www.transportation.gov/mission/office-secretary/office-policy/transportation-policy/benefit-cost-analysis-guidance/\", \"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed.\")","v":"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed."}]
[{"$f":"HYPERLINK(\"http://cmfclearinghouse.org/using_cmfs.cfm\", \"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse.\")","v":"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse."}]
["-"]
["Table 40. Safety Benefits due to Avoided Detouring"]
["Crash Type","Crash Rate per 100 Million VMT on Detour","Crash Cost Per Mile","Explanation and Source"]
["Property Damage Only",0,{"$f":"IFERROR(B446/100000000*Defaults!B25,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["No Injury",0,{"$f":"IFERROR(B447/100000000*Defaults!B6, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Possible Injury",0,{"$f":"IFERROR(B448/100000000*Defaults!B7, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Non-incapacitating",0,{"$f":"IFERROR(B449/100000000*Defaults!B8, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Incapacitating",0,{"$f":"IFERROR(B450/100000000*Defaults!B9,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Killed",0,{"$f":"IFERROR(B451/100000000*Defaults!B10,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injured (severity unknown)",0,{"$f":"IFERROR(B452/100000000*Defaults!B11,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injury","-",{"$f":"IFERROR(B453/100000000*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-",{"$f":"IFERROR(B454/100000000*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total","N/A",{"$f":"SUM(C446:C454)","v":0},"N/A"]
[{"$f":"HYPERLINK(\"https://www.bts.gov/content/motor-vehicle-safety-data\", \"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data.\")","v":"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data."}]
["-"]
["Travel Time and Mobility-Related Benefits"]
["Table 41. Travel Time Option"]
["Does the project improve travel time/mobility, separate from reducing bridge closures or load posting?","NO"]
[{"$f":"IF(B460=\"YES\",HYPERLINK(\"#A459\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A472\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Enter minutes saved and years of impact (which may be different than benefits period)"]
["Table 42. Travel Time Savings"]
["Initial or Last Year","Benefits Period","Year","Minutes Saved Per Vehicle"]
["Initial Year",{"$f":"B35","v":2030},"-","-"]
["Last Year",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},"-","-"]
["-"]
["Note: Table 43 is not referenced in the benefits calculation formulas. To enter travel time savings, you much enter minutes saved values in Table 43."]
["Table 43. Optional Travel Time Savings Calculator"]
["Year","Speed (mph) - No Build","Speed (mph) - Build","Distance Traveled on the Bridge (miles)","Minutes Saved Per Vehicle"]
["Initial Year","-","-","-",{"$f":"IFERROR((D472/B472-D472/C472)*60,\"-\")","v":"-"}]
["Final Year","-","-","-",{"$f":"IFERROR((D473/B473-D473/C473)*60,\"-\")","v":"-"}]
["To estimate minutes saved using speed, the following formula is used: [ (Bridge Length / Speed Without Project) — (Bridge Length / Speed With Project) ] x 60"]
["-"]
["Mobility-Related Emissions and Other Environmental Benefits"]
["Note: Emissions input parameters for emissions rate (grams) per mile for the detour route is computed automatically using MOVES and US DOT BCA Guidance, data as well as input parameters entered above including detour length, functional class and average speed. "]
["Table 44. Other Environmental Benefits Option"]
["Does the project have benefits related to improved wildlife connectivity, reduced noise, or improved water runoff?","NO"]
[{"$f":"IF(B479=\"YES\",HYPERLINK(\"#A478\",\"If YES, please enter the applicable values for the benefit(s) below.\"), HYPERLINK(\"#A484\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 45. Other Environmental Benefits "]
["Environmental Benefit Category","Annual Benefit ($) in Initial Year","Annual Growth Rate (%)","Initial Year","Last Year","Explanation and Source"]
["Wildlife Connectivity","-","-","-","-","-"]
["Noise","-","-","-","-","-"]
["Water Runoff","-","-","-","-","-"]
["-"]
["Pedestrian and Cyclist Benefits"]
["Table 46. Improved Pedestiran/Cycling Option"]
["Does the project improve pedestrian/cycling facilities or detour pedestrians or cyclists? ","NO"]
[{"$f":"IF(B490=\"YES\",HYPERLINK(\"#A489\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A525\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 47. Pedestrian and Cyclist AADT "]
["Scenario","First Year of Benefit Period","Last Year of Project Benefits","Explanation and Source"]
["No Build - Pedestrian AADT","-","-","-"]
["No Build -Cyclist AADT","-","-","-"]
["Build - Pedestrian AADT","-","-","-"]
["Build - Cyclist AADT","-","-","-"]
["-"]
["USDOT Guidance has benefit values for several non-vehicular improvements. Select all that apply:"]
["Table 48. Pedestrian and Cyclist Improvement Information"]
["Improvement","Input "]
["Extend Pedestrian Sidewalk Width?","NO"]
["If the sidewalk is widened, by how many additional feet?","-"]
["Reduce upslope by 1%? ","NO"]
["How many upslope percents reduced?","-"]
["Reduces traffic speed by 1 mph (for speeds ≤45 mph)?","NO"]
["How many mph reduced? ","-"]
["Reducing Traffic Volume by 1 Vehicle per Hour (for ADT ≤55,000)?","NO"]
["How many vehicles reduced?","-"]
["Install a Marked Crosswalk?","NO"]
["Average number of crossings on new marked crosswalks per trip?",0]
["Install a Signal for a Pedestrian Crossing?","NO"]
["Average number of crossings on new signaled crosswalks per trip?",0]
["Add a Cycling Path with At-Grade Crossings?","NO"]
["Add a Cycling Path with no At-Grade Crossings?","NO"]
["Add a Dedicated Cycling Lane?","NO"]
["Create a Cycling Boulevard/\"Sharrow\"?","NO"]
["Add a Separated Cycle Track?","NO"]
[{"$f":"HYPERLINK(\"#B493\",\"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6.\")","v":"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6."}]
[{"$f":"HYPERLINK(\"#B501\",\"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches.\")","v":"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches."}]
["-"]
["Table 49. Pedestrian and Cyclist Inputs"]
["Parameter","Reference","User Value"]
["Trips Induced from non-active modes (%)",{"$f":"0.89","v":{"v":0.89,"d":"89%"}},"-"]
["Length of the new or improved pedestrian/cycling facility (mi)","N/A","-"]
[{"$f":"HYPERLINK(Defaults!A1, \"Note: For more information on trips induced from non-active modes see Defaults tab.\")","v":"Note: For more information on trips induced from non-active modes see Defaults tab."}]
["-"]
["Other Quantified Benefits Not Captured Elsewhere"]
["Table 50. Additional Quantified Benefits Option"]
["Does the project have other quantified benefits not captured above?","NO"]
[{"$f":"IF(B531=\"YES\",HYPERLINK(\"#A530\",\"If YES, please enter the requested information for these additional benefits in the table below.\"), HYPERLINK(\"#A542\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 51. Additional Quantified Benefits "]
["Additional Benefit Category","Annual Benefit ($) in First Year","Annual Growth Rate (%)","First Year of Benefit","Last Year of Benefit","Explanation and Source"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-"]
["Manual Entry for AADT by Mode and Year"]
["Table 52. Manual Entry of AADT Option"]
["Will you manually enter AADT data for this project?","NO"]
["Explain the source of the manually entered AADT data.","-"]
[{"$f":"IF($B$548=\"YES\",HYPERLINK(\"#A548\",\"If YES, please enter the AADT values manually.\"), HYPERLINK(\"#A582\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 53. Manual Entry of AADT"]
["Calendar Year","Analysis Year","Passenger - \nNo Build","Trucks - \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A554<>\"N/A\",1,\"N/A\")","v":1},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IFERROR(IF(A554=\"N/A\",\"N/A\",IF(A554>=$B$35+$B$36-1,\"N/A\",A554+1)),\"N/A\")","v":2031},{"$f":"IF(A555<>\"N/A\",B554+1,\"N/A\")","v":2},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF(A555=\"N/A\",\"N/A\",IF(A555>=$B$35+$B$36-1,\"N/A\",A555+1))","v":2032},{"$f":"IF(A556<>\"N/A\",B555+1,\"N/A\")","v":3},"-","-","-","-","-","-","-","-","-","-"]
[2033,4,"-","-","-","-","-","-","-","-","-","-"]
[2034,5,"-","-","-","-","-","-","-","-","-","-"]
[2035,6,"-","-","-","-","-","-","-","-","-","-"]
[2036,7,"-","-","-","-","-","-","-","-","-","-"]
[2037,8,"-","-","-","-","-","-","-","-","-","-"]
[2038,9,"-","-","-","-","-","-","-","-","-","-"]
[2039,10,"-","-","-","-","-","-","-","-","-","-"]
[2040,11,"-","-","-","-","-","-","-","-","-","-"]
[2041,12,"-","-","-","-","-","-","-","-","-","-"]
[2042,13,"-","-","-","-","-","-","-","-","-","-"]
[2043,14,"-","-","-","-","-","-","-","-","-","-"]
[2044,15,"-","-","-","-","-","-","-","-","-","-"]
[2045,16,"-","-","-","-","-","-","-","-","-","-"]
[2046,17,"-","-","-","-","-","-","-","-","-","-"]
[2047,18,"-","-","-","-","-","-","-","-","-","-"]
[2048,19,"-","-","-","-","-","-","-","-","-","-"]
[2049,20,"-","-","-","-","-","-","-","-","-","-"]
[2050,21,"-","-","-","-","-","-","-","-","-","-"]
[2051,22,"-","-","-","-","-","-","-","-","-","-"]
[2052,23,"-","-","-","-","-","-","-","-","-","-"]
[2053,24,"-","-","-","-","-","-","-","-","-","-"]
[2054,25,"-","-","-","-","-","-","-","-","-","-"]
[2055,26,"-","-","-","-","-","-","-","-","-","-"]
[2056,27,"-","-","-","-","-","-","-","-","-","-"]
[2057,28,"-","-","-","-","-","-","-","-","-","-"]
[2058,29,"-","-","-","-","-","-","-","-","-","-"]
[2059,30,"-","-","-","-","-","-","-","-","-","-"]
["-"]
["End of Input. The rest of this form is data maintained by the tool, but is available for review."]
[{"$f":"HYPERLINK(Results!A1, \"Go To Results Tab\")","v":"Go To Results Tab"}]
["-"]
["AADT by Mode and Year"]
["Table 54. Calculated AADT"]
["Calendar Year","Analysis Year","Passenger - No Build","Trucks -  \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A591<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(C554=\"-\", $B$548=\"YES\"),0,IF(AND(C554>=0, $B$548=\"YES\"),C554,IF($B591=1,($F$47),IF($B591=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B591-1)+($F$47)))))),\"0\")","v":1932},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(D554=\"-\", $B$548=\"YES\"), 0,IF(AND(D554>=0, $B$548=\"YES\"), D554,IF($B591=1,($F$48),IF($B591=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B591-1)+($F$48)))))),\"0\")","v":168},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(E554=\"-\", $B$548=\"YES\"), 0,IF(AND(E554>=0, $B$548=\"YES\"),E554,IF($B591=1,($F$49),IF($B591=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B591-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F554=\"-\", $B$548=\"YES\"), 0,IF($B591=\"N/A\",\"\",IF(AND(F554>=0,$B$548=\"YES\"),F554,IF($B591=1,$B$495,IF($B591=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B591-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(G554=\"-\", $B$548=\"YES\"),0,IF(AND(G554>=0, $B$548=\"YES\"),G554,IF($B591=1,$B$496,IF($B591=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B591-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(H554=\"-\", $B$548=\"YES\"),0,IF(AND(H554>=0, $B$548=\"YES\"),H554,IF($B591=1,($F$50),IF($B591=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B591-1)+($F$50)))))),\"0\")","v":1932},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(I554=\"-\", $B$548=\"YES\"),0,IF(AND(I554>=0, $B$548=\"YES\"),I554,IF($B591=1,($F$51),IF($B591=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B591-1)+($F$51)))))),\"0\")","v":168},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(J554=\"-\", $B$548=\"YES\"),0,IF(AND(J554>=0, $B$548=\"YES\"),J554,IF($B591=1,($F$52),IF($B591=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B591-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(K554=\"-\", $B$548=\"YES\"),0,IF(AND(K554>=0, $B$548=\"YES\"),K554,IF($B591=1,$B$497,IF($B591=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B591-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(L554=\"-\", $B$548=\"YES\"),0,IF(AND(L554>=0, $B$548=\"YES\"),L554,IF($B591=1,$B$498,IF($B591=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B591-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IFERROR(IF(A591=\"N/A\",\"N/A\",IF(A591>=$B$35+$B$36-1,\"N/A\",A591+1)), \"N/A\")","v":2031},{"$f":"IF(A592<>\"N/A\",B591+1,\"N/A\")","v":2},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(C555=\"-\", $B$548=\"YES\"),0,IF(AND(C555>=0, $B$548=\"YES\"),C555,IF($B592=1,($F$47),IF($B592=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B592-1)+($F$47)))))),\"0\")","v":{"v":1952.4827586206898,"d":"1952"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(D555=\"-\", $B$548=\"YES\"), 0,IF(AND(D555>=0, $B$548=\"YES\"), D555,IF($B592=1,($F$48),IF($B592=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B592-1)+($F$48)))))),\"0\")","v":{"v":169.79310344827587,"d":"170"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(E555=\"-\", $B$548=\"YES\"), 0,IF(AND(E555>=0, $B$548=\"YES\"),E555,IF($B592=1,($F$49),IF($B592=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B592-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F555=\"-\", $B$548=\"YES\"), 0,IF($B592=\"N/A\",\"\",IF(AND(F555>=0,$B$548=\"YES\"),F555,IF($B592=1,$B$495,IF($B592=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B592-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(G555=\"-\", $B$548=\"YES\"),0,IF(AND(G555>=0, $B$548=\"YES\"),G555,IF($B592=1,$B$496,IF($B592=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B592-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(H555=\"-\", $B$548=\"YES\"),0,IF(AND(H555>=0, $B$548=\"YES\"),H555,IF($B592=1,($F$50),IF($B592=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B592-1)+($F$50)))))),\"0\")","v":{"v":1952.4827586206898,"d":"1952"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(I555=\"-\", $B$548=\"YES\"),0,IF(AND(I555>=0, $B$548=\"YES\"),I555,IF($B592=1,($F$51),IF($B592=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B592-1)+($F$51)))))),\"0\")","v":{"v":169.79310344827587,"d":"170"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(J555=\"-\", $B$548=\"YES\"),0,IF(AND(J555>=0, $B$548=\"YES\"),J555,IF($B592=1,($F$52),IF($B592=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B592-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(K555=\"-\", $B$548=\"YES\"),0,IF(AND(K555>=0, $B$548=\"YES\"),K555,IF($B592=1,$B$497,IF($B592=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B592-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(L555=\"-\", $B$548=\"YES\"),0,IF(AND(L555>=0, $B$548=\"YES\"),L555,IF($B592=1,$B$498,IF($B592=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B592-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IF(A592=\"N/A\",\"N/A\",IF(A592>=$B$35+$B$36-1,\"N/A\",A592+1))","v":2032},3,{"v":1972.9655172413793,"d":"1973"},{"v":171.58620689655172,"d":"172"},0,"0","0",{"v":1972.9655172413793,"d":"1973"},{"v":171.58620689655172,"d":"172"},0,"0","0"]
[2033,4,{"v":1993.448275862069,"d":"1993"},{"v":173.3793103448276,"d":"173"},0,"0","0",{"v":1993.448275862069,"d":"1993"},{"v":173.3793103448276,"d":"173"},0,"0","0"]
[2034,5,{"v":2013.9310344827586,"d":"2014"},{"v":175.17241379310346,"d":"175"},0,"0","0",{"v":2013.9310344827586,"d":"2014"},{"v":175.17241379310346,"d":"175"},0,"0","0"]
[2035,6,{"v":2034.4137931034484,"d":"2034"},{"v":176.9655172413793,"d":"177"},0,"0","0",{"v":2034.4137931034484,"d":"2034"},{"v":176.9655172413793,"d":"177"},0,"0","0"]
[2036,7,{"v":2054.896551724138,"d":"2055"},{"v":178.75862068965517,"d":"179"},0,"0","0",{"v":2054.896551724138,"d":"2055"},{"v":178.75862068965517,"d":"179"},0,"0","0"]
[2037,8,{"v":2075.3793103448274,"d":"2075"},{"v":180.55172413793105,"d":"181"},0,"0","0",{"v":2075.3793103448274,"d":"2075"},{"v":180.55172413793105,"d":"181"},0,"0","0"]
[2038,9,{"v":2095.862068965517,"d":"2096"},{"v":182.3448275862069,"d":"182"},0,"0","0",{"v":2095.862068965517,"d":"2096"},{"v":182.3448275862069,"d":"182"},0,"0","0"]
[2039,10,{"v":2116.344827586207,"d":"2116"},{"v":184.13793103448276,"d":"184"},0,"0","0",{"v":2116.344827586207,"d":"2116"},{"v":184.13793103448276,"d":"184"},0,"0","0"]
[2040,11,{"v":2136.8275862068967,"d":"2137"},{"v":185.9310344827586,"d":"186"},0,"0","0",{"v":2136.8275862068967,"d":"2137"},{"v":185.9310344827586,"d":"186"},0,"0","0"]
[2041,12,{"v":2157.310344827586,"d":"2157"},{"v":187.72413793103448,"d":"188"},0,"0","0",{"v":2157.310344827586,"d":"2157"},{"v":187.72413793103448,"d":"188"},0,"0","0"]
[2042,13,{"v":2177.793103448276,"d":"2178"},{"v":189.51724137931035,"d":"190"},0,"0","0",{"v":2177.793103448276,"d":"2178"},{"v":189.51724137931035,"d":"190"},0,"0","0"]
[2043,14,{"v":2198.2758620689656,"d":"2198"},{"v":191.31034482758622,"d":"191"},0,"0","0",{"v":2198.2758620689656,"d":"2198"},{"v":191.31034482758622,"d":"191"},0,"0","0"]
[2044,15,{"v":2218.7586206896553,"d":"2219"},{"v":193.10344827586206,"d":"193"},0,"0","0",{"v":2218.7586206896553,"d":"2219"},{"v":193.10344827586206,"d":"193"},0,"0","0"]
[2045,16,{"v":2239.2413793103447,"d":"2239"},{"v":194.89655172413794,"d":"195"},0,"0","0",{"v":2239.2413793103447,"d":"2239"},{"v":194.89655172413794,"d":"195"},0,"0","0"]
[2046,17,{"v":2259.7241379310344,"d":"2260"},{"v":196.68965517241378,"d":"197"},0,"0","0",{"v":2259.7241379310344,"d":"2260"},{"v":196.68965517241378,"d":"197"},0,"0","0"]
[2047,18,{"v":2280.206896551724,"d":"2280"},{"v":198.48275862068965,"d":"198"},0,"0","0",{"v":2280.206896551724,"d":"2280"},{"v":198.48275862068965,"d":"198"},0,"0","0"]
[2048,19,{"v":2300.689655172414,"d":"2301"},{"v":200.27586206896552,"d":"200"},0,"0","0",{"v":2300.689655172414,"d":"2301"},{"v":200.27586206896552,"d":"200"},0,"0","0"]
[2049,20,{"v":2321.1724137931033,"d":"2321"},{"v":202.0689655172414,"d":"202"},0,"0","0",{"v":2321.1724137931033,"d":"2321"},{"v":202.0689655172414,"d":"202"},0,"0","0"]
[2050,21,{"v":2341.655172413793,"d":"2342"},{"v":203.86206896551724,"d":"204"},0,"0","0",{"v":2341.655172413793,"d":"2342"},{"v":203.86206896551724,"d":"204"},0,"0","0"]
[2051,{"$f":"IF(A612<>\"N/A\",B611+1,\"N/A\")","v":22},{"v":2362.137931034483,"d":"2362"},{"v":205.6551724137931,"d":"206"},0,"0","0",{"v":2362.137931034483,"d":"2362"},{"v":205.6551724137931,"d":"206"},0,"0","0"]
[2052,{"$f":"IF(A613<>\"N/A\",B612+1,\"N/A\")","v":23},{"v":2382.6206896551726,"d":"2383"},{"v":207.44827586206895,"d":"207"},0,"0","0",{"v":2382.6206896551726,"d":"2383"},{"v":207.44827586206895,"d":"207"},0,"0","0"]
[2053,24,{"v":2403.103448275862,"d":"2403"},{"v":209.24137931034483,"d":"209"},0,"0","0",{"v":2403.103448275862,"d":"2403"},{"v":209.24137931034483,"d":"209"},0,"0","0"]
[2054,25,{"v":2423.5862068965516,"d":"2424"},{"v":211.0344827586207,"d":"211"},0,"0","0",{"v":2423.5862068965516,"d":"2424"},{"v":211.0344827586207,"d":"211"},0,"0","0"]
[2055,26,{"v":2444.0689655172414,"d":"2444"},{"v":212.82758620689657,"d":"213"},0,"0","0",{"v":2444.0689655172414,"d":"2444"},{"v":212.82758620689657,"d":"213"},0,"0","0"]
[2056,27,{"v":2464.551724137931,"d":"2465"},{"v":214.6206896551724,"d":"215"},0,"0","0",{"v":2464.551724137931,"d":"2465"},{"v":214.6206896551724,"d":"215"},0,"0","0"]
[2057,28,{"v":2485.0344827586205,"d":"2485"},{"v":216.41379310344828,"d":"216"},0,"0","0",{"v":2485.0344827586205,"d":"2485"},{"v":216.41379310344828,"d":"216"},0,"0","0"]
[2058,29,{"v":2505.5172413793102,"d":"2506"},{"v":218.20689655172413,"d":"218"},0,"0","0",{"v":2505.5172413793102,"d":"2506"},{"v":218.20689655172413,"d":"218"},0,"0","0"]
[2059,30,2526,220,0,"0","0",2526,220,0,"0","0"]
["-"]
["Detour Emissions $ per mile"]
["Table 55. Calculated Emission Inputs"]
["Variable","Value"]
["Detour MOVES Functional Class",{"$f":"VLOOKUP(B$62,Defaults!$B$359:$D$371, 3,TRUE)","v":"Rural Unrestricted"}]
["Detour Average Speed, Rounded",{"$f":"IF(C69>70, 70, IF(C69<5, 10, MROUND(C69,10)))","v":60}]
["-"]
["Table 56. Calculated Emission Outputs"]
["Calendar Year","Analysis Year","NOX - Passenger","SOX - Passenger","PM2.5 - Passenger","CO2 - Passenger","NOX - \nTrucks","SOX - Trucks","PM2.5 - Trucks","CO2 - \nTrucks","Passenger - Non-CO2 Emissions Total","Trucks - Non-CO2 Emissions Total"]
[{"$f":"IF(OR(B35=\"Required\",B35=\"-\"), \"N/A\", B35)","v":2030},{"$f":"IF(A630<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0685762395279008,"d":"$0.0686"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2743544333505489,"d":"$0.2744"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"$f":"SUM(G630:I630)","v":{"v":0.10115324672738685,"d":"$0.10"}}]
[{"$f":"IF(A630=\"N/A\",\"N/A\",IF(A630>=$B$35+$B$36-1,\"N/A\",A630+1))","v":2031},{"$f":"IF(A631<>\"N/A\",B630+1,\"N/A\")","v":2},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.06991040761210122,"d":"$0.0699"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.27969206824063736,"d":"$0.2797"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"$f":"SUM(G631:I631)","v":{"v":0.10115324672738685,"d":"$0.10"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},{"$f":"IF(A632<>\"N/A\",B631+1,\"N/A\")","v":3},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07071090846262146,"d":"$0.0707"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2828946491746905,"d":"$0.2829"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2033,4,{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07204507654682188,"d":"$0.0720"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.28823228406477897,"d":"$0.2882"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2034,5,{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0731124110141822,"d":"$0.0731"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29250239197684974,"d":"$0.2925"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2035,6,{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0741797454815425,"d":"$0.0742"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29677249988892057,"d":"$0.2968"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2036,7,{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07524707994890284,"d":"$0.0752"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3010426078009914,"d":"$0.3010"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2037,8,{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07658124803310325,"d":"$0.0766"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3063802426910799,"d":"$0.3064"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2038,9,{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0773817488836235,"d":"$0.0774"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30958282362513295,"d":"$0.3096"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2039,10,{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07844908335098381,"d":"$0.0784"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3138529315372038,"d":"$0.3139"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2040,11,{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07046055875038228,"d":"$0.0705"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2872621930535375,"d":"$0.2873"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2041,12,{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07140317492095595,"d":"$0.0714"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2911051655358591,"d":"$0.2911"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2042,13,{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07258144513417306,"d":"$0.0726"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29590888113876107,"d":"$0.2959"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2043,14,{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07352406130474673,"d":"$0.0735"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2997518536210826,"d":"$0.2998"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2044,15,{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07470233151796382,"d":"$0.0747"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3045555692239846,"d":"$0.3046"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2045,16,{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0756449476885375,"d":"$0.0756"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30839854170630615,"d":"$0.3084"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2046,17,{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07682321790175459,"d":"$0.0768"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3132022573092081,"d":"$0.3132"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2047,18,{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07800148811497169,"d":"$0.0780"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31800597291211014,"d":"$0.3180"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2048,19,{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07917975832818878,"d":"$0.0792"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32280968851501207,"d":"$0.3228"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2049,20,{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08012237449876246,"d":"$0.0801"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3266526609973336,"d":"$0.3267"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2050,21,{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07786101109532678,"d":"$0.0779"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31233704946661495,"d":"$0.3123"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2051,22,{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07876374745585231,"d":"$0.0788"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3159583485908656,"d":"$0.3160"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2052,23,{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07966648381637785,"d":"$0.0797"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31957964771511616,"d":"$0.3196"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2053,24,{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2054,25,{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2055,26,{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2056,27,{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2057,28,{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2058,29,{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2059,30,{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321700[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
["-"]
["BCA Annual Calculations"]
["Table 57. BCA Annual Calculations"]
["Calendar Year","Analysis Year","Discounted Safety","Discounted Travel Time","Discounted VOC","Discounted Resilience","Discounted Health and Amenity","Discounted CO2 Emissions","Discounted Non-CO2 Emissions","Discounted Other Environmental","Discounted Maintenance Cost Savings","Discounted Residual Value","Discounted Other Benefits","Total Discounted Benefits","Total Discounted Costs","Net Present Value","7 Percent Discount Rate","3 Percent Discount Rate"]
[{"$f":"IFERROR(\"Pre-Benefits Period\", \"N/A\")","v":"Pre-Benefits Period"},{"$f":"IF(A664>0, 0,0)","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",M259,0)))","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",K259,0)))","v":{"v":-85534013.57115054,"d":"$(85,534,014)"}},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUMIFS(E198:E237, B198:B237, \"<=\"&0)","v":0},"N/A",{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",-(IFERROR(ABS(B264),0)+IFERROR(ABS(B265),0)+IFERROR(ABS(B266),0)+IFERROR(ABS(B267),0)+IFERROR(ABS(B268),0)+IFERROR(ABS(B269),0)+IFERROR(ABS(B270),0)),0)))","v":0},{"$f":"SUM(_xlfn.IFNA(BCACalc321201322701[[#This Row],[Discounted Safety]:[Discounted Other Benefits]],0))","v":{"v":-85534013.57115054,"d":"$(85,534,014)"}},{"$f":"B134","v":{"v":7526863.549021426,"d":"$7,526,864"}},{"$f":"N664-O664","v":{"v":-93060877.12017196,"d":"$(93,060,877)"}},{"$f":"IF(A664=\"N/A\",0,VLOOKUP(A664,Defaults!$A$290:$B$340,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(A664=\"N/A\", 0,VLOOKUP(A664,Defaults!$A$290:$C$340,3,FALSE))","v":{"$error":"#N/A"}}]
[{"$f":"IF(OR(B35=0,B35=\"Required\"), \"N/A\", B35)","v":2030},{"$f":"IF(A665<>\"N/A\",B664+1,\"N/A\")","v":1},{"$f":"(IF(A665=\"N/A\",0,(\n\n+N(\"Avoided crashes due to CMF\")\n+IF($B$420=\"YES\",IF(OR(A665<$C$425,A665>$C$426),0,(((SUM($H591:$J591)-SUM($C591:$E591))/SUM($C591:$E591))*0.5*$D$440) + ((SUM($C591:$E591)/SUM($C$591:$E$591))*$D$440)))\n\n+N(\"Avoided detour benefits\")\n+IF($B$277=\"YES\",IF(A665=\"N/A\",0, IF(A665>=$C$304, $D$304*$C$68*$C$455*SUM(C591:E591),\nIF( A665>=$C$300, $D$300*$C$68*$C$455*D591+$E$300*$C$68*$C$455*E591,\nIF(A665>=$C$299, $D$299*$C$68*$C$455*D591+$E$299*$C$68*$C$455*E591,\nIF(A665>=$C$298,$D$298*$C$68*$C$455*D591+$E$298*$C$68*$C$455*E591,0)))))*365,0)\n\n+N(\"Avoided detour benefits - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*$C$455*SUM(C591:E591),0),0),0)\n)))*Q665","v":0},{"$f":"(IF($A665=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A665>=$C$466, $A665<=$C$467)),\n($C591+(0.5*($H591-$C591)))*$C$85*$C$91*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+($D591+(0.5*($I591-$D591)))*$C$93*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+(($E591+(0.5*($J591-$E591)))*$C$94+($E591+(0.5*($J591-$E591)))*$C$91*$C$95)*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,\nIF(A665>=$C$304,$D$304*$C$68/$C$69*(($C$93*D591)+($C$91*$C$85*C591)+($C$91*$C$95*E591+E591*$C$94))+IFERROR($D$304*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),\nIF(A665>=$C$300,($D$300*$C$68/$C$69*(($C$93*D591))+($E$300*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$299,($D$299*$C$68/$C$69*(($C$93*D591))+($E$299*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$298,($D$298*$C$68/$C$69*(($C$93*D591))+($E$298*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$329*$B$330*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$337*$B$338*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$313*$B$314*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$321*$B$322*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I591:J591)-SUM(D591:E591))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H591-C591))))\n\n))*Q665)","v":{"v":17432732.5865017,"d":"$17,432,733"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I591:J591)-SUM(D591:E591))+(Defaults!$B$59*0.5*$C$72*(H591-C591)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D591+$E$300*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D591+$E$299*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D591+$E$298*$C$68*(Defaults!$B$60)*E591,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0),0)))*Q665","v":{"v":18127847.002609268,"d":"$18,127,847"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A665=\"N/A\",0,(\n(($B$355+($D$355*($B665-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B665-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B665-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B665-1)))*(($B$386-$C$386)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B665-1)))*(($B$387-$C$387)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C591*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C591*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D591*$C$93)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E591*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F591*$C$92/Defaults!$B$258+$G591*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L630*$E591)\n\n))*Q665\n\n+(IF(A665=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J630*$E591))\n\n))*R665,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A665=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K591-F591)*Defaults!$C$254*Defaults!$C$250)\n+((L591-G591)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F591*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K591-F591)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F591*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K591-F591)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F591*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K591-F591)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F591*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K591-F591)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F591*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K591-F591)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F591*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K591-F591)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G591*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G591*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G591*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G591*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G591*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L591-G591)*$C$526*365*0.5,0))),0)*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J630*(I591-D591))+(F630*(H591-C591))+((J591-E591)*J630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304, $D$304*$C$68*((J630*D591)+(F630*C591)+(E591*J630)),\nIF( A665>=$C$300, $D$300*$C$68*J630*D591+$E$300*$C$68*J630*E591,\nIF(A665>=$C$299, $D$299*$C$68*J630*D591+$E$299*$C$68*J630*E591,\nIF(A665>=$C$298,$D$298*$C$68*J630*D591+$E$298*$C$68*J630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0))),0))))*R665","v":{"v":2876185.5089983703,"d":"$2,876,186"}},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L630*(I591-D591))+(K630*(H591-C591))+((J591-E591)*L630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304,$D$304*$C$68*((L630*D591)+(L630*E591)+(K630*C591)),\nIF(A665>=$C$300,$D$300*$C$68*L630*D591+$E$300*$C$68*L630*E591,\nIF(A665>=$C$299,$D$299*$C$68*L630*D591+$E$299*$C$68*L630*E591,\nIF(A665>=$C$298,$D$298*$C$68*L630*D591+$E$298*$C$68*L630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0))),0))))*Q665","v":{"v":419098.91436084034,"d":"$419,099"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I591:J591)-SUM(D591:E591)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H591-C591)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A665=\"N/A\",A665<D$484,A665>E$484),0,\nB$484*(1+C$484)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$485,A665>E$485),0,B$485*(1+C$485)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$486,A665>E$486),0,B$486*(1+C$486)^(B665-1))),0)\n\n))*Q665","v":{"v":14899.600276117206,"d":"$14,900"}},{"$f":"(IF(A665=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B665-1)))-($B$158*((1+$B$159)^(B665-1)))),0)\n\n+(IFERROR(IF(AND(A665>=$B$164,A665<=($B$165),MOD((A665-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A665>=$B$172,A665<=($B$173),MOD((A665-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A665>=$B$180,A665<=($B$181),MOD((A665-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A665>=$B$188,A665<=($B$189),MOD((A665-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q665))\n\n+IFERROR(SUMIF($A$198:$A$237,A665,$E$198:$E$237),0)","v":0},{"$f":"IFERROR((IF(A665=($B$35+$B$36-1),IFERROR(($A$138*$B$133*($B$138-$B$36)/$B$138),0)+IFERROR(($A$139*$B$133*($B$139-$B$36)/$B$139),0)+IFERROR(($A$140*$B$133*($B$140-$B$36)/$B$140),0)+IFERROR(($A$141*$B$133*($B$141-$B$36)/$B$141),0),0))*Q665, 0)","v":0},{"$f":"IF($B$531=\"YES\",(\nIF(OR(A665=\"N/A\",A665<D$536,A665>E$536),0,B$536*(1+C$536)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$537,A665>E$537),0,B$537*(1+C$537)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$538,A665>E$538),0,B$538*(1+C$538)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$539,A665>E$539),0,B$539*(1+C$539)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$540,A665>E$540),0,B$540*(1+C$540)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$541,A665>E$541),0,B$541*(1+C$541)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$542,A665>E$542),0,B$542*(1+C$542)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$543,A665>E$543),0,B$543*(1+C$543)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$544,A665>E$544),0,B$544*(1+C$544)^(B665-1))\n)*Q665,0)","v":0},{"$f":"C665+D665+E665+F665+G665+H665+L665+M665+K665+J665+I665","v":{"v":38870763.612746306,"d":"$38,870,764"}},0,{"$f":"N665-O665","v":{"v":38870763.612746306,"d":"$38,870,764"}},{"$f":"IF(A665=\"N/A\",0,VLOOKUP(A665,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7833046013764873,"d":"0.78"}},{"$f":"IF(A665=\"N/A\", 0,VLOOKUP(A665,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8534903711901116,"d":"0.85"}}]
[{"$f":"IFERROR(IF(A665=\"N/A\",\"N/A\",IF(A665>=$B$35+$B$36-1,\"N/A\",A665+1)), \"N/A\")","v":2031},2,0,{"$f":"(IF($A666=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A666>=$C$466, $A666<=$C$467)),\n($C592+(0.5*($H592-$C592)))*$C$85*$C$91*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+($D592+(0.5*($I592-$D592)))*$C$93*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+(($E592+(0.5*($J592-$E592)))*$C$94+($E592+(0.5*($J592-$E592)))*$C$91*$C$95)*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,\nIF(A666>=$C$304,$D$304*$C$68/$C$69*(($C$93*D592)+($C$91*$C$85*C592)+($C$91*$C$95*E592+E592*$C$94))+IFERROR($D$304*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),\nIF(A666>=$C$300,($D$300*$C$68/$C$69*(($C$93*D592))+($E$300*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$299,($D$299*$C$68/$C$69*(($C$93*D592))+($E$299*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$298,($D$298*$C$68/$C$69*(($C$93*D592))+($E$298*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$329*$B$330*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$337*$B$338*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$313*$B$314*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$321*$B$322*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I592:J592)-SUM(D592:E592))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H592-C592))))\n\n))*Q666)","v":{"v":17087934.7729701,"d":"$17,087,935"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I592:J592)-SUM(D592:E592))+(Defaults!$B$59*0.5*$C$72*(H592-C592)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D592+$E$300*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D592+$E$299*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D592+$E$298*$C$68*(Defaults!$B$60)*E592,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0),0)))*Q666","v":{"v":17769417.64378281,"d":"$17,769,418"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A666=\"N/A\",0,(\n(($B$355+($D$355*($B666-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B666-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B666-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B666-1)))*(($B$386-$C$386)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B666-1)))*(($B$387-$C$387)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C592*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C592*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D592*$C$93)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E592*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F592*$C$92/Defaults!$B$258+$G592*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L631*$E592)\n\n))*Q666\n\n+(IF(A666=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J631*$E592))\n\n))*R666,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A666=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K592-F592)*Defaults!$C$254*Defaults!$C$250)\n+((L592-G592)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F592*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K592-F592)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F592*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K592-F592)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F592*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K592-F592)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F592*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K592-F592)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F592*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K592-F592)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F592*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K592-F592)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G592*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G592*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G592*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G592*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G592*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L592-G592)*$C$526*365*0.5,0))),0)*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J631*(I592-D592))+(F631*(H592-C592))+((J592-E592)*J631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304, $D$304*$C$68*((J631*D592)+(F631*C592)+(E592*J631)),\nIF( A666>=$C$300, $D$300*$C$68*J631*D592+$E$300*$C$68*J631*E592,\nIF(A666>=$C$299, $D$299*$C$68*J631*D592+$E$299*$C$68*J631*E592,\nIF(A666>=$C$298,$D$298*$C$68*J631*D592+$E$298*$C$68*J631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0))),0))))*R666","v":{"v":2905178.985266483,"d":"$2,905,179"}},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L631*(I592-D592))+(K631*(H592-C592))+((J592-E592)*L631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304,$D$304*$C$68*((L631*D592)+(L631*E592)+(K631*C592)),\nIF(A666>=$C$300,$D$300*$C$68*L631*D592+$E$300*$C$68*L631*E592,\nIF(A666>=$C$299,$D$299*$C$68*L631*D592+$E$299*$C$68*L631*E592,\nIF(A666>=$C$298,$D$298*$C$68*L631*D592+$E$298*$C$68*L631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0))),0))))*Q666","v":{"v":410824.50826168974,"d":"$410,825"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I592:J592)-SUM(D592:E592)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H592-C592)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A666=\"N/A\",A666<D$484,A666>E$484),0,\nB$484*(1+C$484)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$485,A666>E$485),0,B$485*(1+C$485)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$486,A666>E$486),0,B$486*(1+C$486)^(B666-1))),0)\n\n))*Q666","v":{"v":14605.450482145241,"d":"$14,605"}},{"$f":"(IF(A666=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B666-1)))-($B$158*((1+$B$159)^(B666-1)))),0)\n\n+(IFERROR(IF(AND(A666>=$B$164,A666<=($B$165),MOD((A666-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A666>=$B$172,A666<=($B$173),MOD((A666-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A666>=$B$180,A666<=($B$181),MOD((A666-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A666>=$B$188,A666<=($B$189),MOD((A666-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q666))\n\n+IFERROR(SUMIF($A$198:$A$237,A666,$E$198:$E$237),0)","v":0},0,{"$f":"IF($B$531=\"YES\",(\nIF(OR(A666=\"N/A\",A666<D$536,A666>E$536),0,B$536*(1+C$536)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$537,A666>E$537),0,B$537*(1+C$537)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$538,A666>E$538),0,B$538*(1+C$538)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$539,A666>E$539),0,B$539*(1+C$539)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$540,A666>E$540),0,B$540*(1+C$540)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$541,A666>E$541),0,B$541*(1+C$541)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$542,A666>E$542),0,B$542*(1+C$542)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$543,A666>E$543),0,B$543*(1+C$543)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$544,A666>E$544),0,B$544*(1+C$544)^(B666-1))\n)*Q666,0)","v":0},{"$f":"C666+D666+E666+F666+G666+H666+L666+M666+K666+J666+I666","v":{"v":38187961.36076322,"d":"$38,187,961"}},0,{"$f":"N666-O666","v":{"v":38187961.36076322,"d":"$38,187,961"}},{"$f":"IF(A666=\"N/A\",0,VLOOKUP(A666,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7597522806755455,"d":"0.76"}},{"$f":"IF(A666=\"N/A\", 0,VLOOKUP(A666,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8367552658726585,"d":"0.84"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},3,0,{"$f":"(IF($A667=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A667>=$C$466, $A667<=$C$467)),\n($C593+(0.5*($H593-$C593)))*$C$85*$C$91*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+($D593+(0.5*($I593-$D593)))*$C$93*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+(($E593+(0.5*($J593-$E593)))*$C$94+($E593+(0.5*($J593-$E593)))*$C$91*$C$95)*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A667=\"N/A\",0,\nIF(A667>=$C$304,$D$304*$C$68/$C$69*(($C$93*D593)+($C$91*$C$85*C593)+($C$91*$C$95*E593+E593*$C$94))+IFERROR($D$304*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),\nIF(A667>=$C$300,($D$300*$C$68/$C$69*(($C$93*D593))+($E$300*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$299,($D$299*$C$68/$C$69*(($C$93*D593))+($E$299*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$298,($D$298*$C$68/$C$69*(($C$93*D593))+($E$298*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$329*$B$330*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$337*$B$338*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$313*$B$314*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$321*$B$322*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I593:J593)-SUM(D593:E593))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H593-C593))))\n\n))*Q667)","v":{"v":16748111.092845965,"d":"$16,748,111"}},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I593:J593)-SUM(D593:E593))+(Defaults!$B$59*0.5*$C$72*(H593-C593)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D593+$E$300*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D593+$E$299*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D593+$E$298*$C$68*(Defaults!$B$60)*E593,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0),0)))*Q667","v":{"v":17416153.72423907,"d":"$17,416,154"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A667=\"N/A\",0,(\n(($B$355+($D$355*($B667-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B667-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B667-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B667-1)))*(($B$386-$C$386)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B667-1)))*(($B$387-$C$387)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C593*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C593*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D593*$C$93)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E593*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F593*$C$92/Defaults!$B$258+$G593*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L632*$E593)\n\n))*Q667\n\n+(IF(A667=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J632*$E593))\n\n))*R667,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A667=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K593-F593)*Defaults!$C$254*Defaults!$C$250)\n+((L593-G593)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F593*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K593-F593)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F593*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K593-F593)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F593*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K593-F593)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F593*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K593-F593)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F593*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K593-F593)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F593*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K593-F593)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G593*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G593*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G593*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G593*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G593*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L593-G593)*$C$526*365*0.5,0))),0)*Q667","v":0},{"v":2911101.4872192456,"d":"$2,911,101"},{"v":402668.79186984646,"d":"$402,669"},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I593:J593)-SUM(D593:E593)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H593-C593)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A667=\"N/A\",A667<D$484,A667>E$484),0,\nB$484*(1+C$484)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$485,A667>E$485),0,B$485*(1+C$485)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$486,A667>E$486),0,B$486*(1+C$486)^(B667-1))),0)\n\n))*Q667","v":{"v":14315.519212902713,"d":"$14,316"}},0,0,0,{"v":37492350.61538703,"d":"$37,492,351"},0,{"v":37492350.61538703,"d":"$37,492,351"},{"$f":"IF(A667=\"N/A\",0,VLOOKUP(A667,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7369081286862711,"d":"0.74"}},{"$f":"IF(A667=\"N/A\", 0,VLOOKUP(A667,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8203482998751553,"d":"0.82"}}]
[2033,4,0,{"$f":"(IF($A668=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A668>=$C$466, $A668<=$C$467)),\n($C594+(0.5*($H594-$C594)))*$C$85*$C$91*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+($D594+(0.5*($I594-$D594)))*$C$93*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+(($E594+(0.5*($J594-$E594)))*$C$94+($E594+(0.5*($J594-$E594)))*$C$91*$C$95)*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A668=\"N/A\",0,\nIF(A668>=$C$304,$D$304*$C$68/$C$69*(($C$93*D594)+($C$91*$C$85*C594)+($C$91*$C$95*E594+E594*$C$94))+IFERROR($D$304*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),\nIF(A668>=$C$300,($D$300*$C$68/$C$69*(($C$93*D594))+($E$300*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$299,($D$299*$C$68/$C$69*(($C$93*D594))+($E$299*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$298,($D$298*$C$68/$C$69*(($C$93*D594))+($E$298*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$329*$B$330*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$337*$B$338*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$313*$B$314*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$321*$B$322*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I594:J594)-SUM(D594:E594))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H594-C594))))\n\n))*Q668)","v":{"v":16413274.146914408,"d":"$16,413,274"}},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I594:J594)-SUM(D594:E594))+(Defaults!$B$59*0.5*$C$72*(H594-C594)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D594+$E$300*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D594+$E$299*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D594+$E$298*$C$68*(Defaults!$B$60)*E594,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0),0)))*Q668","v":{"v":17068068.664417744,"d":"$17,068,069"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A668=\"N/A\",0,(\n(($B$355+($D$355*($B668-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B668-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B668-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B668-1)))*(($B$386-$C$386)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B668-1)))*(($B$387-$C$387)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C594*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C594*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D594*$C$93)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E594*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F594*$C$92/Defaults!$B$258+$G594*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L633*$E594)\n\n))*Q668\n\n+(IF(A668=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J633*$E594))\n\n))*R668,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A668=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K594-F594)*Defaults!$C$254*Defaults!$C$250)\n+((L594-G594)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F594*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K594-F594)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F594*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K594-F594)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F594*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K594-F594)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F594*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K594-F594)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F594*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K594-F594)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F594*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K594-F594)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G594*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G594*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G594*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G594*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G594*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L594-G594)*$C$526*365*0.5,0))),0)*Q668","v":0},{"v":2938110.5703785364,"d":"$2,938,111"},{"v":394632.10839714133,"d":"$394,632"},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I594:J594)-SUM(D594:E594)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H594-C594)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A668=\"N/A\",A668<D$484,A668>E$484),0,\nB$484*(1+C$484)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$485,A668>E$485),0,B$485*(1+C$485)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$486,A668>E$486),0,B$486*(1+C$486)^(B668-1))),0)\n\n))*Q668","v":{"v":14029.818718523218,"d":"$14,030"}},0,0,0,{"v":36828115.30882635,"d":"$36,828,115"},0,{"v":36828115.30882635,"d":"$36,828,115"},{"$f":"IF(A668=\"N/A\",0,VLOOKUP(A668,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7147508522660244,"d":"0.71"}},{"$f":"IF(A668=\"N/A\", 0,VLOOKUP(A668,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8042630390932897,"d":"0.80"}}]
[2034,5,0,{"$f":"(IF($A669=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A669>=$C$466, $A669<=$C$467)),\n($C595+(0.5*($H595-$C595)))*$C$85*$C$91*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+($D595+(0.5*($I595-$D595)))*$C$93*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+(($E595+(0.5*($J595-$E595)))*$C$94+($E595+(0.5*($J595-$E595)))*$C$91*$C$95)*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A669=\"N/A\",0,\nIF(A669>=$C$304,$D$304*$C$68/$C$69*(($C$93*D595)+($C$91*$C$85*C595)+($C$91*$C$95*E595+E595*$C$94))+IFERROR($D$304*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),\nIF(A669>=$C$300,($D$300*$C$68/$C$69*(($C$93*D595))+($E$300*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$299,($D$299*$C$68/$C$69*(($C$93*D595))+($E$299*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$298,($D$298*$C$68/$C$69*(($C$93*D595))+($E$298*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$329*$B$330*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$337*$B$338*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$313*$B$314*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$321*$B$322*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I595:J595)-SUM(D595:E595))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H595-C595))))\n\n))*Q669)","v":{"v":16083431.28119615,"d":"$16,083,431"}},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I595:J595)-SUM(D595:E595))+(Defaults!$B$59*0.5*$C$72*(H595-C595)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D595+$E$300*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D595+$E$299*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D595+$E$298*$C$68*(Defaults!$B$60)*E595,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0),0)))*Q669","v":{"v":16725170.407748092,"d":"$16,725,170"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A669=\"N/A\",0,(\n(($B$355+($D$355*($B669-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B669-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B669-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B669-1)))*(($B$386-$C$386)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B669-1)))*(($B$387-$C$387)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C595*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C595*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D595*$C$93)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E595*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F595*$C$92/Defaults!$B$258+$G595*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L634*$E595)\n\n))*Q669\n\n+(IF(A669=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J634*$E595))\n\n))*R669,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A669=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K595-F595)*Defaults!$C$254*Defaults!$C$250)\n+((L595-G595)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F595*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K595-F595)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F595*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K595-F595)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F595*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K595-F595)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F595*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K595-F595)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F595*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K595-F595)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F595*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K595-F595)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G595*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G595*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G595*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G595*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G595*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L595-G595)*$C$526*365*0.5,0))),0)*Q669","v":0},{"v":2953260.9662103653,"d":"$2,953,261"},{"v":386714.6731112984,"d":"$386,715"},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I595:J595)-SUM(D595:E595)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H595-C595)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A669=\"N/A\",A669<D$484,A669>E$484),0,\nB$484*(1+C$484)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$485,A669>E$485),0,B$485*(1+C$485)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$486,A669>E$486),0,B$486*(1+C$486)^(B669-1))),0)\n\n))*Q669","v":{"v":13748.356698592097,"d":"$13,748"}},0,0,0,{"v":36162325.6849645,"d":"$36,162,326"},0,{"v":36162325.6849645,"d":"$36,162,326"},{"$f":"IF(A669=\"N/A\",0,VLOOKUP(A669,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6932597985121478,"d":"0.69"}},{"$f":"IF(A669=\"N/A\", 0,VLOOKUP(A669,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7884931755816564,"d":"0.79"}}]
[2035,6,0,{"$f":"(IF($A670=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A670>=$C$466, $A670<=$C$467)),\n($C596+(0.5*($H596-$C596)))*$C$85*$C$91*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+($D596+(0.5*($I596-$D596)))*$C$93*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+(($E596+(0.5*($J596-$E596)))*$C$94+($E596+(0.5*($J596-$E596)))*$C$91*$C$95)*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A670=\"N/A\",0,\nIF(A670>=$C$304,$D$304*$C$68/$C$69*(($C$93*D596)+($C$91*$C$85*C596)+($C$91*$C$95*E596+E596*$C$94))+IFERROR($D$304*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),\nIF(A670>=$C$300,($D$300*$C$68/$C$69*(($C$93*D596))+($E$300*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$299,($D$299*$C$68/$C$69*(($C$93*D596))+($E$299*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$298,($D$298*$C$68/$C$69*(($C$93*D596))+($E$298*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$329*$B$330*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$337*$B$338*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$313*$B$314*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$321*$B$322*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I596:J596)-SUM(D596:E596))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H596-C596))))\n\n))*Q670)","v":{"v":15758584.891554866,"d":"$15,758,585"}},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I596:J596)-SUM(D596:E596))+(Defaults!$B$59*0.5*$C$72*(H596-C596)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D596+$E$300*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D596+$E$299*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D596+$E$298*$C$68*(Defaults!$B$60)*E596,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0),0)))*Q670","v":{"v":16387461.73788015,"d":"$16,387,462"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A670=\"N/A\",0,(\n(($B$355+($D$355*($B670-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B670-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B670-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B670-1)))*(($B$386-$C$386)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B670-1)))*(($B$387-$C$387)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C596*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C596*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D596*$C$93)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E596*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F596*$C$92/Defaults!$B$258+$G596*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L635*$E596)\n\n))*Q670\n\n+(IF(A670=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J635*$E596))\n\n))*R670,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A670=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K596-F596)*Defaults!$C$254*Defaults!$C$250)\n+((L596-G596)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F596*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K596-F596)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F596*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K596-F596)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F596*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K596-F596)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F596*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K596-F596)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F596*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K596-F596)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F596*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K596-F596)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G596*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G596*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G596*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G596*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G596*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L596-G596)*$C$526*365*0.5,0))),0)*Q670","v":0},{"v":2967548.8294733297,"d":"$2,967,549"},{"v":378916.5807196651,"d":"$378,917"},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I596:J596)-SUM(D596:E596)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H596-C596)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A670=\"N/A\",A670<D$484,A670>E$484),0,\nB$484*(1+C$484)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$485,A670>E$485),0,B$485*(1+C$485)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$486,A670>E$486),0,B$486*(1+C$486)^(B670-1))),0)\n\n))*Q670","v":{"v":13471.136564722214,"d":"$13,471"}},0,0,0,{"v":35505983.17619274,"d":"$35,505,983"},0,{"v":35505983.17619274,"d":"$35,505,983"},{"$f":"IF(A670=\"N/A\",0,VLOOKUP(A670,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6724149355112976,"d":"0.67"}},{"$f":"IF(A670=\"N/A\", 0,VLOOKUP(A670,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7730325250800554,"d":"0.77"}}]
[2036,7,0,{"$f":"(IF($A671=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A671>=$C$466, $A671<=$C$467)),\n($C597+(0.5*($H597-$C597)))*$C$85*$C$91*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+($D597+(0.5*($I597-$D597)))*$C$93*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+(($E597+(0.5*($J597-$E597)))*$C$94+($E597+(0.5*($J597-$E597)))*$C$91*$C$95)*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A671=\"N/A\",0,\nIF(A671>=$C$304,$D$304*$C$68/$C$69*(($C$93*D597)+($C$91*$C$85*C597)+($C$91*$C$95*E597+E597*$C$94))+IFERROR($D$304*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),\nIF(A671>=$C$300,($D$300*$C$68/$C$69*(($C$93*D597))+($E$300*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$299,($D$299*$C$68/$C$69*(($C$93*D597))+($E$299*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$298,($D$298*$C$68/$C$69*(($C$93*D597))+($E$298*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$329*$B$330*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$337*$B$338*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$313*$B$314*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$321*$B$322*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I597:J597)-SUM(D597:E597))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H597-C597))))\n\n))*Q671)","v":{"v":15438732.714737406,"d":"$15,438,733"}},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I597:J597)-SUM(D597:E597))+(Defaults!$B$59*0.5*$C$72*(H597-C597)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D597+$E$300*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D597+$E$299*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D597+$E$298*$C$68*(Defaults!$B$60)*E597,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0),0)))*Q671","v":{"v":16054940.581790661,"d":"$16,054,941"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A671=\"N/A\",0,(\n(($B$355+($D$355*($B671-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B671-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B671-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B671-1)))*(($B$386-$C$386)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B671-1)))*(($B$387-$C$387)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C597*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C597*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D597*$C$93)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E597*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F597*$C$92/Defaults!$B$258+$G597*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L636*$E597)\n\n))*Q671\n\n+(IF(A671=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J636*$E597))\n\n))*R671,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A671=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K597-F597)*Defaults!$C$254*Defaults!$C$250)\n+((L597-G597)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F597*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K597-F597)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F597*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K597-F597)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F597*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K597-F597)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F597*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K597-F597)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F597*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K597-F597)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F597*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K597-F597)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G597*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G597*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G597*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G597*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G597*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L597-G597)*$C$526*365*0.5,0))),0)*Q671","v":0},{"v":2980985.273694671,"d":"$2,980,985"},{"v":371237.81242458685,"d":"$371,238"},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I597:J597)-SUM(D597:E597)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H597-C597)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A671=\"N/A\",A671<D$484,A671>E$484),0,\nB$484*(1+C$484)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$485,A671>E$485),0,B$485*(1+C$485)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$486,A671>E$486),0,B$486*(1+C$486)^(B671-1))),0)\n\n))*Q671","v":{"v":13198.157691453507,"d":"$13,198"}},0,0,0,{"v":34859094.54033878,"d":"$34,859,095"},0,{"v":34859094.54033878,"d":"$34,859,095"},{"$f":"IF(A671=\"N/A\",0,VLOOKUP(A671,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6521968336676021,"d":"0.65"}},{"$f":"IF(A671=\"N/A\", 0,VLOOKUP(A671,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7578750245882895,"d":"0.76"}}]
[2037,8,0,{"$f":"(IF($A672=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A672>=$C$466, $A672<=$C$467)),\n($C598+(0.5*($H598-$C598)))*$C$85*$C$91*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+($D598+(0.5*($I598-$D598)))*$C$93*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+(($E598+(0.5*($J598-$E598)))*$C$94+($E598+(0.5*($J598-$E598)))*$C$91*$C$95)*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A672=\"N/A\",0,\nIF(A672>=$C$304,$D$304*$C$68/$C$69*(($C$93*D598)+($C$91*$C$85*C598)+($C$91*$C$95*E598+E598*$C$94))+IFERROR($D$304*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),\nIF(A672>=$C$300,($D$300*$C$68/$C$69*(($C$93*D598))+($E$300*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$299,($D$299*$C$68/$C$69*(($C$93*D598))+($E$299*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$298,($D$298*$C$68/$C$69*(($C$93*D598))+($E$298*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$329*$B$330*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$337*$B$338*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$313*$B$314*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$321*$B$322*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I598:J598)-SUM(D598:E598))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H598-C598))))\n\n))*Q672)","v":{"v":15123868.106387407,"d":"$15,123,868"}},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I598:J598)-SUM(D598:E598))+(Defaults!$B$59*0.5*$C$72*(H598-C598)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D598+$E$300*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D598+$E$299*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D598+$E$298*$C$68*(Defaults!$B$60)*E598,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0),0)))*Q672","v":{"v":15727600.299326302,"d":"$15,727,600"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A672=\"N/A\",0,(\n(($B$355+($D$355*($B672-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B672-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B672-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B672-1)))*(($B$386-$C$386)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B672-1)))*(($B$387-$C$387)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C598*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C598*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D598*$C$93)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E598*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F598*$C$92/Defaults!$B$258+$G598*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L637*$E598)\n\n))*Q672\n\n+(IF(A672=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J637*$E598))\n\n))*R672,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A672=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K598-F598)*Defaults!$C$254*Defaults!$C$250)\n+((L598-G598)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F598*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K598-F598)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F598*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K598-F598)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F598*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K598-F598)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F598*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K598-F598)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F598*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K598-F598)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F598*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K598-F598)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G598*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G598*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G598*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G598*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G598*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L598-G598)*$C$526*365*0.5,0))),0)*Q672","v":0},{"v":3004048.707968419,"d":"$3,004,049"},{"v":363678.2426634964,"d":"$363,678"},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I598:J598)-SUM(D598:E598)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H598-C598)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A672=\"N/A\",A672<D$484,A672>E$484),0,\nB$484*(1+C$484)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$485,A672>E$485),0,B$485*(1+C$485)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$486,A672>E$486),0,B$486*(1+C$486)^(B672-1))),0)\n\n))*Q672","v":{"v":12929.415655941204,"d":"$12,929"}},0,0,0,{"v":34232124.772001565,"d":"$34,232,125"},0,{"v":34232124.772001565,"d":"$34,232,125"},{"$f":"IF(A672=\"N/A\",0,VLOOKUP(A672,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6325866475922426,"d":"0.63"}},{"$f":"IF(A672=\"N/A\", 0,VLOOKUP(A672,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7430147299885193,"d":"0.74"}}]
[2038,9,0,{"$f":"(IF($A673=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A673>=$C$466, $A673<=$C$467)),\n($C599+(0.5*($H599-$C599)))*$C$85*$C$91*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+($D599+(0.5*($I599-$D599)))*$C$93*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+(($E599+(0.5*($J599-$E599)))*$C$94+($E599+(0.5*($J599-$E599)))*$C$91*$C$95)*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A673=\"N/A\",0,\nIF(A673>=$C$304,$D$304*$C$68/$C$69*(($C$93*D599)+($C$91*$C$85*C599)+($C$91*$C$95*E599+E599*$C$94))+IFERROR($D$304*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),\nIF(A673>=$C$300,($D$300*$C$68/$C$69*(($C$93*D599))+($E$300*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$299,($D$299*$C$68/$C$69*(($C$93*D599))+($E$299*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$298,($D$298*$C$68/$C$69*(($C$93*D599))+($E$298*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$329*$B$330*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$337*$B$338*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$313*$B$314*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$321*$B$322*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I599:J599)-SUM(D599:E599))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H599-C599))))\n\n))*Q673)","v":{"v":14813980.306552565,"d":"$14,813,980"}},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I599:J599)-SUM(D599:E599))+(Defaults!$B$59*0.5*$C$72*(H599-C599)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D599+$E$300*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D599+$E$299*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D599+$E$298*$C$68*(Defaults!$B$60)*E599,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0),0)))*Q673","v":{"v":15405429.95972587,"d":"$15,405,430"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A673=\"N/A\",0,(\n(($B$355+($D$355*($B673-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B673-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B673-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B673-1)))*(($B$386-$C$386)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B673-1)))*(($B$387-$C$387)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C599*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C599*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D599*$C$93)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E599*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F599*$C$92/Defaults!$B$258+$G599*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L638*$E599)\n\n))*Q673\n\n+(IF(A673=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J638*$E599))\n\n))*R673,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A673=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K599-F599)*Defaults!$C$254*Defaults!$C$250)\n+((L599-G599)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F599*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K599-F599)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F599*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K599-F599)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F599*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K599-F599)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F599*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K599-F599)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F599*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K599-F599)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F599*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K599-F599)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G599*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G599*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G599*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G599*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G599*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L599-G599)*$C$526*365*0.5,0))),0)*Q673","v":0},{"v":3005349.4739479497,"d":"$3,005,349"},{"v":356237.64554630197,"d":"$356,238"},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I599:J599)-SUM(D599:E599)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H599-C599)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A673=\"N/A\",A673<D$484,A673>E$484),0,\nB$484*(1+C$484)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$485,A673>E$485),0,B$485*(1+C$485)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$486,A673>E$486),0,B$486*(1+C$486)^(B673-1))),0)\n\n))*Q673","v":{"v":12664.902466880018,"d":"$12,665"}},0,0,0,{"v":33593662.28823956,"d":"$33,593,662"},0,{"v":33593662.28823956,"d":"$33,593,662"},{"$f":"IF(A673=\"N/A\",0,VLOOKUP(A673,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6135660985375776,"d":"0.61"}},{"$f":"IF(A673=\"N/A\", 0,VLOOKUP(A673,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7284458137142344,"d":"0.73"}}]
[2039,10,0,{"$f":"(IF($A674=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A674>=$C$466, $A674<=$C$467)),\n($C600+(0.5*($H600-$C600)))*$C$85*$C$91*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+($D600+(0.5*($I600-$D600)))*$C$93*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+(($E600+(0.5*($J600-$E600)))*$C$94+($E600+(0.5*($J600-$E600)))*$C$91*$C$95)*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A674=\"N/A\",0,\nIF(A674>=$C$304,$D$304*$C$68/$C$69*(($C$93*D600)+($C$91*$C$85*C600)+($C$91*$C$95*E600+E600*$C$94))+IFERROR($D$304*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),\nIF(A674>=$C$300,($D$300*$C$68/$C$69*(($C$93*D600))+($E$300*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$299,($D$299*$C$68/$C$69*(($C$93*D600))+($E$299*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$298,($D$298*$C$68/$C$69*(($C$93*D600))+($E$298*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$329*$B$330*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$337*$B$338*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$313*$B$314*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$321*$B$322*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I600:J600)-SUM(D600:E600))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H600-C600))))\n\n))*Q674)","v":{"v":14509054.693186287,"d":"$14,509,055"}},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I600:J600)-SUM(D600:E600))+(Defaults!$B$59*0.5*$C$72*(H600-C600)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D600+$E$300*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D600+$E$299*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D600+$E$298*$C$68*(Defaults!$B$60)*E600,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0),0)))*Q674","v":{"v":15088414.605642587,"d":"$15,088,415"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A674=\"N/A\",0,(\n(($B$355+($D$355*($B674-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B674-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B674-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B674-1)))*(($B$386-$C$386)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B674-1)))*(($B$387-$C$387)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C600*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C600*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D600*$C$93)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E600*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F600*$C$92/Defaults!$B$258+$G600*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L639*$E600)\n\n))*Q674\n\n+(IF(A674=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J639*$E600))\n\n))*R674,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A674=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K600-F600)*Defaults!$C$254*Defaults!$C$250)\n+((L600-G600)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F600*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K600-F600)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F600*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K600-F600)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F600*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K600-F600)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F600*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K600-F600)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F600*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K600-F600)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F600*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K600-F600)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G600*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G600*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G600*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G600*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G600*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L600-G600)*$C$526*365*0.5,0))),0)*Q674","v":0},{"v":3016300.51368292,"d":"$3,016,301"},{"v":348915.70100218005,"d":"$348,916"},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I600:J600)-SUM(D600:E600)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H600-C600)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A674=\"N/A\",A674<D$484,A674>E$484),0,\nB$484*(1+C$484)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$485,A674>E$485),0,B$485*(1+C$485)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$486,A674>E$486),0,B$486*(1+C$486)^(B674-1))),0)\n\n))*Q674","v":{"v":12404.606783094952,"d":"$12,405"}},0,0,0,{"v":32975090.12029707,"d":"$32,975,090"},0,{"v":32975090.12029707,"d":"$32,975,090"},{"$f":"IF(A674=\"N/A\",0,VLOOKUP(A674,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5951174573594351,"d":"0.60"}},{"$f":"IF(A674=\"N/A\", 0,VLOOKUP(A674,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7141625624649357,"d":"0.71"}}]
[2040,11,0,{"$f":"(IF($A675=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A675>=$C$466, $A675<=$C$467)),\n($C601+(0.5*($H601-$C601)))*$C$85*$C$91*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+($D601+(0.5*($I601-$D601)))*$C$93*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+(($E601+(0.5*($J601-$E601)))*$C$94+($E601+(0.5*($J601-$E601)))*$C$91*$C$95)*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A675=\"N/A\",0,\nIF(A675>=$C$304,$D$304*$C$68/$C$69*(($C$93*D601)+($C$91*$C$85*C601)+($C$91*$C$95*E601+E601*$C$94))+IFERROR($D$304*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),\nIF(A675>=$C$300,($D$300*$C$68/$C$69*(($C$93*D601))+($E$300*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$299,($D$299*$C$68/$C$69*(($C$93*D601))+($E$299*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$298,($D$298*$C$68/$C$69*(($C$93*D601))+($E$298*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$329*$B$330*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$337*$B$338*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$313*$B$314*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$321*$B$322*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I601:J601)-SUM(D601:E601))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H601-C601))))\n\n))*Q675)","v":{"v":14209073.024125587,"d":"$14,209,073"}},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I601:J601)-SUM(D601:E601))+(Defaults!$B$59*0.5*$C$72*(H601-C601)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D601+$E$300*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D601+$E$299*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D601+$E$298*$C$68*(Defaults!$B$60)*E601,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0),0)))*Q675","v":{"v":14776535.505168246,"d":"$14,776,536"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A675=\"N/A\",0,(\n(($B$355+($D$355*($B675-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B675-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B675-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B675-1)))*(($B$386-$C$386)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B675-1)))*(($B$387-$C$387)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C601*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C601*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D601*$C$93)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E601*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F601*$C$92/Defaults!$B$258+$G601*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L640*$E601)\n\n))*Q675\n\n+(IF(A675=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J640*$E601))\n\n))*R675,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A675=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K601-F601)*Defaults!$C$254*Defaults!$C$250)\n+((L601-G601)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F601*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K601-F601)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F601*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K601-F601)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F601*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K601-F601)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F601*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K601-F601)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F601*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K601-F601)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F601*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K601-F601)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G601*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G601*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G601*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G601*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G601*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L601-G601)*$C$526*365*0.5,0))),0)*Q675","v":0},{"v":2694964.489298317,"d":"$2,694,964"},{"v":158862.92347311066,"d":"$158,863"},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I601:J601)-SUM(D601:E601)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H601-C601)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A675=\"N/A\",A675<D$484,A675>E$484),0,\nB$484*(1+C$484)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$485,A675>E$485),0,B$485*(1+C$485)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$486,A675>E$486),0,B$486*(1+C$486)^(B675-1))),0)\n\n))*Q675","v":{"v":12148.514122213115,"d":"$12,149"}},0,0,0,{"v":31851584.45618748,"d":"$31,851,584"},0,{"v":31851584.45618748,"d":"$31,851,584"},{"$f":"IF(A675=\"N/A\",0,VLOOKUP(A675,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5772235279916927,"d":"0.58"}},{"$f":"IF(A675=\"N/A\", 0,VLOOKUP(A675,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7001593749656233,"d":"0.70"}}]
[2041,12,0,{"$f":"(IF($A676=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A676>=$C$466, $A676<=$C$467)),\n($C602+(0.5*($H602-$C602)))*$C$85*$C$91*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+($D602+(0.5*($I602-$D602)))*$C$93*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+(($E602+(0.5*($J602-$E602)))*$C$94+($E602+(0.5*($J602-$E602)))*$C$91*$C$95)*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A676=\"N/A\",0,\nIF(A676>=$C$304,$D$304*$C$68/$C$69*(($C$93*D602)+($C$91*$C$85*C602)+($C$91*$C$95*E602+E602*$C$94))+IFERROR($D$304*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),\nIF(A676>=$C$300,($D$300*$C$68/$C$69*(($C$93*D602))+($E$300*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$299,($D$299*$C$68/$C$69*(($C$93*D602))+($E$299*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$298,($D$298*$C$68/$C$69*(($C$93*D602))+($E$298*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$329*$B$330*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$337*$B$338*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$313*$B$314*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$321*$B$322*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I602:J602)-SUM(D602:E602))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H602-C602))))\n\n))*Q676)","v":{"v":13914013.668009147,"d":"$13,914,014"}},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I602:J602)-SUM(D602:E602))+(Defaults!$B$59*0.5*$C$72*(H602-C602)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D602+$E$300*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D602+$E$299*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D602+$E$298*$C$68*(Defaults!$B$60)*E602,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0),0)))*Q676","v":{"v":14469770.392342085,"d":"$14,469,770"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A676=\"N/A\",0,(\n(($B$355+($D$355*($B676-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B676-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B676-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B676-1)))*(($B$386-$C$386)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B676-1)))*(($B$387-$C$387)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C602*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C602*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D602*$C$93)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E602*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F602*$C$92/Defaults!$B$258+$G602*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L641*$E602)\n\n))*Q676\n\n+(IF(A676=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J641*$E602))\n\n))*R676,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A676=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K602-F602)*Defaults!$C$254*Defaults!$C$250)\n+((L602-G602)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F602*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K602-F602)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F602*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K602-F602)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F602*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K602-F602)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F602*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K602-F602)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F602*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K602-F602)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F602*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K602-F602)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G602*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G602*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G602*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G602*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G602*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L602-G602)*$C$526*365*0.5,0))),0)*Q676","v":0},{"v":2703174.1729887347,"d":"$2,703,174"},{"v":155567.79026669517,"d":"$155,568"},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I602:J602)-SUM(D602:E602)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H602-C602)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A676=\"N/A\",A676<D$484,A676>E$484),0,\nB$484*(1+C$484)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$485,A676>E$485),0,B$485*(1+C$485)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$486,A676>E$486),0,B$486*(1+C$486)^(B676-1))),0)\n\n))*Q676","v":{"v":11896.607059815453,"d":"$11,897"}},0,0,0,{"v":31254422.630666476,"d":"$31,254,423"},0,{"v":31254422.630666476,"d":"$31,254,423"},{"$f":"IF(A676=\"N/A\",0,VLOOKUP(A676,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5598676314177428,"d":"0.56"}},{"$f":"IF(A676=\"N/A\", 0,VLOOKUP(A676,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.686430759770219,"d":"0.69"}}]
[2042,13,0,{"$f":"(IF($A677=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A677>=$C$466, $A677<=$C$467)),\n($C603+(0.5*($H603-$C603)))*$C$85*$C$91*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+($D603+(0.5*($I603-$D603)))*$C$93*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+(($E603+(0.5*($J603-$E603)))*$C$94+($E603+(0.5*($J603-$E603)))*$C$91*$C$95)*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A677=\"N/A\",0,\nIF(A677>=$C$304,$D$304*$C$68/$C$69*(($C$93*D603)+($C$91*$C$85*C603)+($C$91*$C$95*E603+E603*$C$94))+IFERROR($D$304*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),\nIF(A677>=$C$300,($D$300*$C$68/$C$69*(($C$93*D603))+($E$300*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$299,($D$299*$C$68/$C$69*(($C$93*D603))+($E$299*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$298,($D$298*$C$68/$C$69*(($C$93*D603))+($E$298*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$329*$B$330*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$337*$B$338*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$313*$B$314*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$321*$B$322*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I603:J603)-SUM(D603:E603))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H603-C603))))\n\n))*Q677)","v":{"v":13623851.824581783,"d":"$13,623,852"}},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I603:J603)-SUM(D603:E603))+(Defaults!$B$59*0.5*$C$72*(H603-C603)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D603+$E$300*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D603+$E$299*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D603+$E$298*$C$68*(Defaults!$B$60)*E603,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0),0)))*Q677","v":{"v":14168093.696608936,"d":"$14,168,094"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A677=\"N/A\",0,(\n(($B$355+($D$355*($B677-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B677-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B677-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B677-1)))*(($B$386-$C$386)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B677-1)))*(($B$387-$C$387)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C603*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C603*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D603*$C$93)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E603*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F603*$C$92/Defaults!$B$258+$G603*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L642*$E603)\n\n))*Q677\n\n+(IF(A677=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J642*$E603))\n\n))*R677,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A677=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K603-F603)*Defaults!$C$254*Defaults!$C$250)\n+((L603-G603)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F603*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K603-F603)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F603*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K603-F603)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F603*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K603-F603)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F603*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K603-F603)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F603*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K603-F603)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F603*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K603-F603)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G603*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G603*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G603*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G603*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G603*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L603-G603)*$C$526*365*0.5,0))),0)*Q677","v":0},{"v":2719520.7935428238,"d":"$2,719,521"},{"v":152327.18797473732,"d":"$152,327"},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I603:J603)-SUM(D603:E603)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H603-C603)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A677=\"N/A\",A677<D$484,A677>E$484),0,\nB$484*(1+C$484)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$485,A677>E$485),0,B$485*(1+C$485)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$486,A677>E$486),0,B$486*(1+C$486)^(B677-1))),0)\n\n))*Q677","v":{"v":11648.865419452215,"d":"$11,649"}},0,0,0,{"v":30675442.36812773,"d":"$30,675,442"},0,{"v":30675442.36812773,"d":"$30,675,442"},{"$f":"IF(A677=\"N/A\",0,VLOOKUP(A677,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5430335901239018,"d":"0.54"}},{"$f":"IF(A677=\"N/A\", 0,VLOOKUP(A677,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6729713331080578,"d":"0.67"}}]
[2043,14,0,{"$f":"(IF($A678=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A678>=$C$466, $A678<=$C$467)),\n($C604+(0.5*($H604-$C604)))*$C$85*$C$91*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+($D604+(0.5*($I604-$D604)))*$C$93*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+(($E604+(0.5*($J604-$E604)))*$C$94+($E604+(0.5*($J604-$E604)))*$C$91*$C$95)*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A678=\"N/A\",0,\nIF(A678>=$C$304,$D$304*$C$68/$C$69*(($C$93*D604)+($C$91*$C$85*C604)+($C$91*$C$95*E604+E604*$C$94))+IFERROR($D$304*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),\nIF(A678>=$C$300,($D$300*$C$68/$C$69*(($C$93*D604))+($E$300*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$299,($D$299*$C$68/$C$69*(($C$93*D604))+($E$299*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$298,($D$298*$C$68/$C$69*(($C$93*D604))+($E$298*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$329*$B$330*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$337*$B$338*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$313*$B$314*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$321*$B$322*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I604:J604)-SUM(D604:E604))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H604-C604))))\n\n))*Q678)","v":{"v":13338559.734814811,"d":"$13,338,560"}},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I604:J604)-SUM(D604:E604))+(Defaults!$B$59*0.5*$C$72*(H604-C604)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D604+$E$300*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D604+$E$299*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D604+$E$298*$C$68*(Defaults!$B$60)*E604,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0),0)))*Q678","v":{"v":13871476.7616738,"d":"$13,871,477"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A678=\"N/A\",0,(\n(($B$355+($D$355*($B678-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B678-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B678-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B678-1)))*(($B$386-$C$386)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B678-1)))*(($B$387-$C$387)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C604*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C604*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D604*$C$93)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E604*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F604*$C$92/Defaults!$B$258+$G604*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L643*$E604)\n\n))*Q678\n\n+(IF(A678=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J643*$E604))\n\n))*R678,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A678=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K604-F604)*Defaults!$C$254*Defaults!$C$250)\n+((L604-G604)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F604*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K604-F604)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F604*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K604-F604)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F604*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K604-F604)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F604*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K604-F604)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F604*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K604-F604)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F604*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K604-F604)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G604*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G604*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G604*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G604*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G604*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L604-G604)*$C$526*365*0.5,0))),0)*Q678","v":0},{"v":2726264.4996862696,"d":"$2,726,264"},{"v":149140.8163960985,"d":"$149,141"},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I604:J604)-SUM(D604:E604)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H604-C604)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A678=\"N/A\",A678<D$484,A678>E$484),0,\nB$484*(1+C$484)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$485,A678>E$485),0,B$485*(1+C$485)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$486,A678>E$486),0,B$486*(1+C$486)^(B678-1))),0)\n\n))*Q678","v":{"v":11405.266453891549,"d":"$11,405"}},0,0,0,{"v":30096847.079024874,"d":"$30,096,847"},0,{"v":30096847.079024874,"d":"$30,096,847"},{"$f":"IF(A678=\"N/A\",0,VLOOKUP(A678,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5267057130202734,"d":"0.53"}},{"$f":"IF(A678=\"N/A\", 0,VLOOKUP(A678,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6597758167726057,"d":"0.66"}}]
[2044,15,0,{"$f":"(IF($A679=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A679>=$C$466, $A679<=$C$467)),\n($C605+(0.5*($H605-$C605)))*$C$85*$C$91*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+($D605+(0.5*($I605-$D605)))*$C$93*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+(($E605+(0.5*($J605-$E605)))*$C$94+($E605+(0.5*($J605-$E605)))*$C$91*$C$95)*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A679=\"N/A\",0,\nIF(A679>=$C$304,$D$304*$C$68/$C$69*(($C$93*D605)+($C$91*$C$85*C605)+($C$91*$C$95*E605+E605*$C$94))+IFERROR($D$304*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),\nIF(A679>=$C$300,($D$300*$C$68/$C$69*(($C$93*D605))+($E$300*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$299,($D$299*$C$68/$C$69*(($C$93*D605))+($E$299*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$298,($D$298*$C$68/$C$69*(($C$93*D605))+($E$298*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$329*$B$330*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$337*$B$338*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$313*$B$314*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$321*$B$322*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I605:J605)-SUM(D605:E605))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H605-C605))))\n\n))*Q679)","v":{"v":13058106.881255627,"d":"$13,058,107"}},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I605:J605)-SUM(D605:E605))+(Defaults!$B$59*0.5*$C$72*(H605-C605)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D605+$E$300*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D605+$E$299*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D605+$E$298*$C$68*(Defaults!$B$60)*E605,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0),0)))*Q679","v":{"v":13579888.054183023,"d":"$13,579,888"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A679=\"N/A\",0,(\n(($B$355+($D$355*($B679-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B679-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B679-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B679-1)))*(($B$386-$C$386)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B679-1)))*(($B$387-$C$387)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C605*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C605*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D605*$C$93)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E605*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F605*$C$92/Defaults!$B$258+$G605*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L644*$E605)\n\n))*Q679\n\n+(IF(A679=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J644*$E605))\n\n))*R679,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A679=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K605-F605)*Defaults!$C$254*Defaults!$C$250)\n+((L605-G605)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F605*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K605-F605)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F605*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K605-F605)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F605*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K605-F605)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F605*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K605-F605)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F605*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K605-F605)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F605*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K605-F605)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G605*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G605*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G605*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G605*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G605*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L605-G605)*$C$526*365*0.5,0))),0)*Q679","v":0},{"v":2740984.3781210035,"d":"$2,740,984"},{"v":146008.34408225492,"d":"$146,008"},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I605:J605)-SUM(D605:E605)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H605-C605)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A679=\"N/A\",A679<D$484,A679>E$484),0,\nB$484*(1+C$484)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$485,A679>E$485),0,B$485*(1+C$485)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$486,A679>E$486),0,B$486*(1+C$486)^(B679-1))),0)\n\n))*Q679","v":{"v":11165.785017956596,"d":"$11,166"}},0,0,0,{"v":29536153.442659862,"d":"$29,536,153"},0,{"v":29536153.442659862,"d":"$29,536,153"},{"$f":"IF(A679=\"N/A\",0,VLOOKUP(A679,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5108687808150082,"d":"0.51"}},{"$f":"IF(A679=\"N/A\", 0,VLOOKUP(A679,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6468390360515741,"d":"0.65"}}]
[2045,16,0,{"$f":"(IF($A680=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A680>=$C$466, $A680<=$C$467)),\n($C606+(0.5*($H606-$C606)))*$C$85*$C$91*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+($D606+(0.5*($I606-$D606)))*$C$93*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+(($E606+(0.5*($J606-$E606)))*$C$94+($E606+(0.5*($J606-$E606)))*$C$91*$C$95)*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A680=\"N/A\",0,\nIF(A680>=$C$304,$D$304*$C$68/$C$69*(($C$93*D606)+($C$91*$C$85*C606)+($C$91*$C$95*E606+E606*$C$94))+IFERROR($D$304*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),\nIF(A680>=$C$300,($D$300*$C$68/$C$69*(($C$93*D606))+($E$300*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$299,($D$299*$C$68/$C$69*(($C$93*D606))+($E$299*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$298,($D$298*$C$68/$C$69*(($C$93*D606))+($E$298*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$329*$B$330*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$337*$B$338*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$313*$B$314*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$321*$B$322*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I606:J606)-SUM(D606:E606))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H606-C606))))\n\n))*Q680)","v":{"v":12782460.179004014,"d":"$12,782,460"}},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I606:J606)-SUM(D606:E606))+(Defaults!$B$59*0.5*$C$72*(H606-C606)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D606+$E$300*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D606+$E$299*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D606+$E$298*$C$68*(Defaults!$B$60)*E606,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0),0)))*Q680","v":{"v":13293293.362646032,"d":"$13,293,293"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A680=\"N/A\",0,(\n(($B$355+($D$355*($B680-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B680-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B680-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B680-1)))*(($B$386-$C$386)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B680-1)))*(($B$387-$C$387)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C606*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C606*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D606*$C$93)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E606*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F606*$C$92/Defaults!$B$258+$G606*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L645*$E606)\n\n))*Q680\n\n+(IF(A680=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J645*$E606))\n\n))*R680,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A680=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K606-F606)*Defaults!$C$254*Defaults!$C$250)\n+((L606-G606)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F606*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K606-F606)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F606*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K606-F606)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F606*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K606-F606)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F606*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K606-F606)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F606*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K606-F606)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F606*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K606-F606)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G606*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G606*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G606*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G606*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G606*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L606-G606)*$C$526*365*0.5,0))),0)*Q680","v":0},{"v":2746307.1472301898,"d":"$2,746,307"},{"v":142929.41048778934,"d":"$142,929"},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I606:J606)-SUM(D606:E606)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H606-C606)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A680=\"N/A\",A680<D$484,A680>E$484),0,\nB$484*(1+C$484)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$485,A680>E$485),0,B$485*(1+C$485)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$486,A680>E$486),0,B$486*(1+C$486)^(B680-1))),0)\n\n))*Q680","v":{"v":10930.39373329308,"d":"$10,930"}},0,0,0,{"v":28975920.493101317,"d":"$28,975,920"},0,{"v":28975920.493101317,"d":"$28,975,920"},{"$f":"IF(A680=\"N/A\",0,VLOOKUP(A680,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4955080318283299,"d":"0.50"}},{"$f":"IF(A680=\"N/A\", 0,VLOOKUP(A680,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6341559176976218,"d":"0.63"}}]
[2046,17,0,{"$f":"(IF($A681=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A681>=$C$466, $A681<=$C$467)),\n($C607+(0.5*($H607-$C607)))*$C$85*$C$91*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+($D607+(0.5*($I607-$D607)))*$C$93*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+(($E607+(0.5*($J607-$E607)))*$C$94+($E607+(0.5*($J607-$E607)))*$C$91*$C$95)*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A681=\"N/A\",0,\nIF(A681>=$C$304,$D$304*$C$68/$C$69*(($C$93*D607)+($C$91*$C$85*C607)+($C$91*$C$95*E607+E607*$C$94))+IFERROR($D$304*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),\nIF(A681>=$C$300,($D$300*$C$68/$C$69*(($C$93*D607))+($E$300*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$299,($D$299*$C$68/$C$69*(($C$93*D607))+($E$299*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$298,($D$298*$C$68/$C$69*(($C$93*D607))+($E$298*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$329*$B$330*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$337*$B$338*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$313*$B$314*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$321*$B$322*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I607:J607)-SUM(D607:E607))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H607-C607))))\n\n))*Q681)","v":{"v":12511584.157697838,"d":"$12,511,584"}},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I607:J607)-SUM(D607:E607))+(Defaults!$B$59*0.5*$C$72*(H607-C607)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D607+$E$300*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D607+$E$299*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D607+$E$298*$C$68*(Defaults!$B$60)*E607,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0),0)))*Q681","v":{"v":13011655.986995853,"d":"$13,011,656"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A681=\"N/A\",0,(\n(($B$355+($D$355*($B681-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B681-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B681-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B681-1)))*(($B$386-$C$386)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B681-1)))*(($B$387-$C$387)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C607*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C607*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D607*$C$93)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E607*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F607*$C$92/Defaults!$B$258+$G607*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L646*$E607)\n\n))*Q681\n\n+(IF(A681=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J646*$E607))\n\n))*R681,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A681=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K607-F607)*Defaults!$C$254*Defaults!$C$250)\n+((L607-G607)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F607*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K607-F607)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F607*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K607-F607)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F607*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K607-F607)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F607*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K607-F607)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F607*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K607-F607)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F607*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K607-F607)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G607*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G607*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G607*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G607*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G607*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L607-G607)*$C$526*365*0.5,0))),0)*Q681","v":0},{"v":2759446.646542098,"d":"$2,759,447"},{"v":139903.62801981147,"d":"$139,904"},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I607:J607)-SUM(D607:E607)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H607-C607)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A681=\"N/A\",A681<D$484,A681>E$484),0,\nB$484*(1+C$484)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$485,A681>E$485),0,B$485*(1+C$485)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$486,A681>E$486),0,B$486*(1+C$486)^(B681-1))),0)\n\n))*Q681","v":{"v":10699.063145396436,"d":"$10,699"}},0,0,0,{"v":28433289.482400995,"d":"$28,433,289"},0,{"v":28433289.482400995,"d":"$28,433,289"},{"$f":"IF(A681=\"N/A\",0,VLOOKUP(A681,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4806091482331038,"d":"0.48"}},{"$f":"IF(A681=\"N/A\", 0,VLOOKUP(A681,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6217214879388449,"d":"0.62"}}]
[2047,18,0,{"$f":"(IF($A682=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A682>=$C$466, $A682<=$C$467)),\n($C608+(0.5*($H608-$C608)))*$C$85*$C$91*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+($D608+(0.5*($I608-$D608)))*$C$93*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+(($E608+(0.5*($J608-$E608)))*$C$94+($E608+(0.5*($J608-$E608)))*$C$91*$C$95)*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A682=\"N/A\",0,\nIF(A682>=$C$304,$D$304*$C$68/$C$69*(($C$93*D608)+($C$91*$C$85*C608)+($C$91*$C$95*E608+E608*$C$94))+IFERROR($D$304*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),\nIF(A682>=$C$300,($D$300*$C$68/$C$69*(($C$93*D608))+($E$300*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$299,($D$299*$C$68/$C$69*(($C$93*D608))+($E$299*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$298,($D$298*$C$68/$C$69*(($C$93*D608))+($E$298*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$329*$B$330*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$337*$B$338*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$313*$B$314*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$321*$B$322*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I608:J608)-SUM(D608:E608))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H608-C608))))\n\n))*Q682)","v":{"v":12245441.134876003,"d":"$12,245,441"}},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I608:J608)-SUM(D608:E608))+(Defaults!$B$59*0.5*$C$72*(H608-C608)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D608+$E$300*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D608+$E$299*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D608+$E$298*$C$68*(Defaults!$B$60)*E608,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0),0)))*Q682","v":{"v":12734936.919171464,"d":"$12,734,937"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A682=\"N/A\",0,(\n(($B$355+($D$355*($B682-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B682-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B682-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B682-1)))*(($B$386-$C$386)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B682-1)))*(($B$387-$C$387)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C608*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C608*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D608*$C$93)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E608*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F608*$C$92/Defaults!$B$258+$G608*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L647*$E608)\n\n))*Q682\n\n+(IF(A682=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J647*$E608))\n\n))*R682,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A682=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K608-F608)*Defaults!$C$254*Defaults!$C$250)\n+((L608-G608)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F608*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K608-F608)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F608*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K608-F608)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F608*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K608-F608)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F608*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K608-F608)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F608*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K608-F608)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F608*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K608-F608)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G608*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G608*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G608*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G608*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G608*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L608-G608)*$C$526*365*0.5,0))),0)*Q682","v":0},{"v":2771768.345477074,"d":"$2,771,768"},{"v":136930.58399043977,"d":"$136,931"},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I608:J608)-SUM(D608:E608)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H608-C608)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A682=\"N/A\",A682<D$484,A682>E$484),0,\nB$484*(1+C$484)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$485,A682>E$485),0,B$485*(1+C$485)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$486,A682>E$486),0,B$486*(1+C$486)^(B682-1))),0)\n\n))*Q682","v":{"v":10471.761873214888,"d":"$10,472"}},0,0,0,{"v":27899548.745388195,"d":"$27,899,549"},0,{"v":27899548.745388195,"d":"$27,899,549"},{"$f":"IF(A682=\"N/A\",0,VLOOKUP(A682,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.46615824270912104,"d":"0.47"}},{"$f":"IF(A682=\"N/A\", 0,VLOOKUP(A682,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6095308705282794,"d":"0.61"}}]
[2048,19,0,{"$f":"(IF($A683=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A683>=$C$466, $A683<=$C$467)),\n($C609+(0.5*($H609-$C609)))*$C$85*$C$91*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+($D609+(0.5*($I609-$D609)))*$C$93*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+(($E609+(0.5*($J609-$E609)))*$C$94+($E609+(0.5*($J609-$E609)))*$C$91*$C$95)*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A683=\"N/A\",0,\nIF(A683>=$C$304,$D$304*$C$68/$C$69*(($C$93*D609)+($C$91*$C$85*C609)+($C$91*$C$95*E609+E609*$C$94))+IFERROR($D$304*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),\nIF(A683>=$C$300,($D$300*$C$68/$C$69*(($C$93*D609))+($E$300*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$299,($D$299*$C$68/$C$69*(($C$93*D609))+($E$299*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$298,($D$298*$C$68/$C$69*(($C$93*D609))+($E$298*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$329*$B$330*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$337*$B$338*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$313*$B$314*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$321*$B$322*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I609:J609)-SUM(D609:E609))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H609-C609))))\n\n))*Q683)","v":{"v":11983991.381072761,"d":"$11,983,991"}},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I609:J609)-SUM(D609:E609))+(Defaults!$B$59*0.5*$C$72*(H609-C609)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D609+$E$300*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D609+$E$299*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D609+$E$298*$C$68*(Defaults!$B$60)*E609,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0),0)))*Q683","v":{"v":12463095.015090583,"d":"$12,463,095"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A683=\"N/A\",0,(\n(($B$355+($D$355*($B683-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B683-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B683-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B683-1)))*(($B$386-$C$386)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B683-1)))*(($B$387-$C$387)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C609*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C609*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D609*$C$93)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E609*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F609*$C$92/Defaults!$B$258+$G609*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L648*$E609)\n\n))*Q683\n\n+(IF(A683=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J648*$E609))\n\n))*R683,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A683=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K609-F609)*Defaults!$C$254*Defaults!$C$250)\n+((L609-G609)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F609*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K609-F609)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F609*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K609-F609)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F609*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K609-F609)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F609*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K609-F609)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F609*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K609-F609)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F609*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K609-F609)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G609*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G609*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G609*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G609*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G609*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L609-G609)*$C$526*365*0.5,0))),0)*Q683","v":0},{"v":2783284.491555294,"d":"$2,783,284"},{"v":134009.84247632357,"d":"$134,010"},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I609:J609)-SUM(D609:E609)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H609-C609)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A683=\"N/A\",A683<D$484,A683>E$484),0,\nB$484*(1+C$484)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$485,A683>E$485),0,B$485*(1+C$485)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$486,A683>E$486),0,B$486*(1+C$486)^(B683-1))),0)\n\n))*Q683","v":{"v":10248.456751633092,"d":"$10,248"}},0,0,0,{"v":27374629.186946597,"d":"$27,374,629"},0,{"v":27374629.186946597,"d":"$27,374,629"},{"$f":"IF(A683=\"N/A\",0,VLOOKUP(A683,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4521418454986626,"d":"0.45"}},{"$f":"IF(A683=\"N/A\", 0,VLOOKUP(A683,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5975792848316464,"d":"0.60"}}]
[2049,20,0,{"$f":"(IF($A684=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A684>=$C$466, $A684<=$C$467)),\n($C610+(0.5*($H610-$C610)))*$C$85*$C$91*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+($D610+(0.5*($I610-$D610)))*$C$93*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+(($E610+(0.5*($J610-$E610)))*$C$94+($E610+(0.5*($J610-$E610)))*$C$91*$C$95)*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A684=\"N/A\",0,\nIF(A684>=$C$304,$D$304*$C$68/$C$69*(($C$93*D610)+($C$91*$C$85*C610)+($C$91*$C$95*E610+E610*$C$94))+IFERROR($D$304*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),\nIF(A684>=$C$300,($D$300*$C$68/$C$69*(($C$93*D610))+($E$300*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$299,($D$299*$C$68/$C$69*(($C$93*D610))+($E$299*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$298,($D$298*$C$68/$C$69*(($C$93*D610))+($E$298*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$329*$B$330*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$337*$B$338*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$313*$B$314*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$321*$B$322*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I610:J610)-SUM(D610:E610))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H610-C610))))\n\n))*Q684)","v":{"v":11727193.276983842,"d":"$11,727,193"}},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I610:J610)-SUM(D610:E610))+(Defaults!$B$59*0.5*$C$72*(H610-C610)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D610+$E$300*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D610+$E$299*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D610+$E$298*$C$68*(Defaults!$B$60)*E610,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0),0)))*Q684","v":{"v":12196087.158367353,"d":"$12,196,087"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A684=\"N/A\",0,(\n(($B$355+($D$355*($B684-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B684-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B684-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B684-1)))*(($B$386-$C$386)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B684-1)))*(($B$387-$C$387)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C610*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C610*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D610*$C$93)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E610*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F610*$C$92/Defaults!$B$258+$G610*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L649*$E610)\n\n))*Q684\n\n+(IF(A684=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J649*$E610))\n\n))*R684,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A684=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K610-F610)*Defaults!$C$254*Defaults!$C$250)\n+((L610-G610)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F610*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K610-F610)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F610*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K610-F610)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F610*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K610-F610)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F610*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K610-F610)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F610*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K610-F610)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F610*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K610-F610)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G610*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G610*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G610*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G610*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G610*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L610-G610)*$C$526*365*0.5,0))),0)*Q684","v":0},{"v":2785813.8858020967,"d":"$2,785,814"},{"v":131140.9460890281,"d":"$131,141"},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I610:J610)-SUM(D610:E610)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H610-C610)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A684=\"N/A\",A684<D$484,A684>E$484),0,\nB$484*(1+C$484)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$485,A684>E$485),0,B$485*(1+C$485)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$486,A684>E$486),0,B$486*(1+C$486)^(B684-1))),0)\n\n))*Q684","v":{"v":10029.11296712913,"d":"$10,029"}},0,0,0,{"v":26850264.38020945,"d":"$26,850,264"},0,{"v":26850264.38020945,"d":"$26,850,264"},{"$f":"IF(A684=\"N/A\",0,VLOOKUP(A684,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4385468918512731,"d":"0.44"}},{"$f":"IF(A684=\"N/A\", 0,VLOOKUP(A684,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5858620439525946,"d":"0.59"}}]
[2050,21,0,{"$f":"(IF($A685=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A685>=$C$466, $A685<=$C$467)),\n($C611+(0.5*($H611-$C611)))*$C$85*$C$91*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+($D611+(0.5*($I611-$D611)))*$C$93*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+(($E611+(0.5*($J611-$E611)))*$C$94+($E611+(0.5*($J611-$E611)))*$C$91*$C$95)*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A685=\"N/A\",0,\nIF(A685>=$C$304,$D$304*$C$68/$C$69*(($C$93*D611)+($C$91*$C$85*C611)+($C$91*$C$95*E611+E611*$C$94))+IFERROR($D$304*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),\nIF(A685>=$C$300,($D$300*$C$68/$C$69*(($C$93*D611))+($E$300*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$299,($D$299*$C$68/$C$69*(($C$93*D611))+($E$299*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$298,($D$298*$C$68/$C$69*(($C$93*D611))+($E$298*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$329*$B$330*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$337*$B$338*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$313*$B$314*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$321*$B$322*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I611:J611)-SUM(D611:E611))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H611-C611))))\n\n))*Q685)","v":{"v":11475003.463031968,"d":"$11,475,003"}},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I611:J611)-SUM(D611:E611))+(Defaults!$B$59*0.5*$C$72*(H611-C611)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D611+$E$300*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D611+$E$299*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D611+$E$298*$C$68*(Defaults!$B$60)*E611,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0),0)))*Q685","v":{"v":11933868.41611583,"d":"$11,933,868"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A685=\"N/A\",0,(\n(($B$355+($D$355*($B685-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B685-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B685-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B685-1)))*(($B$386-$C$386)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B685-1)))*(($B$387-$C$387)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C611*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C611*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D611*$C$93)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E611*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F611*$C$92/Defaults!$B$258+$G611*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L650*$E611)\n\n))*Q685\n\n+(IF(A685=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J650*$E611))\n\n))*R685,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A685=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K611-F611)*Defaults!$C$254*Defaults!$C$250)\n+((L611-G611)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F611*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K611-F611)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F611*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K611-F611)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F611*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K611-F611)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F611*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K611-F611)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F611*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K611-F611)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F611*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K611-F611)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G611*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G611*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G611*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G611*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G611*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L611-G611)*$C$526*365*0.5,0))),0)*Q685","v":0},{"v":2666299.7241316596,"d":"$2,666,300"},{"v":116004.42757176937,"d":"$116,004"},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I611:J611)-SUM(D611:E611)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H611-C611)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A685=\"N/A\",A685<D$484,A685>E$484),0,\nB$484*(1+C$484)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$485,A685>E$485),0,B$485*(1+C$485)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$486,A685>E$486),0,B$486*(1+C$486)^(B685-1))),0)\n\n))*Q685","v":{"v":9813.694186886605,"d":"$9,814"}},0,0,0,{"v":26200989.72503811,"d":"$26,200,990"},0,{"v":26200989.72503811,"d":"$26,200,990"},{"$f":"IF(A685=\"N/A\",0,VLOOKUP(A685,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4253607098460457,"d":"0.43"}},{"$f":"IF(A685=\"N/A\", 0,VLOOKUP(A685,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5743745528947004,"d":"0.57"}}]
[2051,22,0,{"$f":"(IF($A686=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A686>=$C$466, $A686<=$C$467)),\n($C612+(0.5*($H612-$C612)))*$C$85*$C$91*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+($D612+(0.5*($I612-$D612)))*$C$93*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+(($E612+(0.5*($J612-$E612)))*$C$94+($E612+(0.5*($J612-$E612)))*$C$91*$C$95)*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A686=\"N/A\",0,\nIF(A686>=$C$304,$D$304*$C$68/$C$69*(($C$93*D612)+($C$91*$C$85*C612)+($C$91*$C$95*E612+E612*$C$94))+IFERROR($D$304*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),\nIF(A686>=$C$300,($D$300*$C$68/$C$69*(($C$93*D612))+($E$300*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$299,($D$299*$C$68/$C$69*(($C$93*D612))+($E$299*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$298,($D$298*$C$68/$C$69*(($C$93*D612))+($E$298*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$329*$B$330*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$337*$B$338*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$313*$B$314*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$321*$B$322*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I612:J612)-SUM(D612:E612))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H612-C612))))\n\n))*Q686)","v":{"v":11227376.981646625,"d":"$11,227,377"}},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I612:J612)-SUM(D612:E612))+(Defaults!$B$59*0.5*$C$72*(H612-C612)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D612+$E$300*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D612+$E$299*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D612+$E$298*$C$68*(Defaults!$B$60)*E612,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0),0)))*Q686","v":{"v":11676392.18716725,"d":"$11,676,392"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A686=\"N/A\",0,(\n(($B$355+($D$355*($B686-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B686-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B686-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B686-1)))*(($B$386-$C$386)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B686-1)))*(($B$387-$C$387)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C612*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C612*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D612*$C$93)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E612*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F612*$C$92/Defaults!$B$258+$G612*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L651*$E612)\n\n))*Q686\n\n+(IF(A686=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J651*$E612))\n\n))*R686,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A686=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K612-F612)*Defaults!$C$254*Defaults!$C$250)\n+((L612-G612)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F612*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K612-F612)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F612*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K612-F612)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F612*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K612-F612)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F612*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K612-F612)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F612*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K612-F612)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F612*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K612-F612)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G612*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G612*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G612*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G612*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G612*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L612-G612)*$C$526*365*0.5,0))),0)*Q686","v":0},{"v":2667490.298620548,"d":"$2,667,490"},{"v":113503.34496228854,"d":"$113,503"},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I612:J612)-SUM(D612:E612)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H612-C612)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A686=\"N/A\",A686<D$484,A686>E$484),0,\nB$484*(1+C$484)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$485,A686>E$485),0,B$485*(1+C$485)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$486,A686>E$486),0,B$486*(1+C$486)^(B686-1))),0)\n\n))*Q686","v":{"v":9602.162681632768,"d":"$9,602"}},0,0,0,{"v":25694364.975078344,"d":"$25,694,365"},0,{"v":25694364.975078344,"d":"$25,694,365"},{"$f":"IF(A686=\"N/A\",0,VLOOKUP(A686,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.41257100858006374,"d":"0.41"}},{"$f":"IF(A686=\"N/A\", 0,VLOOKUP(A686,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5631123067595103,"d":"0.56"}}]
[2052,23,0,{"$f":"(IF($A687=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A687>=$C$466, $A687<=$C$467)),\n($C613+(0.5*($H613-$C613)))*$C$85*$C$91*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+($D613+(0.5*($I613-$D613)))*$C$93*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+(($E613+(0.5*($J613-$E613)))*$C$94+($E613+(0.5*($J613-$E613)))*$C$91*$C$95)*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A687=\"N/A\",0,\nIF(A687>=$C$304,$D$304*$C$68/$C$69*(($C$93*D613)+($C$91*$C$85*C613)+($C$91*$C$95*E613+E613*$C$94))+IFERROR($D$304*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),\nIF(A687>=$C$300,($D$300*$C$68/$C$69*(($C$93*D613))+($E$300*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$299,($D$299*$C$68/$C$69*(($C$93*D613))+($E$299*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$298,($D$298*$C$68/$C$69*(($C$93*D613))+($E$298*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$329*$B$330*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$337*$B$338*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$313*$B$314*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$321*$B$322*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I613:J613)-SUM(D613:E613))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H613-C613))))\n\n))*Q687)","v":{"v":10984267.412561113,"d":"$10,984,267"}},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I613:J613)-SUM(D613:E613))+(Defaults!$B$59*0.5*$C$72*(H613-C613)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D613+$E$300*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D613+$E$299*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D613+$E$298*$C$68*(Defaults!$B$60)*E613,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0),0)))*Q687","v":{"v":11423610.343016386,"d":"$11,423,610"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A687=\"N/A\",0,(\n(($B$355+($D$355*($B687-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B687-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B687-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B687-1)))*(($B$386-$C$386)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B687-1)))*(($B$387-$C$387)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C613*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C613*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D613*$C$93)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E613*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F613*$C$92/Defaults!$B$258+$G613*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L652*$E613)\n\n))*Q687\n\n+(IF(A687=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J652*$E613))\n\n))*R687,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A687=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K613-F613)*Defaults!$C$254*Defaults!$C$250)\n+((L613-G613)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F613*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K613-F613)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F613*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K613-F613)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F613*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K613-F613)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F613*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K613-F613)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F613*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K613-F613)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F613*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K613-F613)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G613*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G613*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G613*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G613*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G613*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L613-G613)*$C$526*365*0.5,0))),0)*Q687","v":0},{"v":2668129.6354160323,"d":"$2,668,130"},{"v":111047.78984409547,"d":"$111,048"},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I613:J613)-SUM(D613:E613)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H613-C613)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A687=\"N/A\",A687<D$484,A687>E$484),0,\nB$484*(1+C$484)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$485,A687>E$485),0,B$485*(1+C$485)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$486,A687>E$486),0,B$486*(1+C$486)^(B687-1))),0)\n\n))*Q687","v":{"v":9394.479442463238,"d":"$9,394"}},0,0,0,{"v":25196449.660280086,"d":"$25,196,450"},0,{"v":25196449.660280086,"d":"$25,196,450"},{"$f":"IF(A687=\"N/A\",0,VLOOKUP(A687,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.400165866711992,"d":"0.40"}},{"$f":"IF(A687=\"N/A\", 0,VLOOKUP(A687,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.552070888979912,"d":"0.55"}}]
[2053,24,0,{"$f":"(IF($A688=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A688>=$C$466, $A688<=$C$467)),\n($C614+(0.5*($H614-$C614)))*$C$85*$C$91*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+($D614+(0.5*($I614-$D614)))*$C$93*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+(($E614+(0.5*($J614-$E614)))*$C$94+($E614+(0.5*($J614-$E614)))*$C$91*$C$95)*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A688=\"N/A\",0,\nIF(A688>=$C$304,$D$304*$C$68/$C$69*(($C$93*D614)+($C$91*$C$85*C614)+($C$91*$C$95*E614+E614*$C$94))+IFERROR($D$304*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),\nIF(A688>=$C$300,($D$300*$C$68/$C$69*(($C$93*D614))+($E$300*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$299,($D$299*$C$68/$C$69*(($C$93*D614))+($E$299*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$298,($D$298*$C$68/$C$69*(($C$93*D614))+($E$298*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$329*$B$330*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$337*$B$338*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$313*$B$314*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$321*$B$322*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I614:J614)-SUM(D614:E614))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H614-C614))))\n\n))*Q688)","v":{"v":10745627.001418104,"d":"$10,745,627"}},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I614:J614)-SUM(D614:E614))+(Defaults!$B$59*0.5*$C$72*(H614-C614)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D614+$E$300*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D614+$E$299*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D614+$E$298*$C$68*(Defaults!$B$60)*E614,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0),0)))*Q688","v":{"v":11175473.361800235,"d":"$11,175,473"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A688=\"N/A\",0,(\n(($B$355+($D$355*($B688-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B688-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B688-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B688-1)))*(($B$386-$C$386)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B688-1)))*(($B$387-$C$387)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C614*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C614*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D614*$C$93)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E614*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F614*$C$92/Defaults!$B$258+$G614*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L653*$E614)\n\n))*Q688\n\n+(IF(A688=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J653*$E614))\n\n))*R688,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A688=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K614-F614)*Defaults!$C$254*Defaults!$C$250)\n+((L614-G614)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F614*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K614-F614)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F614*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K614-F614)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F614*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K614-F614)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F614*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K614-F614)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F614*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K614-F614)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F614*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K614-F614)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G614*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G614*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G614*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G614*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G614*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L614-G614)*$C$526*365*0.5,0))),0)*Q688","v":0},{"v":2668228.686942902,"d":"$2,668,229"},{"v":108637.28556008766,"d":"$108,637"},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I614:J614)-SUM(D614:E614)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H614-C614)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A688=\"N/A\",A688<D$484,A688>E$484),0,\nB$484*(1+C$484)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$485,A688>E$485),0,B$485*(1+C$485)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$486,A688>E$486),0,B$486*(1+C$486)^(B688-1))),0)\n\n))*Q688","v":{"v":9190.604291903868,"d":"$9,191"}},0,0,0,{"v":24707156.94001323,"d":"$24,707,157"},0,{"v":24707156.94001323,"d":"$24,707,157"},{"$f":"IF(A688=\"N/A\",0,VLOOKUP(A688,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3881337213501378,"d":"0.39"}},{"$f":"IF(A688=\"N/A\", 0,VLOOKUP(A688,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5412459695881492,"d":"0.54"}}]
[2054,25,0,{"$f":"(IF($A689=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A689>=$C$466, $A689<=$C$467)),\n($C615+(0.5*($H615-$C615)))*$C$85*$C$91*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+($D615+(0.5*($I615-$D615)))*$C$93*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+(($E615+(0.5*($J615-$E615)))*$C$94+($E615+(0.5*($J615-$E615)))*$C$91*$C$95)*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A689=\"N/A\",0,\nIF(A689>=$C$304,$D$304*$C$68/$C$69*(($C$93*D615)+($C$91*$C$85*C615)+($C$91*$C$95*E615+E615*$C$94))+IFERROR($D$304*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),\nIF(A689>=$C$300,($D$300*$C$68/$C$69*(($C$93*D615))+($E$300*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$299,($D$299*$C$68/$C$69*(($C$93*D615))+($E$299*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$298,($D$298*$C$68/$C$69*(($C$93*D615))+($E$298*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$329*$B$330*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$337*$B$338*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$313*$B$314*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$321*$B$322*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I615:J615)-SUM(D615:E615))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H615-C615))))\n\n))*Q689)","v":{"v":10511406.781963792,"d":"$10,511,407"}},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I615:J615)-SUM(D615:E615))+(Defaults!$B$59*0.5*$C$72*(H615-C615)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D615+$E$300*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D615+$E$299*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D615+$E$298*$C$68*(Defaults!$B$60)*E615,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0),0)))*Q689","v":{"v":10931930.455600621,"d":"$10,931,930"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A689=\"N/A\",0,(\n(($B$355+($D$355*($B689-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B689-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B689-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B689-1)))*(($B$386-$C$386)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B689-1)))*(($B$387-$C$387)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C615*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C615*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D615*$C$93)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E615*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F615*$C$92/Defaults!$B$258+$G615*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L654*$E615)\n\n))*Q689\n\n+(IF(A689=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J654*$E615))\n\n))*R689,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A689=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K615-F615)*Defaults!$C$254*Defaults!$C$250)\n+((L615-G615)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F615*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K615-F615)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F615*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K615-F615)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F615*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K615-F615)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F615*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K615-F615)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F615*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K615-F615)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F615*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K615-F615)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G615*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G615*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G615*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G615*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G615*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L615-G615)*$C$526*365*0.5,0))),0)*Q689","v":0},{"v":2638238.2952454505,"d":"$2,638,238"},{"v":106271.34295689611,"d":"$106,271"},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I615:J615)-SUM(D615:E615)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H615-C615)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A689=\"N/A\",A689<D$484,A689>E$484),0,\nB$484*(1+C$484)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$485,A689>E$485),0,B$485*(1+C$485)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$486,A689>E$486),0,B$486*(1+C$486)^(B689-1))),0)\n\n))*Q689","v":{"v":8990.495989450728,"d":"$8,990"}},0,0,0,{"v":24196837.37175621,"d":"$24,196,837"},0,{"v":24196837.37175621,"d":"$24,196,837"},{"$f":"IF(A689=\"N/A\",0,VLOOKUP(A689,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3764633572746244,"d":"0.38"}},{"$f":"IF(A689=\"N/A\", 0,VLOOKUP(A689,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5306333035177931,"d":"0.53"}}]
[2055,26,0,{"$f":"(IF($A690=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A690>=$C$466, $A690<=$C$467)),\n($C616+(0.5*($H616-$C616)))*$C$85*$C$91*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+($D616+(0.5*($I616-$D616)))*$C$93*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+(($E616+(0.5*($J616-$E616)))*$C$94+($E616+(0.5*($J616-$E616)))*$C$91*$C$95)*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A690=\"N/A\",0,\nIF(A690>=$C$304,$D$304*$C$68/$C$69*(($C$93*D616)+($C$91*$C$85*C616)+($C$91*$C$95*E616+E616*$C$94))+IFERROR($D$304*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),\nIF(A690>=$C$300,($D$300*$C$68/$C$69*(($C$93*D616))+($E$300*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$299,($D$299*$C$68/$C$69*(($C$93*D616))+($E$299*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$298,($D$298*$C$68/$C$69*(($C$93*D616))+($E$298*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$329*$B$330*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$337*$B$338*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$313*$B$314*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$321*$B$322*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I616:J616)-SUM(D616:E616))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H616-C616))))\n\n))*Q690)","v":{"v":10281556.692099934,"d":"$10,281,557"}},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I616:J616)-SUM(D616:E616))+(Defaults!$B$59*0.5*$C$72*(H616-C616)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D616+$E$300*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D616+$E$299*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D616+$E$298*$C$68*(Defaults!$B$60)*E616,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0),0)))*Q690","v":{"v":10692929.6913511,"d":"$10,692,930"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A690=\"N/A\",0,(\n(($B$355+($D$355*($B690-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B690-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B690-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B690-1)))*(($B$386-$C$386)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B690-1)))*(($B$387-$C$387)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C616*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C616*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D616*$C$93)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E616*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F616*$C$92/Defaults!$B$258+$G616*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L655*$E616)\n\n))*Q690\n\n+(IF(A690=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J655*$E616))\n\n))*R690,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A690=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K616-F616)*Defaults!$C$254*Defaults!$C$250)\n+((L616-G616)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F616*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K616-F616)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F616*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K616-F616)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F616*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K616-F616)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F616*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K616-F616)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F616*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K616-F616)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F616*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K616-F616)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G616*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G616*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G616*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G616*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G616*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L616-G616)*$C$526*365*0.5,0))),0)*Q690","v":0},{"v":2608398.150094019,"d":"$2,608,398"},{"v":103949.4615672938,"d":"$103,949"},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I616:J616)-SUM(D616:E616)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H616-C616)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A690=\"N/A\",A690<D$484,A690>E$484),0,\nB$484*(1+C$484)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$485,A690>E$485),0,B$485*(1+C$485)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$486,A690>E$486),0,B$486*(1+C$486)^(B690-1))),0)\n\n))*Q690","v":{"v":8794.112331819828,"d":"$8,794"}},0,0,0,{"v":23695628.107444167,"d":"$23,695,628"},0,{"v":23695628.107444167,"d":"$23,695,628"},{"$f":"IF(A690=\"N/A\",0,VLOOKUP(A690,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3651438964836319,"d":"0.37"}},{"$f":"IF(A690=\"N/A\", 0,VLOOKUP(A690,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5202287289390128,"d":"0.52"}}]
[2056,27,0,{"$f":"(IF($A691=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A691>=$C$466, $A691<=$C$467)),\n($C617+(0.5*($H617-$C617)))*$C$85*$C$91*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+($D617+(0.5*($I617-$D617)))*$C$93*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+(($E617+(0.5*($J617-$E617)))*$C$94+($E617+(0.5*($J617-$E617)))*$C$91*$C$95)*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A691=\"N/A\",0,\nIF(A691>=$C$304,$D$304*$C$68/$C$69*(($C$93*D617)+($C$91*$C$85*C617)+($C$91*$C$95*E617+E617*$C$94))+IFERROR($D$304*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),\nIF(A691>=$C$300,($D$300*$C$68/$C$69*(($C$93*D617))+($E$300*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$299,($D$299*$C$68/$C$69*(($C$93*D617))+($E$299*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$298,($D$298*$C$68/$C$69*(($C$93*D617))+($E$298*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$329*$B$330*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$337*$B$338*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$313*$B$314*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$321*$B$322*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I617:J617)-SUM(D617:E617))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H617-C617))))\n\n))*Q691)","v":{"v":10056025.684052633,"d":"$10,056,026"}},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I617:J617)-SUM(D617:E617))+(Defaults!$B$59*0.5*$C$72*(H617-C617)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D617+$E$300*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D617+$E$299*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D617+$E$298*$C$68*(Defaults!$B$60)*E617,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0),0)))*Q691","v":{"v":10458418.105617551,"d":"$10,458,418"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A691=\"N/A\",0,(\n(($B$355+($D$355*($B691-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B691-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B691-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B691-1)))*(($B$386-$C$386)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B691-1)))*(($B$387-$C$387)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C617*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C617*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D617*$C$93)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E617*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F617*$C$92/Defaults!$B$258+$G617*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L656*$E617)\n\n))*Q691\n\n+(IF(A691=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J656*$E617))\n\n))*R691,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A691=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K617-F617)*Defaults!$C$254*Defaults!$C$250)\n+((L617-G617)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F617*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K617-F617)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F617*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K617-F617)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F617*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K617-F617)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F617*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K617-F617)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F617*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K617-F617)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F617*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K617-F617)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G617*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G617*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G617*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G617*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G617*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L617-G617)*$C$526*365*0.5,0))),0)*Q691","v":0},{"v":2578713.889798489,"d":"$2,578,714"},{"v":101671.1307327961,"d":"$101,671"},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I617:J617)-SUM(D617:E617)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H617-C617)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A691=\"N/A\",A691<D$484,A691>E$484),0,\nB$484*(1+C$484)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$485,A691>E$485),0,B$485*(1+C$485)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$486,A691>E$486),0,B$486*(1+C$486)^(B691-1))),0)\n\n))*Q691","v":{"v":8601.410248129288,"d":"$8,601"}},0,0,0,{"v":23203430.2204496,"d":"$23,203,430"},0,{"v":23203430.2204496,"d":"$23,203,430"},{"$f":"IF(A691=\"N/A\",0,VLOOKUP(A691,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3541647880539591,"d":"0.35"}},{"$f":"IF(A691=\"N/A\", 0,VLOOKUP(A691,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5100281656264832,"d":"0.51"}}]
[2057,28,0,{"$f":"(IF($A692=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A692>=$C$466, $A692<=$C$467)),\n($C618+(0.5*($H618-$C618)))*$C$85*$C$91*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+($D618+(0.5*($I618-$D618)))*$C$93*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+(($E618+(0.5*($J618-$E618)))*$C$94+($E618+(0.5*($J618-$E618)))*$C$91*$C$95)*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A692=\"N/A\",0,\nIF(A692>=$C$304,$D$304*$C$68/$C$69*(($C$93*D618)+($C$91*$C$85*C618)+($C$91*$C$95*E618+E618*$C$94))+IFERROR($D$304*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),\nIF(A692>=$C$300,($D$300*$C$68/$C$69*(($C$93*D618))+($E$300*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$299,($D$299*$C$68/$C$69*(($C$93*D618))+($E$299*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$298,($D$298*$C$68/$C$69*(($C$93*D618))+($E$298*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$329*$B$330*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$337*$B$338*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$313*$B$314*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$321*$B$322*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I618:J618)-SUM(D618:E618))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H618-C618))))\n\n))*Q692)","v":{"v":9834761.828906797,"d":"$9,834,762"}},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I618:J618)-SUM(D618:E618))+(Defaults!$B$59*0.5*$C$72*(H618-C618)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D618+$E$300*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D618+$E$299*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D618+$E$298*$C$68*(Defaults!$B$60)*E618,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0),0)))*Q692","v":{"v":10228341.81351178,"d":"$10,228,342"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A692=\"N/A\",0,(\n(($B$355+($D$355*($B692-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B692-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B692-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B692-1)))*(($B$386-$C$386)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B692-1)))*(($B$387-$C$387)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C618*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C618*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D618*$C$93)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E618*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F618*$C$92/Defaults!$B$258+$G618*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L657*$E618)\n\n))*Q692\n\n+(IF(A692=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J657*$E618))\n\n))*R692,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A692=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K618-F618)*Defaults!$C$254*Defaults!$C$250)\n+((L618-G618)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F618*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K618-F618)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F618*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K618-F618)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F618*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K618-F618)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F618*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K618-F618)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F618*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K618-F618)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F618*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K618-F618)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G618*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G618*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G618*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G618*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G618*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L618-G618)*$C$526*365*0.5,0))),0)*Q692","v":0},{"v":2549190.873793637,"d":"$2,549,191"},{"v":99435.83066898196,"d":"$99,436"},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I618:J618)-SUM(D618:E618)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H618-C618)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A692=\"N/A\",A692<D$484,A692>E$484),0,\nB$484*(1+C$484)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$485,A692>E$485),0,B$485*(1+C$485)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$486,A692>E$486),0,B$486*(1+C$486)^(B692-1))),0)\n\n))*Q692","v":{"v":8412.345890228115,"d":"$8,412"}},0,0,0,{"v":22720142.692771424,"d":"$22,720,143"},0,{"v":22720142.692771424,"d":"$22,720,143"},{"$f":"IF(A692=\"N/A\",0,VLOOKUP(A692,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.34351579830645895,"d":"0.34"}},{"$f":"IF(A692=\"N/A\", 0,VLOOKUP(A692,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5000276133592974,"d":"0.50"}}]
[2058,29,0,{"$f":"(IF($A693=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A693>=$C$466, $A693<=$C$467)),\n($C619+(0.5*($H619-$C619)))*$C$85*$C$91*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+($D619+(0.5*($I619-$D619)))*$C$93*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+(($E619+(0.5*($J619-$E619)))*$C$94+($E619+(0.5*($J619-$E619)))*$C$91*$C$95)*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A693=\"N/A\",0,\nIF(A693>=$C$304,$D$304*$C$68/$C$69*(($C$93*D619)+($C$91*$C$85*C619)+($C$91*$C$95*E619+E619*$C$94))+IFERROR($D$304*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),\nIF(A693>=$C$300,($D$300*$C$68/$C$69*(($C$93*D619))+($E$300*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$299,($D$299*$C$68/$C$69*(($C$93*D619))+($E$299*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$298,($D$298*$C$68/$C$69*(($C$93*D619))+($E$298*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$329*$B$330*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$337*$B$338*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$313*$B$314*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$321*$B$322*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I619:J619)-SUM(D619:E619))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H619-C619))))\n\n))*Q693)","v":{"v":9617712.415745433,"d":"$9,617,712"}},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I619:J619)-SUM(D619:E619))+(Defaults!$B$59*0.5*$C$72*(H619-C619)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D619+$E$300*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D619+$E$299*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D619+$E$298*$C$68*(Defaults!$B$60)*E619,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0),0)))*Q693","v":{"v":10002646.11198693,"d":"$10,002,646"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A693=\"N/A\",0,(\n(($B$355+($D$355*($B693-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B693-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B693-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B693-1)))*(($B$386-$C$386)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B693-1)))*(($B$387-$C$387)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C619*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C619*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D619*$C$93)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E619*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F619*$C$92/Defaults!$B$258+$G619*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L658*$E619)\n\n))*Q693\n\n+(IF(A693=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J658*$E619))\n\n))*R693,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A693=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K619-F619)*Defaults!$C$254*Defaults!$C$250)\n+((L619-G619)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F619*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K619-F619)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F619*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K619-F619)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F619*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K619-F619)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F619*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K619-F619)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F619*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K619-F619)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F619*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K619-F619)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G619*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G619*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G619*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G619*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G619*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L619-G619)*$C$526*365*0.5,0))),0)*Q693","v":0},{"v":2519834.191407661,"d":"$2,519,834"},{"v":97243.03347596452,"d":"$97,243"},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I619:J619)-SUM(D619:E619)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H619-C619)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A693=\"N/A\",A693<D$484,A693>E$484),0,\nB$484*(1+C$484)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$485,A693>E$485),0,B$485*(1+C$485)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$486,A693>E$486),0,B$486*(1+C$486)^(B693-1))),0)\n\n))*Q693","v":{"v":8226.874718377325,"d":"$8,227"}},0,0,0,{"v":22245662.627334367,"d":"$22,245,663"},0,{"v":22245662.627334367,"d":"$22,245,663"},{"$f":"IF(A693=\"N/A\",0,VLOOKUP(A693,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3331870012671765,"d":"0.33"}},{"$f":"IF(A693=\"N/A\", 0,VLOOKUP(A693,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.49022315035225233,"d":"0.49"}}]
[2059,30,0,{"$f":"(IF($A694=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A694>=$C$466, $A694<=$C$467)),\n($C620+(0.5*($H620-$C620)))*$C$85*$C$91*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+($D620+(0.5*($I620-$D620)))*$C$93*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+(($E620+(0.5*($J620-$E620)))*$C$94+($E620+(0.5*($J620-$E620)))*$C$91*$C$95)*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A694=\"N/A\",0,\nIF(A694>=$C$304,$D$304*$C$68/$C$69*(($C$93*D620)+($C$91*$C$85*C620)+($C$91*$C$95*E620+E620*$C$94))+IFERROR($D$304*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),\nIF(A694>=$C$300,($D$300*$C$68/$C$69*(($C$93*D620))+($E$300*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$299,($D$299*$C$68/$C$69*(($C$93*D620))+($E$299*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$298,($D$298*$C$68/$C$69*(($C$93*D620))+($E$298*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$329*$B$330*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$337*$B$338*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$313*$B$314*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$321*$B$322*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I620:J620)-SUM(D620:E620))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H620-C620))))\n\n))*Q694)","v":{"v":9404824.045623764,"d":"$9,404,824"}},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I620:J620)-SUM(D620:E620))+(Defaults!$B$59*0.5*$C$72*(H620-C620)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D620+$E$300*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D620+$E$299*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D620+$E$298*$C$68*(Defaults!$B$60)*E620,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0),0)))*Q694","v":{"v":9781275.57775428,"d":"$9,781,276"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A694=\"N/A\",0,(\n(($B$355+($D$355*($B694-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B694-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B694-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B694-1)))*(($B$386-$C$386)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B694-1)))*(($B$387-$C$387)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C620*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C620*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D620*$C$93)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E620*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F620*$C$92/Defaults!$B$258+$G620*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L659*$E620)\n\n))*Q694\n\n+(IF(A694=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J659*$E620))\n\n))*R694,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A694=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K620-F620)*Defaults!$C$254*Defaults!$C$250)\n+((L620-G620)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F620*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K620-F620)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F620*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K620-F620)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F620*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K620-F620)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F620*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K620-F620)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F620*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K620-F620)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F620*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K620-F620)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G620*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G620*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G620*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G620*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G620*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L620-G620)*$C$526*365*0.5,0))),0)*Q694","v":0},{"v":2490648.670394069,"d":"$2,490,649"},{"v":95092.20409634677,"d":"$95,092"},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I620:J620)-SUM(D620:E620)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H620-C620)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A694=\"N/A\",A694<D$484,A694>E$484),0,\nB$484*(1+C$484)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$485,A694>E$485),0,B$485*(1+C$485)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$486,A694>E$486),0,B$486*(1+C$486)^(B694-1))),0)\n\n))*Q694","v":{"v":8044.951582481323,"d":"$8,045"}},0,{"v":1697139.6188392134,"d":"$1,697,140"},0,{"v":23477025.068290155,"d":"$23,477,025"},0,{"v":23477025.068290155,"d":"$23,477,025"},{"$f":"IF(A694=\"N/A\",0,VLOOKUP(A694,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3231687694153021,"d":"0.32"}},{"$f":"IF(A694=\"N/A\", 0,VLOOKUP(A694,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.4806109317178944,"d":"0.48"}}]
["Total Benefits","N/A",{"$f":"SUM(C664:C694)","v":0},{"v":307408528.5911679,"d":"$307,408,529"},{"v":408640223.54333186,"d":"$408,640,224"},0,0,{"v":83044771.58292866,"d":"$83,044,772"},{"v":6332602.303049857,"d":"$6,332,602"},{"v":335981.922457741,"d":"$335,982"},0,{"v":1697139.6188392134,"d":"$1,697,140"},0,{"v":807459247.5617752,"d":"$807,459,248"},{"v":7526863.549021426,"d":"$7,526,864"},{"v":799932384.0127537,"d":"$799,932,384"},"N/A","N/A"]

{"sheet":"130.4","index":13,"n_rows":695,"n_cols":18,"rows_kept":695}
["Bridge and Project Overview"]
["ID of bridge, description of improvement, project timeline, traffic volume"]
["Add New Bridge (press Ctrl + Shift + B)"]
["Add Sensitivity Analysis for Current Bridge (press Ctrl + Shift + S)"]
["Delete this Bridge (press Ctrl + Shift + D)"]
["Note: Only delete bridges using this command/button. Deleting bridge tabs through right click will result in (fixable) errors on the Results tab."]
["Change Bridge Name (press Ctrl + Shift + N)"]
["-"]
["Table 1. Bridge Variables "]
["Bridge Variables","Bridge Values"]
["State","Mississippi"]
["County","Madison"]
["Structure Number",210005104513040]
["Inventory Route",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ROUTE_NUMBER_005D]),FALSE)","v":"00051"}]
["Feature Intersected",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FEATURES_DESC_006A]),FALSE)","v":"'RELIEF'"}]
["Facility Carried",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FACILITY_CARRIED_007]),FALSE)","v":"'US 51'"}]
["Latitude",{"$f":"LEFT(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 3, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 5, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 7, 2) & CHAR(34)","v":"32° 44' 08.53\""}]
["Longitude",{"$f":"\"-\" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 2, 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 4, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 6, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 8, 2) & CHAR(34)","v":"-89° 59' 35.55\""}]
["Bridge Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[STRUCTURE_LEN_MT_049]),FALSE)/1609","v":0.017029210689869484}]
["Bypass, Detour Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371","v":{"v":19.262501,"d":"19.26"}}]
["Owner",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OWNER_022]),FALSE)","v":"01"}]
["Functional Class, Rural/Urban",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUNCTIONAL_CLASS_026]),FALSE)","v":"07"}]
["Bridge Road Type",{"$f":"VLOOKUP(B22,Defaults!A359:$D$371, 2, FALSE)","v":"Rural - Major Collector"}]
["Year Built",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_BUILT_027]),FALSE)","v":1939}]
["Year Reconstructed",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_RECONSTRUCTED_106]),FALSE)","v":0}]
["Lanes on the Structure",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[TRAFFIC_LANES_ON_028A]),FALSE)","v":2}]
["Note: Some bridges have the same structure number. Use the state and county drop downs to identify your bridge."]
["-"]
["Project Description:"]
["Table 2. Project Timeline"]
["Timeline Variables","Timeline Values"]
["Current Year",2022]
["First Year of Construction Costs",2025]
["Last Year of Construction Costs",2029]
["Project Opens (Start of Benefits)",2030]
["Years of Benefits for Analysis",30]
["First Year of Period of Analysis",{"$f":"IF(B35=\"Required\",\"-\", B35)","v":2030},{"$nulls":3},"                                                                                                                                                                                                                                                                                                                                                                                                                                                                                "]
["Last Year of Period of Analysis",{"$f":"IFERROR(B35+B36-1, \"-\")","v":2059}]
["Discount Year",{"$f":"Defaults!A290","v":2022}]
["Base Year of NBI",2023]
["Note: The tool cannot handle partial years, or pro-rata benefits or costs. Round up or down to the nearest year for construction start, construction end, and the start of benefits."]
["Note: Enter a value between 20 to 30 for the Years of Benefits for Analysis, appropriate to the project as defined by US DOT BCA Guidance."]
["-"]
["Table 3. Average Annual Daily Traffic (AADT)"]
["Scenario and Vehicle Type","NBI Year of AADT","NBI Year of Future AADT","Forecast using NBI Growth Rate","Forecast using NBI Growth Rate2","Project Opens","Last Year","Explanation and Source"]
["Year",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_ADT_030]),FALSE)","v":2022},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_OF_FUTURE_ADT_115]),FALSE)","v":2059},{"$f":"IF(B35=\"Required\",\"-\",B35)","v":2030},{"$f":"B38","v":2059},{"$f":"IF(B35=\"Required\", \"-\",B35)","v":2030},{"$f":"B38","v":2059},"N/A"]
["No Build - Passenger AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":1748},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":2526.32,"d":"2526"}},{"$f":"ROUND(B47*((1+B59)^(D$46-$B$46)),0)","v":1893},{"$f":"ROUND(C47*((1+B59)^(E$46-$C$46)),0)","v":2526},1932,2526,"BCA Guidance, MDOT"]
["No Build - Truck AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)","v":152},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)","v":{"v":219.68,"d":"220"}},{"$f":"ROUND(B48*((1+B59)^(D$46-$B$46)),0)","v":165},{"$f":"ROUND(C48*((1+B59)^(E$46-$C$46)),0)","v":220},168,220,"BCA Guidance, MDOT"]
["No Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
["Build - Passenger AADT",{"$f":"B47","v":1748},{"$f":"C47","v":{"v":2526.32,"d":"2526"}},{"$f":"ROUND(B50*((1+B59)^(D$46-$B$46)),0)","v":1893},{"$f":"ROUND(C50*((1+B59)^(E$46-$C$46)),0)","v":2526},1932,2526,"BCA Guidance, MDOT"]
["Build - Truck AADT",{"$f":"B48","v":152},{"$f":"C48","v":{"v":219.68,"d":"220"}},{"$f":"ROUND(B51*((1+B59)^(D$46-$B$46)),0)","v":165},{"$f":"ROUND(C51*((1+B59)^(E$46-$C$46)),0)","v":220},168,220,"BCA Guidance, MDOT"]
["Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
[{"$f":"HYPERLINK(\"#A542\",\"Note: AADT can be entered manually in Table 52 and Table 53 below.\")","v":"Note: AADT can be entered manually in Table 52 and Table 53 below."}]
["Note: Here and elsewhere in the tool it is critical that you enter at least some value in the required cells, e.g., 0, rather than \"-\", \"N/A\" or leaving it blank."]
["Note: NBI AADT values are added for reference in Table 3. Users must enter AADT values in Columns G, H and I in Table 3."]
["-"]
["Note: Table 4 is not a user input. Do not adjust Table 4. "]
["Table 4. NBI's Calculated Average Annual Daily Traffic (AADT) Growth Rate"]
[{"$f":"CONCATENATE(\"The NBI Calculated Annual Growth Rate\", \" \", B46, \"-\",C46, \" (NBI)\")","v":"The NBI Calculated Annual Growth Rate 2022-2059 (NBI)"},{"$f":"(C47/B47)^(1/(C$46-B$46))-1","v":{"v":0.010003526260270013,"d":"$0"}}]
["-"]
["Table 5. Detour Road Type"]
["Detour Road Type","Rural - Principal Arterial - Interstate"]
["Detour Road Type - Simple",{"$f":"IF(B62=\"Required\", \"-\",IF(ISNUMBER(SEARCH(\"Urban\",B62)), \"Urban\", \"Rural\"))","v":"Rural"}]
["-"]
["Note: Detour length should represent the Net detour: Detour length minus the original route length."]
["Table 6. Detour and Bridge Length Information"]
["Detour Details","Reference","User Value","Explanation and Source"]
["Net Detour Length, For Vehicles (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371,1)","v":19.3},51.7,"Google"]
["Detour Average Speed, for Vehicles (mph) (FHWA VHT)",{"$f":"ROUND(VLOOKUP(B62,Defaults!B359:F371,2, FALSE),1)","v":{"v":66,"d":"66.0"}},{"v":62,"d":"62.0"},"Google"]
["Net Detour Length, For Cycling/ Pedestrian (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371, 1)","v":19.3},51.7,"Google"]
["Detour Average Travel Time (min)",{"$f":"B68/B69*60","v":{"v":17.545454545454547,"d":"17.5"}},{"$f":"C68/C69*60","v":{"v":50.03225806451613,"d":"50.0"}},"N/A"]
["Bridge Length (mi)",{"$f":"ROUND(B19,2)","v":0.02},{"$f":"260/5280","v":{"v":0.04924242424242424,"d":"0.05"}},"Google"]
["Note: Google or HPMS data are preferred for identifying average speed on the detour route. You can also use the HERS/VHT speed values using the Detour Road Type dropdown below."]
["Note: Bridge length in the NBI does not include the approach length. Include approach length if relevant for your project. "]
[{"$f":"HYPERLINK(\"https://www.google.com/maps\", \"Use Google Maps to calculate detour route length and average speed, as appropriate.\")","v":"Use Google Maps to calculate detour route length and average speed, as appropriate."}]
[{"$f":"HYPERLINK(\"https://www.fhwa.dot.gov/policyinformation/hpms.cfm\", \"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate.\")","v":"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate."}]
["-"]
["Note: These reference cells are marked to avoid accidental deletion."]
["Table 7. Reference Table"]
["Reference Cells",{"$f":"CONCATENATE(B11,B12)","v":"MississippiMadison"},{"$f":"CONCATENATE(VLOOKUP($B$11,NBI_Dropdown!$B$1:$D$56,3,FALSE),$B$13)","v":"284210005104513040"}]
["-"]
["Table 8. Travel Assumptions"]
["Parameters","Reference","User Value","Explanation and Source"]
["Bridge Average Speed (FHWA)",{"$f":"_xlfn.IFNA(VLOOKUP(B23,Defaults!B359:C371,2, FALSE), \"N/A\")","v":47},47,"-"]
["Average Car Occupancy",{"$f":"Defaults!B51","v":1.67},1.67,"-"]
["Share of Long-Distance Personal Travel",{"v":0,"d":"0.0%"},{"v":0,"d":"0%"},"-"]
["Value of Time - Long-Distance Personal Travel",{"$f":"Defaults!B35","v":{"v":25.1,"d":"$25.10"}},{"v":25.1,"d":"$25.10"},"-"]
["Share of Business Travel",{"v":0.118,"d":"11.8%"},{"v":0.118,"d":"11.8%"},"-"]
["Value of Travel Time - Business",{"$f":"Defaults!B33","v":{"v":32.3,"d":"$32.30"}},{"v":32.3,"d":"$32.30"},"-"]
["Value of Travel Time - Personal",{"$f":"Defaults!B32","v":{"v":17.9,"d":"$17.90"}},{"v":17.9,"d":"$17.90"},"-"]
["Value of Travel Time - All Purposes",{"$f":"ROUND(B86*B87+B88*B89+(1-B86-B88)*B90,1)","v":{"v":19.6,"d":"$19.60"}},{"$f":"IFERROR(ROUND(C86*C87+C88*C89+(1-C86-C88)*C90,1),\"-\")","v":{"v":19.6,"d":"$19.60"}},"-"]
["Walking, Cycling, Waiting, Standing, and Transfer Time",{"$f":"Defaults!B36","v":{"v":35.8,"d":"$35.80"}},{"v":35.8,"d":"$35.80"},"-"]
["Truck Driver ",{"$f":"Defaults!B39","v":{"v":33.5,"d":"$33.50"}},{"v":33.5,"d":"$33.50"},"-"]
["Bus Driver",{"$f":"Defaults!B40","v":{"v":36.5,"d":"$36.50"}},{"v":36.5,"d":"$36.50"},"-"]
["Average Bus Occupancy",0,0,"-"]
["-"]
["Capital Cost and Residual Value"]
["Table 9. Expenditure Dollars Option"]
["Are costs entered in year of expenditure dollars (not adjusted for inflation)?","NO"]
["Enter future inflation rate for capital costs.",{"v":0,"d":"0%"}]
["Note: Capital costs can be entered in year of expenditure dollars or in real dollars. The tool applies inflation and discounting factors automatically if entered as year of expenditure dollars."]
["-"]
["Table 10. Already Incurred Costs"]
["Year","Costs","Real Costs","Discounted Costs"]
[2015,{"$f":"101804.01/5","v":{"v":20360.802,"d":"$20,361"}},{"$f":"IF($B$99=\"NO\",B105,IFERROR(B105*(IF(A105>$B$39, 1/((1+$B$100)^(A105-$B$39)),VLOOKUP(A105,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":20360.802,"d":"$20,361"}},{"$f":"IFERROR(IF(A105=\"\",\"\",IF(A105<=2020, C105, C105*VLOOKUP(A105,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":20360.802,"d":"$20,361"}}]
[2016,{"$f":"344006.89/5","v":{"v":68801.378,"d":"$68,801"}},{"$f":"IF($B$99=\"NO\",B106,IFERROR(B106*(IF(A106>$B$39, 1/((1+$B$100)^(A106-$B$39)),VLOOKUP(A106,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":68801.378,"d":"$68,801"}},{"$f":"IFERROR(IF(A106=\"\",\"\",IF(A106<=2020, C106, C106*VLOOKUP(A106,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":68801.378,"d":"$68,801"}}]
[2017,{"$f":"246752.04/5","v":{"v":49350.408,"d":"$49,350"}},{"$f":"IF($B$99=\"NO\",B107,IFERROR(B107*(IF(A107>$B$39, 1/((1+$B$100)^(A107-$B$39)),VLOOKUP(A107,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":49350.408,"d":"$49,350"}},{"$f":"IFERROR(IF(A107=\"\",\"\",IF(A107<=2020, C107, C107*VLOOKUP(A107,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":49350.408,"d":"$49,350"}}]
[2018,{"$f":"151861.34/5","v":{"v":30372.268,"d":"$30,372"}},{"$f":"IF($B$99=\"NO\",B108,IFERROR(B108*(IF(A108>$B$39, 1/((1+$B$100)^(A108-$B$39)),VLOOKUP(A108,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":30372.268,"d":"$30,372"}},{"$f":"IFERROR(IF(A108=\"\",\"\",IF(A108<=2020, C108, C108*VLOOKUP(A108,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":30372.268,"d":"$30,372"}}]
[2019,{"$f":"198964.79/5","v":{"v":39792.958,"d":"$39,793"}},{"$f":"IF($B$99=\"NO\",B109,IFERROR(B109*(IF(A109>$B$39, 1/((1+$B$100)^(A109-$B$39)),VLOOKUP(A109,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":39792.958,"d":"$39,793"}},{"$f":"IFERROR(IF(A109=\"\",\"\",IF(A109<=2020, C109, C109*VLOOKUP(A109,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":39792.958,"d":"$39,793"}}]
[2020,{"$f":"34341.94/5","v":{"v":6868.388000000001,"d":"$6,868"}},{"$f":"IF($B$99=\"NO\",B110,IFERROR(B110*(IF(A110>$B$39, 1/((1+$B$100)^(A110-$B$39)),VLOOKUP(A110,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":6868.388000000001,"d":"$6,868"}},{"$f":"IFERROR(IF(A110=\"\",\"\",IF(A110<=2020, C110, C110*VLOOKUP(A110,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":6868.388000000001,"d":"$6,868"}}]
[2021,{"$f":"233999.67/5","v":{"v":46799.934,"d":"$46,800"}},{"$f":"IF($B$99=\"NO\",B111,IFERROR(B111*(IF(A111>$B$39, 1/((1+$B$100)^(A111-$B$39)),VLOOKUP(A111,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":46799.934,"d":"$46,800"}},{"$f":"IFERROR(IF(A111=\"\",\"\",IF(A111<=2020, C111, C111*VLOOKUP(A111,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
[2022,{"$f":"435559.69/5","v":{"v":87111.938,"d":"$87,112"}},{"$f":"IF($B$99=\"NO\",B112,IFERROR(B112*(IF(A112>$B$39, 1/((1+$B$100)^(A112-$B$39)),VLOOKUP(A112,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":87111.938,"d":"$87,112"}},{"$f":"IFERROR(IF(A112=\"\",\"\",IF(A112<=2020, C112, C112*VLOOKUP(A112,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":87111.938,"d":"$87,112"}}]
[2023,{"$f":"140651.85/5","v":{"v":28130.370000000003,"d":"$28,130"}},{"$f":"IF($B$99=\"NO\",B113,IFERROR(B113*(IF(A113>$B$39, 1/((1+$B$100)^(A113-$B$39)),VLOOKUP(A113,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":28130.370000000003,"d":"$28,130"}},{"$f":"IFERROR(IF(A113=\"\",\"\",IF(A113<=2020, C113, C113*VLOOKUP(A113,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":27284.548981571297,"d":"$27,285"}}]
[2024,{"$f":"50904.52/5","v":{"v":10180.903999999999,"d":"$10,181"}},{"$f":"IF($B$99=\"NO\",B114,IFERROR(B114*(IF(A114>$B$39, 1/((1+$B$100)^(A114-$B$39)),VLOOKUP(A114,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":10180.903999999999,"d":"$10,181"}},{"$f":"IFERROR(IF(A114=\"\",\"\",IF(A114<=2020, C114, C114*VLOOKUP(A114,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":9577.87162464098,"d":"$9,578"}}]
["-","-",{"$f":"IF($B$99=\"NO\",B115,IFERROR(B115*(IF(A115>$B$39, 1/((1+$B$100)^(A115-$B$39)),VLOOKUP(A115,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A115=\"\",\"\",IF(A115<=2020, C115, C115*VLOOKUP(A115,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-"]
["Table 11. Capital Costs"]
["Year"," Costs","Real Costs","Discounted Costs"]
[{"$f":"IFERROR(IF($B$33=\"-\", \"N/A\", $B$33),\"N/A\")","v":2025},{"v":923630.7826004818,"d":"$923,631"},{"$f":"IF($B$99=\"NO\",B119,IFERROR(B119*(IF(A119>$B$39, 1/(1+$B$100)^(A119-$B$39),VLOOKUP(A119,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":923630.7826004818,"d":"$923,631"}},{"$f":"IFERROR(IF(A119=\"N/A\",\"-\",C119*VLOOKUP(A119,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":842795.877724619,"d":"$842,796"}}]
[{"$f":"IFERROR(IF(A119=\"N/A\",\"N/A\",IF(A119>=$B$34,\"N/A\",A119+1)),\"\")","v":2026},{"v":923630.7826004818,"d":"$923,631"},{"$f":"IF($B$99=\"NO\",B120,IFERROR(B120*(IF(A120>$B$39, 1/(1+$B$100)^(A120-$B$39),VLOOKUP(A120,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":923630.7826004818,"d":"$923,631"}},{"$f":"IFERROR(IF(A120=\"N/A\",\"-\",C120*VLOOKUP(A120,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":817454.7795583113,"d":"$817,455"}}]
[{"$f":"IF(A120=\"N/A\",\"N/A\",IF(A120>=$B$34,\"N/A\",A120+1))","v":2027},{"v":923630.7826004818,"d":"$923,631"},{"$f":"IF($B$99=\"NO\",B121,IFERROR(B121*(IF(A121>$B$39, 1/(1+$B$100)^(A121-$B$39),VLOOKUP(A121,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":923630.7826004818,"d":"$923,631"}},{"$f":"IFERROR(IF(A121=\"N/A\",\"-\",C121*VLOOKUP(A121,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":792875.6348771207,"d":"$792,876"}}]
[2028,{"v":923630.7826004818,"d":"$923,631"},{"$f":"IF($B$99=\"NO\",B122,IFERROR(B122*(IF(A122>$B$39, 1/(1+$B$100)^(A122-$B$39),VLOOKUP(A122,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":923630.7826004818,"d":"$923,631"}},{"$f":"IFERROR(IF(A122=\"N/A\",\"-\",C122*VLOOKUP(A122,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":769035.533343473,"d":"$769,036"}}]
[2029,{"v":923630.7826004818,"d":"$923,631"},{"$f":"IF($B$99=\"NO\",B123,IFERROR(B123*(IF(A123>$B$39, 1/(1+$B$100)^(A123-$B$39),VLOOKUP(A123,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":923630.7826004818,"d":"$923,631"}},{"$f":"IFERROR(IF(A123=\"N/A\",\"-\",C123*VLOOKUP(A123,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":745912.2534854249,"d":"$745,912"}}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B124,IFERROR(B124*(IF(A124>$B$39, 1/(1+$B$100)^(A124-$B$39),VLOOKUP(A124,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A124=\"N/A\",\"-\",C124*VLOOKUP(A124,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B125,IFERROR(B125*(IF(A125>$B$39, 1/(1+$B$100)^(A125-$B$39),VLOOKUP(A125,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A125=\"N/A\",\"-\",C125*VLOOKUP(A125,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B126,IFERROR(B126*(IF(A126>$B$39, 1/(1+$B$100)^(A126-$B$39),VLOOKUP(A126,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A126=\"N/A\",\"-\",C126*VLOOKUP(A126,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B127,IFERROR(B127*(IF(A127>$B$39, 1/(1+$B$100)^(A127-$B$39),VLOOKUP(A127,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A127=\"N/A\",\"-\",C127*VLOOKUP(A127,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B128,IFERROR(B128*(IF(A128>$B$39, 1/(1+$B$100)^(A128-$B$39),VLOOKUP(A128,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A128=\"N/A\",\"-\",C128*VLOOKUP(A128,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B129,IFERROR(B129*(IF(A129>$B$39, 1/(1+$B$100)^(A129-$B$39),VLOOKUP(A129,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A129=\"N/A\",\"-\",C129*VLOOKUP(A129,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["-"]
["Table 12. Capital Cost Summary "]
["Total Capital Costs:",{"$f":"SUM(B105:B115)+SUM(B119:B129)","v":{"v":5005923.261002409,"d":"$5,005,923"}}]
["Total Real Capital Costs:",{"$f":"SUM(C105:C115)+SUM(C119:C129)","v":{"v":5005923.261002409,"d":"$5,005,923"}}]
["Total Discounted Capital Costs: ",{"$f":"SUM(D105:D115)+SUM(D119:D129)","v":{"v":4307594.639595161,"d":"$4,307,595"}}]
["-"]
["Table 13. Residual Value"]
["Share of Capital Costs","Asset Life (Years)","Explanation and Source"]
[{"v":1,"d":"100%"},75,"AASHTO"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"$f":"SUM(A138:A141)","v":{"v":1,"d":"100%"}},"Summation","N/A"]
["Note: If there are multiple components of the project for this specific bridge that different asset lives, enter the share of the project costs associated with the different project components and their asset life."]
["Note: The Summation cell should be 100%."]
["-"]
["Operating and Maintenance Costs (O&M)"]
["Table 14. Operating and Maintenance Costs Assumptions"]
["Which method would you like to use to enter O&M costs? ","Manual Entry"]
["Year of O&M costs Dollars",2024]
["Note: If you have O&M costs in the construction period you will need to use the manual entry option to enter the O&M costs in the construction period."]
["Note: The operating and  maintenance costs in the baseline should be entered to be consistent with your estimate of closure. If the bridge is closed in a future year (Table 25), there should not be maintenance costs for that year and thereafter."]
["Note: For frequency calculation option, all costs should be entered as year of expenditure. The tool applies inflation and discounting factors automatically."]
["-"]
["Table 15. Annual O&M Calculation Input"]
["Category ","Value"]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the No Build Scenario",{"v":0,"d":"0%"}]
["Annual O&M Costs in the Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario",{"v":0,"d":"0%"}]
["Note: The maintenance real growth rate represents the real cost increases year over year (e.g., from increased deterioration of the asset). It should not include inflation adjustments. "]
["-"]
["Table 16a. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16b. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16c. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16d. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["Note: The \"Occurs every _____ \" field in Tables 16a through 16d must be greater than or equal to 1, even if you are not adding an additional recurring maintenance cost. "]
["-"]
["Note: Manual O&M cost values should be entered in the year of dollar entered in Table 14. "]
["Table 17. Manual O&M Cost Entry "]
["Calendar Year","Analysis Year","No Build Annual Cost","Build Annual Cost","O&M Cost Difference Discounted"]
[{"$f":"IFERROR(IF(B32=\"Required\",\"N/A\",B32),\"N/A\")","v":2022},{"$f":"IFERROR(IF(A198=$B$35,1,IF(A198>$B$35,A198-$B$35+1,IF(A198<$B$35,A198-$B$35+1,\"N/A\"))),\"N/A\")","v":-7},0,0,{"$f":"IFERROR((C198-D198)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A198,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[{"$f":"IF(A198=\"N/A\",\"N/A\",IF(A198>=$B$35+$B$36-1,\"N/A\",A198+1))","v":2023},-6,0,0,{"$f":"IFERROR((C199-D199)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A199,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2024,-5,0,0,{"$f":"IFERROR((C200-D200)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A200,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2025,-4,0,0,{"$f":"IFERROR((C201-D201)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A201,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2026,-3,0,0,{"$f":"IFERROR((C202-D202)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A202,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2027,-2,0,0,{"$f":"IFERROR((C203-D203)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A203,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2028,-1,0,0,{"$f":"IFERROR((C204-D204)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A204,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2029,0,0,0,{"$f":"IFERROR((C205-D205)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A205,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2030,1,0,0,{"$f":"IFERROR((C206-D206)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A206,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2031,2,0,0,{"$f":"IFERROR((C207-D207)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A207,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2032,3,0,0,{"$f":"IFERROR((C208-D208)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A208,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2033,4,0,0,{"$f":"IFERROR((C209-D209)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A209,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2034,5,0,0,{"$f":"IFERROR((C210-D210)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A210,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2035,6,0,0,{"$f":"IFERROR((C211-D211)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A211,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2036,7,0,0,{"$f":"IFERROR((C212-D212)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A212,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2037,8,0,0,{"$f":"IFERROR((C213-D213)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A213,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2038,9,0,0,{"$f":"IFERROR((C214-D214)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A214,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2039,10,0,0,{"$f":"IFERROR((C215-D215)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A215,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2040,11,0,0,{"$f":"IFERROR((C216-D216)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A216,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2041,12,0,0,{"$f":"IFERROR((C217-D217)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A217,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2042,13,0,0,{"$f":"IFERROR((C218-D218)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A218,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2043,14,0,0,{"$f":"IFERROR((C219-D219)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A219,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2044,15,0,0,{"$f":"IFERROR((C220-D220)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A220,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2045,16,0,0,{"$f":"IFERROR((C221-D221)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A221,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2046,17,0,0,{"$f":"IFERROR((C222-D222)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A222,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2047,18,0,0,{"$f":"IFERROR((C223-D223)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A223,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2048,19,0,0,{"$f":"IFERROR((C224-D224)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A224,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2049,20,0,0,{"$f":"IFERROR((C225-D225)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A225,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2050,21,0,0,{"$f":"IFERROR((C226-D226)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A226,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2051,22,0,0,{"$f":"IFERROR((C227-D227)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A227,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2052,23,0,0,{"$f":"IFERROR((C228-D228)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A228,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2053,24,0,0,{"$f":"IFERROR((C229-D229)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A229,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2054,25,0,0,{"$f":"IFERROR((C230-D230)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A230,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2055,26,0,0,{"$f":"IFERROR((C231-D231)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A231,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2056,27,0,0,{"$f":"IFERROR((C232-D232)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A232,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2057,28,0,0,{"$f":"IFERROR((C233-D233)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A233,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2058,29,0,0,{"$f":"IFERROR((C234-D234)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A234,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2059,30,0,0,{"$f":"IFERROR((C235-D235)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A235,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C236-D236)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A236,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C237-D237)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A237,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["-"]
["Construction Disbenefits"]
["Table 18. Disbenefits Option"]
["Will project construction cause delays or increase crashes in the work zone, or cause other construction disbenefits?","YES"]
["Explanation/Methodology for disbenefits. If no construction disbenefits are calculated, explain why.","Required"]
[{"$f":"IF(B241=\"YES\",HYPERLINK(\"#A235\",\"If YES, then enter the requested information below and in Table 36.\"), HYPERLINK(\"#A262\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, then enter the requested information below and in Table 36."}]
["-"]
["For travel time disbenefits, enter the AADT by mode, minutes of delay by mode, and days of impact annually by year to calculate the total discounted travel time costs (Table 15). Enter the percent increase in crashes to calculate the total discounted crash costs (Table 15). These crash costs are estimated as a percent increase in the baseline crashes for the roadway on the theory that work zones may increase the inherent crash risk on the roadway. If no crash increases are expected due to the construction enter “0” percent for each year. "]
["Table 19. Travel Time and Safety Construction Disbenefits"]
["Year","Passenger AADT","Truck AADT","Bus AADT","Pedestrian AADT","Cyclist AADT","Vehicle \nDelay (minutes)","Pedestrian Delay (minutes)","Cyclist \nDelay (minutes)","Days of Impact Annually","Total Discounted Travel Time Disbenefits","Percent Increase in Crashes due to Work Zone","Total Discounted Safety Disbenefits"]
[{"$f":"$B$33","v":2025},1801,157,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C248*$C$93*G248/60,0)+IFERROR($C$91*$C$85*B248*G248/60,0)+IFERROR($C$91*$C$95*D248*G248/60,0)+IFERROR($C$94*G248/60*D248,0))*J248+IFERROR(E248*$C$92*H248/60*J248,0)+IFERROR(F248*$C$92*I248/60*J248,0))*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-17821208.70114625,"d":"$(17,821,209)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L248>0,-$E$417*(L248)*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[{"$f":"IFERROR(IF(A248=\"N/A\",\"N/A\",IF(A248>=$B$34,\"N/A\",A248+1)),\"\")","v":2026},1819,158,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C249*$C$93*G249/60,0)+IFERROR($C$91*$C$85*B249*G249/60,0)+IFERROR($C$91*$C$95*D249*G249/60,0)+IFERROR($C$94*G249/60*D249,0))*J249+IFERROR(E249*$C$92*H249/60*J249,0)+IFERROR(F249*$C$92*I249/60*J249,0))*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-17452987.57794776,"d":"$(17,452,988)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L249>0,-$E$417*(L249)*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2027,1837,160,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C250*$C$93*G250/60,0)+IFERROR($C$91*$C$85*B250*G250/60,0)+IFERROR($C$91*$C$95*D250*G250/60,0)+IFERROR($C$94*G250/60*D250,0))*J250+IFERROR(E250*$C$92*H250/60*J250,0)+IFERROR(F250*$C$92*I250/60*J250,0))*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-17099545.03457408,"d":"$(17,099,545)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L250>0,-$E$417*(L250)*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2028,1856,161,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C251*$C$93*G251/60,0)+IFERROR($C$91*$C$85*B251*G251/60,0)+IFERROR($C$91*$C$95*D251*G251/60,0)+IFERROR($C$94*G251/60*D251,0))*J251+IFERROR(E251*$C$92*H251/60*J251,0)+IFERROR(F251*$C$92*I251/60*J251,0))*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-16751383.66961598,"d":"$(16,751,384)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L251>0,-$E$417*(L251)*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2029,1874,163,0,0,0,50,0,0,365,{"$f":"IFERROR(-((IFERROR(C252*$C$93*G252/60,0)+IFERROR($C$91*$C$85*B252*G252/60,0)+IFERROR($C$91*$C$95*D252*G252/60,0)+IFERROR($C$94*G252/60*D252,0))*J252+IFERROR(E252*$C$92*H252/60*J252,0)+IFERROR(F252*$C$92*I252/60*J252,0))*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-16408888.587866472,"d":"$(16,408,889)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L252>0,-$E$417*(L252)*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C253*$C$93*G253/60,0)+IFERROR($C$91*$C$85*B253*G253/60,0)+IFERROR($C$91*$C$95*D253*G253/60,0)+IFERROR($C$94*G253/60*D253,0))*J253+IFERROR(E253*$C$92*H253/60*J253,0)+IFERROR(F253*$C$92*I253/60*J253,0))*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L253>0,-$E$417*(L253)*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C254*$C$93*G254/60,0)+IFERROR($C$91*$C$85*B254*G254/60,0)+IFERROR($C$91*$C$95*D254*G254/60,0)+IFERROR($C$94*G254/60*D254,0))*J254+IFERROR(E254*$C$92*H254/60*J254,0)+IFERROR(F254*$C$92*I254/60*J254,0))*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L254>0,-$E$417*(L254)*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C255*$C$93*G255/60,0)+IFERROR($C$91*$C$85*B255*G255/60,0)+IFERROR($C$91*$C$95*D255*G255/60,0)+IFERROR($C$94*G255/60*D255,0))*J255+IFERROR(E255*$C$92*H255/60*J255,0)+IFERROR(F255*$C$92*I255/60*J255,0))*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L255>0,-$E$417*(L255)*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C256*$C$93*G256/60,0)+IFERROR($C$91*$C$85*B256*G256/60,0)+IFERROR($C$91*$C$95*D256*G256/60,0)+IFERROR($C$94*G256/60*D256,0))*J256+IFERROR(E256*$C$92*H256/60*J256,0)+IFERROR(F256*$C$92*I256/60*J256,0))*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L256>0,-$E$417*(L256)*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C257*$C$93*G257/60,0)+IFERROR($C$91*$C$85*B257*G257/60,0)+IFERROR($C$91*$C$95*D257*G257/60,0)+IFERROR($C$94*G257/60*D257,0))*J257+IFERROR(E257*$C$92*H257/60*J257,0)+IFERROR(F257*$C$92*I257/60*J257,0))*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L257>0,-$E$417*(L257)*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C258*$C$93*G258/60,0)+IFERROR($C$91*$C$85*B258*G258/60,0)+IFERROR($C$91*$C$95*D258*G258/60,0)+IFERROR($C$94*G258/60*D258,0))*J258+IFERROR(E258*$C$92*H258/60*J258,0)+IFERROR(F258*$C$92*I258/60*J258,0))*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L258>0,-$E$417*(L258)*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["Total Discounted Disbenefits","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUM(K248:K258)","v":{"v":-85534013.57115054,"d":"$(85,534,014)"}},"N/A",{"$f":"SUM(M248:M258)","v":0}]
["-"]
["If other travel impacts are caculated by applicant or the applicant has alternative approach to calcuating construction disbeneifts, enter those total discounted values below. "]
["Table 20. Other Construction Disbenefits "]
["Disbenefit Category","Total Discounted Disbenefits (-)","Explanation of Disbenefits"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["Note: Be sure to include your methodology and calculations in the overall application materials, if not included in this workbook. "]
["-"]
["Bridge Condition and Closures"]
["Note: This section is for benefits related to bridge load posting and closures from poor bridge condition. \nFor closures specifically due to weather, seismic or other extreme events, please use the Resilience to Weather, Seismic, or other Extreme Events section below."]
["Note: This section computes the travel time and vehicle operating cost savings from avoiding the detour of a bridge closure or posting. If the new bridge improves vehicle operations, then use Tables 41 through 43."]
["Table 21. Condition Impact Option"]
["Will the project improve or preserve the bridge's condition in a way that reduces the risk of closure and/or load posting?","YES"]
[{"$f":"IF(B277=\"YES\",HYPERLINK(\"#A269\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A329\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below."}]
["-"]
["Table 22. Bridge Details "]
["Variable","Value"]
["Bridge Currently Closed or Load Posted? (NBI)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPEN_CLOSED_POSTED_041]),FALSE)","v":"P"}]
["NBI Coding Translation",{"$f":"VLOOKUP(B282,Defaults!$A$344:$B$352,2,FALSE)","v":"Posted for load (may include other restrictions such a temporary bridges which are load posted)"}]
["Current Superstructure Condition Rating",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[SUPERSTRUCTURE_COND_059]),FALSE)","v":6}]
["Current Operating Rating (metric tons)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPERATING_RATING_064]),FALSE)","v":28.5}]
["-"]
["Table 23. Forecasted Condition Rating"]
["Bridge Component and Rating","Condition Rating Reference Value","NBIAS Forecast Year"]
["Overall Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)+$B$40)))","v":2043}]
["Overall Condition Rating 2",2,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=-1,\"Not forecasted to reach Condition Rating 2 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=99,\"Not forecasted to reach Condition Rating 2 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)+$B$40)))","v":2058}]
["Superstructure Condition Rating 4",4,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=-1,\"Not forecasted to reach Condition Rating 4 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=99,\"Not forecasted to reach Condition Rating 4 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)+$B$40)))","v":2043}]
["Superstructure Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)+$B$40)))","v":2063}]
["Note: Using FHWA's NBIAS software program, FHWA has estimated the expected year in which the bridge will enter a minimum condition rating of 3 and 2. See guidance Appendix B: NBIAS for how forecast of closure and load posting is calculated."]
["-"]
["If the bridge is not currently load posted or closed, enter up to three values of expected future load posting.  After entering the appropriate year, the user should enter the expected percentage reduction in truck traffic and in bus traffic for the load postings. "]
["Table 24. Anticipated Load Postings"]
["Load Posting Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in Truck Traffic","% Reduction in Bus Traffic","Explanation for year if not reference; for % reduction"]
["Load Posted, \nlevel 1",{"$f":"IF(C291=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C291=\"Not forecasted to reach Condition Rating 4 by 2070\", \"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285>40,OR(B282=\"A\",B282=\"G\")), \"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\",\n\nIF(AND( B284>4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND(B284=4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C292, \"; 50% for Truck and Bus\"), \"No Load Posting Forecasted\"))))))))))))","v":"2043; 50% for Truck and Bus"},2042,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 2",{"$f":"IF(C292=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C292=\"Not forecasted to reach Condition Rating 3 by 2070\",\"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND(B284>4,B285<=40,OR(B282=\"A\",B282=\"G\")),CONCATENATE(C292,\"; 100% for Truck and Bus\"),\"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\"))))))))))","v":"2063; 100% for Truck and Bus"},2064,{"v":1,"d":"100%"},{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 3","N/A",2070,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["-"]
["Table 25. Anticipated Closure"]
["Closure Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in All Traffic","Explanation for year if not reference; for % reduction"]
["Closure",{"$f":"IF(C290=\"No NBIAS forecast\",\"No NBIAS forecast\",IF(C290=\"Not forecasted to reach Condition Rating 2 by 2070\",\"Not forecasted to close by 2070\",CONCATENATE(C290+4,\"; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years\")))","v":"2062; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years"},2064,{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Note: If the bridge will be closed to pedestrians and bicyclists, be sure to enter their AADT in Tables 46 and 47 below."]
["-"]
["If the bridge closure will be partial in duration rather than indefinite, use the short-term closure fields below to enter the initial year of closure, the last year of closure, the recurrence (enter 30 if it only occurs once), the number of days of closure, and the percent reduction in all traffic on the bridge due to the closure."]
["Table 26a. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26b. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26c. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26d. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure",0]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Resilience to Weather, Seismic, or other Extreme Events"]
["Table 27. Resiliency Option"]
["Will the project improve the bridge's resiliency to weather, seismic, or other extreme events, reducing damage and/or closures, or other service interruptions?","YES"]
[{"$f":"IF(B342=\"YES\",HYPERLINK(\"#A334\",\"If YES, enter the requested information below using the probability-consequence method or other calculation method.\"), HYPERLINK(\"#A395\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below using the probability-consequence method or other calculation method."}]
["-"]
["Table 28. Probability Resilience Option"]
["Are you providing a probability-consequence analysis of the resilience impacts?","NO"]
[{"$f":"IF(B346=\"YES\",HYPERLINK(\"#A337\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A389\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If NO, the cells below will not be able to be edited, please skip down to the next subsection."}]
["Note: The consequence-probability approach requires defining a potential weather, seismic or extreme event, the annual probability of that event, and consequences of that event. This resiliency section is for maximum three independent events. Events with multiple level of consequences or dependent events require more complex modeling. Three suggested levels of consequences for each event are included to better reflect the range of consequence events that an asset may face. For guidance on accessing resilience see Resilience - Sustainability - Environment - FHWA (dot.gov). "]
["-"]
["Annual Probability of Event Occurrence: This table includes three independent events with three different consequence levels: (1) probability of an event occurrence that causes capacity reduction only (Table 30), i.e. not capacity reduction associated with structural damage; (2) the probability of an event occurrence with lesser structural damage consequence (Tables 31); and the probability of an event occurrence with larger structural damage consequence (Tables 32). The probability may change during the benefit period due to climate change or degradation of the remediation or other reasons which can be captured under probabilities for project open and final year."]
["Table 29. Annual Probability of Event Occurrence"]
["Consequence Level","Project Open Year","Final Year","Growth Rate","Explanation and source"]
["Volume Capacity Reduction Only",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C353-B353)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Lesser Structural Damage (Level one) Impacts",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C354-B354)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Larger Structural Damage (Level two)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C355-B355)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["-"]
["Volume Capacity Reduction: This consequence level refers to closure or service interruption of the asset reducing some amount of capacity for at least one day a year, but not cause any structural damage to the asset requiring repair. Traffic restriction may occur when a lane or speed reduction is imposed on the bridge or results from an onsite temporary detour.  A load restriction will occur when a load posting is imposed (ex. no trucks allowed). An example event that could cause this consequence would be a recurring flooding event that overtops the bridge or inundates roadways on approach to the bridge. \t"]
["Table 30. Volume Capacity Reduction Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Lesser Structural Damage (Level one): This consequence level can be any level of damage as long as it is correctly correlated with the event and its probability. The user could select a more-frequent less-damaging event or a less-frequent more-damaging event. "]
["Table 31. Lesser Structural Damage (Level one) Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Larger Structural Damage (Level two): This consequence level refers to the bridge no longer being structurally sound or capable of carrying traffic of any kind while it is being repaired. Per USDOT BCA guidance, the no build scenario cannot include rebuilding the bridge so any maintenance, repair, or operational costs under the failure consequence cannot amount to bridge reconstruction. "]
["Table 32. Larger Structural Damage (Level two)"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["Number of Fatalities in Year 1","-","-"]
["Number of Injuries in Year 1","-","-"]
["-"]
["Note: Other calculation method may include calculations that yield a benefit value but do not precisely follow the tool approach or is an engineering evaluation to determine if the bridge response satisfies for a design level extreme event.   Use the green box to enter a thorough explanation of the calculation method and results.  If a benefit value is calculated it may be included in the tool section Other Benefits Not Captured Elsewhere.  If a benefit value is not calculated the results of the calculation method or the results of a qualitative assessment may be explained in the Results sheet section designated for unquantified benefits.  "]
["Table 33. Other Resilience Method Option"]
["Are you providing an explanation of the other calculation method used?","NO"]
[{"$f":"IF(B391=\"YES\",HYPERLINK(\"#A389\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A395\",\"If NO, please skip down to the next subsection.\"))","v":"If NO, please skip down to the next subsection."}]
["-"]
["Please provide a qualitative explanation, link, or citation to the calculation method and results."]
["If this analysis results in a monetized benefits, please provide the data and explanation/methodology/source in Table 51 below."]
["Table 34. Other Resilience Method Explanation"]
["Explanation","-"]
["-"]
["-"]
["Safety Baseline, Detour Safety Benefits, and Safety Countermeasures"]
["Table 35. Crash Cost Estimate Option"]
["Are you using KABCO or General crash cost estimates? ","KABCO"]
["-"]
[{"$f":"HYPERLINK(\"https://www.nhtsa.gov/research-data/fatality-analysis-reporting-system-fars\", \"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)\")","v":"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)"}]
["If you selected that your project will cause workzone crashes or the project involves safety improvements on the bridge, enter historical crash data for the bridge (Table 36). Please provide the average annual crash rate for the detour route (3 years is preferred). "]
["Table 36. Historical Crash Data on the Current Bridge"]
["Crash Type","Years of Data","Number of Crashes","Average Annual Crashes","Average Annual Crash Cost Historical","Source for Crash; Calendar Years of Data"]
["Property Damage Only",5,0,{"$f":"IFERROR(IF(AND(B408>0,C408>0),C408/B408,0),\"N/A\")","v":0},{"$f":"IFERROR(D408*Defaults!B25, \"N/A\")","v":0},"Data are from 2019 to 2023; provided by MDOT"]
["No Injury",5,0,0,{"$f":"IFERROR(D409*Defaults!B6, \"N/A\")","v":0},"Same as above"]
["Possible Injury",5,1,{"v":0.2,"d":"0.20"},{"$f":"IFERROR(D410*Defaults!B7, \"N/A\")","v":{"v":22340,"d":"$22,340"}},"Same as above"]
["Non-incapacitating",5,0,0,{"$f":"IFERROR(D411*Defaults!B8, \"N/A\")","v":0},"Same as above"]
["Incapacitating",5,0,0,{"$f":"IFERROR(D412*Defaults!B9, \"N/A\")","v":0},"Same as above"]
["Killed",5,0,0,{"$f":"IFERROR(D413*Defaults!B10, \"N/A\")","v":0},"Same as above"]
["Injured (severity unknown)",5,0,0,{"$f":"IFERROR(D414*Defaults!B11, \"N/A\")","v":0},"Same as above"]
["Injury","-","-","N/A",{"$f":"IFERROR(D415*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-","-","N/A",{"$f":"IFERROR(D416*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total Annual Crash Cost","N/A","N/A","N/A",{"$f":"SUM(E408:E416)","v":{"v":22340,"d":"$22,340"}},"N/A"]
["-"]
["Table 37. CMF Option"]
["Does the project improve safety on the bridge via a Crash Modification Factor (CMF)?","YES"]
[{"$f":"IF(B420=\"YES\",HYPERLINK(\"#A418\",\"If YES, then enter historical crash data and the relevant CMFs in the tables below.\"), HYPERLINK(\"#A453\",\"If NO, please skip down to the next subsection\"))","v":"If YES, then enter historical crash data and the relevant CMFs in the tables below."}]
["-"]
["Table 38. CMF Timeframe"]
["Category ","Benefit Period","Year"]
["Initial Year of CMF-related Safety Benefits",{"$f":"B35","v":2030},2030]
["Last Year of CMF-related Safety Benefits",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},2059]
["Note: Enter years of safety countermeasure impact which may differ from benefits period depending on project details. "]
["-"]
["Table 39. Safety Countermeasure - Crash Costs Avoided"]
["Crash Type","CMF","Average Annual Crashes Reduced","Average Annual Crash Costs Avoided","CMF Reference Number, if CMF Clearinghouse value is used (https://www.cmfclearinghouse.org/)","Explanation and Source for CMF"]
["Property Damage Only",0.66,{"$f":"IFERROR(IF(OR(B431<>\"\",B431<>0), D408*(1-B431),0),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C431*Defaults!B25, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["No Injury",0.66,{"v":0,"d":"0.00"},{"$f":"IFERROR(C432*Defaults!B6, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["Possible Injury",0.56,{"v":0.088,"d":"0.09"},{"$f":"IFERROR(C433*Defaults!B7, \"N/A\")","v":{"v":9829.599999999999,"d":"$9,830"}},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Non-incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C434*Defaults!B8, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C435*Defaults!B9, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Killed",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C436*Defaults!B10, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injured (severity unknown)",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C437*Defaults!B14, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injury","-",{"$f":"IFERROR(IF(AND(B438<>\"\",B438<>0), D415*(1-B438),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C438*Defaults!B14, \"N/A\")","v":0},"-","-"]
["Fatal","-",{"$f":"IFERROR(IF(AND(B439<>\"\",B439<>0), D416*(1-B439),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C439*Defaults!B15, \"N/A\")","v":0},"-","-"]
["Total Annual Crash Cost","N/A","N/A",{"$f":"SUM(D431:D439)","v":{"v":9829.599999999999,"d":"$9,830"}},"N/A","N/A"]
[{"$f":"HYPERLINK(\"https://www.transportation.gov/mission/office-secretary/office-policy/transportation-policy/benefit-cost-analysis-guidance/\", \"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed.\")","v":"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed."}]
[{"$f":"HYPERLINK(\"http://cmfclearinghouse.org/using_cmfs.cfm\", \"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse.\")","v":"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse."}]
["-"]
["Table 40. Safety Benefits due to Avoided Detouring"]
["Crash Type","Crash Rate per 100 Million VMT on Detour","Crash Cost Per Mile","Explanation and Source"]
["Property Damage Only",0,{"$f":"IFERROR(B446/100000000*Defaults!B25,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["No Injury",0,{"$f":"IFERROR(B447/100000000*Defaults!B6, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Possible Injury",0.72,{"$f":"IFERROR(B448/100000000*Defaults!B7, \"N/A\")","v":{"v":0.00080424,"d":"$0.0008"}},"Data are from 2019 to2023; provided by MDOT"]
["Non-incapacitating",0,{"$f":"IFERROR(B449/100000000*Defaults!B8, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Incapacitating",0,{"$f":"IFERROR(B450/100000000*Defaults!B9,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Killed",0,{"$f":"IFERROR(B451/100000000*Defaults!B10,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injured (severity unknown)",0,{"$f":"IFERROR(B452/100000000*Defaults!B11,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injury","-",{"$f":"IFERROR(B453/100000000*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-",{"$f":"IFERROR(B454/100000000*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total","N/A",{"$f":"SUM(C446:C454)","v":{"v":0.00080424,"d":"$0.00"}},"N/A"]
[{"$f":"HYPERLINK(\"https://www.bts.gov/content/motor-vehicle-safety-data\", \"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data.\")","v":"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data."}]
["-"]
["Travel Time and Mobility-Related Benefits"]
["Table 41. Travel Time Option"]
["Does the project improve travel time/mobility, separate from reducing bridge closures or load posting?","NO"]
[{"$f":"IF(B460=\"YES\",HYPERLINK(\"#A459\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A472\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Enter minutes saved and years of impact (which may be different than benefits period)"]
["Table 42. Travel Time Savings"]
["Initial or Last Year","Benefits Period","Year","Minutes Saved Per Vehicle"]
["Initial Year",{"$f":"B35","v":2030},"-","-"]
["Last Year",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},"-","-"]
["-"]
["Note: Table 43 is not referenced in the benefits calculation formulas. To enter travel time savings, you much enter minutes saved values in Table 43."]
["Table 43. Optional Travel Time Savings Calculator"]
["Year","Speed (mph) - No Build","Speed (mph) - Build","Distance Traveled on the Bridge (miles)","Minutes Saved Per Vehicle"]
["Initial Year","-","-","-",{"$f":"IFERROR((D472/B472-D472/C472)*60,\"-\")","v":"-"}]
["Final Year","-","-","-",{"$f":"IFERROR((D473/B473-D473/C473)*60,\"-\")","v":"-"}]
["To estimate minutes saved using speed, the following formula is used: [ (Bridge Length / Speed Without Project) — (Bridge Length / Speed With Project) ] x 60"]
["-"]
["Mobility-Related Emissions and Other Environmental Benefits"]
["Note: Emissions input parameters for emissions rate (grams) per mile for the detour route is computed automatically using MOVES and US DOT BCA Guidance, data as well as input parameters entered above including detour length, functional class and average speed. "]
["Table 44. Other Environmental Benefits Option"]
["Does the project have benefits related to improved wildlife connectivity, reduced noise, or improved water runoff?","NO"]
[{"$f":"IF(B479=\"YES\",HYPERLINK(\"#A478\",\"If YES, please enter the applicable values for the benefit(s) below.\"), HYPERLINK(\"#A484\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 45. Other Environmental Benefits "]
["Environmental Benefit Category","Annual Benefit ($) in Initial Year","Annual Growth Rate (%)","Initial Year","Last Year","Explanation and Source"]
["Wildlife Connectivity","-","-","-","-","-"]
["Noise","-","-","-","-","-"]
["Water Runoff","-","-","-","-","-"]
["-"]
["Pedestrian and Cyclist Benefits"]
["Table 46. Improved Pedestiran/Cycling Option"]
["Does the project improve pedestrian/cycling facilities or detour pedestrians or cyclists? ","NO"]
[{"$f":"IF(B490=\"YES\",HYPERLINK(\"#A489\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A525\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 47. Pedestrian and Cyclist AADT "]
["Scenario","First Year of Benefit Period","Last Year of Project Benefits","Explanation and Source"]
["No Build - Pedestrian AADT","-","-","-"]
["No Build -Cyclist AADT","-","-","-"]
["Build - Pedestrian AADT","-","-","-"]
["Build - Cyclist AADT","-","-","-"]
["-"]
["USDOT Guidance has benefit values for several non-vehicular improvements. Select all that apply:"]
["Table 48. Pedestrian and Cyclist Improvement Information"]
["Improvement","Input "]
["Extend Pedestrian Sidewalk Width?","NO"]
["If the sidewalk is widened, by how many additional feet?","-"]
["Reduce upslope by 1%? ","NO"]
["How many upslope percents reduced?","-"]
["Reduces traffic speed by 1 mph (for speeds ≤45 mph)?","NO"]
["How many mph reduced? ","-"]
["Reducing Traffic Volume by 1 Vehicle per Hour (for ADT ≤55,000)?","NO"]
["How many vehicles reduced?","-"]
["Install a Marked Crosswalk?","NO"]
["Average number of crossings on new marked crosswalks per trip?",0]
["Install a Signal for a Pedestrian Crossing?","NO"]
["Average number of crossings on new signaled crosswalks per trip?",0]
["Add a Cycling Path with At-Grade Crossings?","NO"]
["Add a Cycling Path with no At-Grade Crossings?","NO"]
["Add a Dedicated Cycling Lane?","NO"]
["Create a Cycling Boulevard/\"Sharrow\"?","NO"]
["Add a Separated Cycle Track?","NO"]
[{"$f":"HYPERLINK(\"#B493\",\"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6.\")","v":"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6."}]
[{"$f":"HYPERLINK(\"#B501\",\"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches.\")","v":"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches."}]
["-"]
["Table 49. Pedestrian and Cyclist Inputs"]
["Parameter","Reference","User Value"]
["Trips Induced from non-active modes (%)",{"$f":"0.89","v":{"v":0.89,"d":"89%"}},"-"]
["Length of the new or improved pedestrian/cycling facility (mi)","N/A","-"]
[{"$f":"HYPERLINK(Defaults!A1, \"Note: For more information on trips induced from non-active modes see Defaults tab.\")","v":"Note: For more information on trips induced from non-active modes see Defaults tab."}]
["-"]
["Other Quantified Benefits Not Captured Elsewhere"]
["Table 50. Additional Quantified Benefits Option"]
["Does the project have other quantified benefits not captured above?","NO"]
[{"$f":"IF(B531=\"YES\",HYPERLINK(\"#A530\",\"If YES, please enter the requested information for these additional benefits in the table below.\"), HYPERLINK(\"#A542\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 51. Additional Quantified Benefits "]
["Additional Benefit Category","Annual Benefit ($) in First Year","Annual Growth Rate (%)","First Year of Benefit","Last Year of Benefit","Explanation and Source"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-"]
["Manual Entry for AADT by Mode and Year"]
["Table 52. Manual Entry of AADT Option"]
["Will you manually enter AADT data for this project?","NO"]
["Explain the source of the manually entered AADT data.","-"]
[{"$f":"IF($B$548=\"YES\",HYPERLINK(\"#A548\",\"If YES, please enter the AADT values manually.\"), HYPERLINK(\"#A582\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 53. Manual Entry of AADT"]
["Calendar Year","Analysis Year","Passenger - \nNo Build","Trucks - \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A554<>\"N/A\",1,\"N/A\")","v":1},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IFERROR(IF(A554=\"N/A\",\"N/A\",IF(A554>=$B$35+$B$36-1,\"N/A\",A554+1)),\"N/A\")","v":2031},{"$f":"IF(A555<>\"N/A\",B554+1,\"N/A\")","v":2},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF(A555=\"N/A\",\"N/A\",IF(A555>=$B$35+$B$36-1,\"N/A\",A555+1))","v":2032},{"$f":"IF(A556<>\"N/A\",B555+1,\"N/A\")","v":3},"-","-","-","-","-","-","-","-","-","-"]
[2033,4,"-","-","-","-","-","-","-","-","-","-"]
[2034,5,"-","-","-","-","-","-","-","-","-","-"]
[2035,6,"-","-","-","-","-","-","-","-","-","-"]
[2036,7,"-","-","-","-","-","-","-","-","-","-"]
[2037,8,"-","-","-","-","-","-","-","-","-","-"]
[2038,9,"-","-","-","-","-","-","-","-","-","-"]
[2039,10,"-","-","-","-","-","-","-","-","-","-"]
[2040,11,"-","-","-","-","-","-","-","-","-","-"]
[2041,12,"-","-","-","-","-","-","-","-","-","-"]
[2042,13,"-","-","-","-","-","-","-","-","-","-"]
[2043,14,"-","-","-","-","-","-","-","-","-","-"]
[2044,15,"-","-","-","-","-","-","-","-","-","-"]
[2045,16,"-","-","-","-","-","-","-","-","-","-"]
[2046,17,"-","-","-","-","-","-","-","-","-","-"]
[2047,18,"-","-","-","-","-","-","-","-","-","-"]
[2048,19,"-","-","-","-","-","-","-","-","-","-"]
[2049,20,"-","-","-","-","-","-","-","-","-","-"]
[2050,21,"-","-","-","-","-","-","-","-","-","-"]
[2051,22,"-","-","-","-","-","-","-","-","-","-"]
[2052,23,"-","-","-","-","-","-","-","-","-","-"]
[2053,24,"-","-","-","-","-","-","-","-","-","-"]
[2054,25,"-","-","-","-","-","-","-","-","-","-"]
[2055,26,"-","-","-","-","-","-","-","-","-","-"]
[2056,27,"-","-","-","-","-","-","-","-","-","-"]
[2057,28,"-","-","-","-","-","-","-","-","-","-"]
[2058,29,"-","-","-","-","-","-","-","-","-","-"]
[2059,30,"-","-","-","-","-","-","-","-","-","-"]
["-"]
["End of Input. The rest of this form is data maintained by the tool, but is available for review."]
[{"$f":"HYPERLINK(Results!A1, \"Go To Results Tab\")","v":"Go To Results Tab"}]
["-"]
["AADT by Mode and Year"]
["Table 54. Calculated AADT"]
["Calendar Year","Analysis Year","Passenger - No Build","Trucks -  \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A591<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(C554=\"-\", $B$548=\"YES\"),0,IF(AND(C554>=0, $B$548=\"YES\"),C554,IF($B591=1,($F$47),IF($B591=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B591-1)+($F$47)))))),\"0\")","v":1932},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(D554=\"-\", $B$548=\"YES\"), 0,IF(AND(D554>=0, $B$548=\"YES\"), D554,IF($B591=1,($F$48),IF($B591=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B591-1)+($F$48)))))),\"0\")","v":168},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(E554=\"-\", $B$548=\"YES\"), 0,IF(AND(E554>=0, $B$548=\"YES\"),E554,IF($B591=1,($F$49),IF($B591=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B591-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F554=\"-\", $B$548=\"YES\"), 0,IF($B591=\"N/A\",\"\",IF(AND(F554>=0,$B$548=\"YES\"),F554,IF($B591=1,$B$495,IF($B591=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B591-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(G554=\"-\", $B$548=\"YES\"),0,IF(AND(G554>=0, $B$548=\"YES\"),G554,IF($B591=1,$B$496,IF($B591=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B591-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(H554=\"-\", $B$548=\"YES\"),0,IF(AND(H554>=0, $B$548=\"YES\"),H554,IF($B591=1,($F$50),IF($B591=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B591-1)+($F$50)))))),\"0\")","v":1932},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(I554=\"-\", $B$548=\"YES\"),0,IF(AND(I554>=0, $B$548=\"YES\"),I554,IF($B591=1,($F$51),IF($B591=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B591-1)+($F$51)))))),\"0\")","v":168},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(J554=\"-\", $B$548=\"YES\"),0,IF(AND(J554>=0, $B$548=\"YES\"),J554,IF($B591=1,($F$52),IF($B591=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B591-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(K554=\"-\", $B$548=\"YES\"),0,IF(AND(K554>=0, $B$548=\"YES\"),K554,IF($B591=1,$B$497,IF($B591=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B591-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(L554=\"-\", $B$548=\"YES\"),0,IF(AND(L554>=0, $B$548=\"YES\"),L554,IF($B591=1,$B$498,IF($B591=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B591-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IFERROR(IF(A591=\"N/A\",\"N/A\",IF(A591>=$B$35+$B$36-1,\"N/A\",A591+1)), \"N/A\")","v":2031},{"$f":"IF(A592<>\"N/A\",B591+1,\"N/A\")","v":2},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(C555=\"-\", $B$548=\"YES\"),0,IF(AND(C555>=0, $B$548=\"YES\"),C555,IF($B592=1,($F$47),IF($B592=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B592-1)+($F$47)))))),\"0\")","v":{"v":1952.4827586206898,"d":"1952"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(D555=\"-\", $B$548=\"YES\"), 0,IF(AND(D555>=0, $B$548=\"YES\"), D555,IF($B592=1,($F$48),IF($B592=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B592-1)+($F$48)))))),\"0\")","v":{"v":169.79310344827587,"d":"170"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(E555=\"-\", $B$548=\"YES\"), 0,IF(AND(E555>=0, $B$548=\"YES\"),E555,IF($B592=1,($F$49),IF($B592=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B592-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F555=\"-\", $B$548=\"YES\"), 0,IF($B592=\"N/A\",\"\",IF(AND(F555>=0,$B$548=\"YES\"),F555,IF($B592=1,$B$495,IF($B592=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B592-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(G555=\"-\", $B$548=\"YES\"),0,IF(AND(G555>=0, $B$548=\"YES\"),G555,IF($B592=1,$B$496,IF($B592=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B592-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(H555=\"-\", $B$548=\"YES\"),0,IF(AND(H555>=0, $B$548=\"YES\"),H555,IF($B592=1,($F$50),IF($B592=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B592-1)+($F$50)))))),\"0\")","v":{"v":1952.4827586206898,"d":"1952"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(I555=\"-\", $B$548=\"YES\"),0,IF(AND(I555>=0, $B$548=\"YES\"),I555,IF($B592=1,($F$51),IF($B592=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B592-1)+($F$51)))))),\"0\")","v":{"v":169.79310344827587,"d":"170"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(J555=\"-\", $B$548=\"YES\"),0,IF(AND(J555>=0, $B$548=\"YES\"),J555,IF($B592=1,($F$52),IF($B592=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B592-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(K555=\"-\", $B$548=\"YES\"),0,IF(AND(K555>=0, $B$548=\"YES\"),K555,IF($B592=1,$B$497,IF($B592=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B592-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(L555=\"-\", $B$548=\"YES\"),0,IF(AND(L555>=0, $B$548=\"YES\"),L555,IF($B592=1,$B$498,IF($B592=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B592-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IF(A592=\"N/A\",\"N/A\",IF(A592>=$B$35+$B$36-1,\"N/A\",A592+1))","v":2032},3,{"v":1972.9655172413793,"d":"1973"},{"v":171.58620689655172,"d":"172"},0,"0","0",{"v":1972.9655172413793,"d":"1973"},{"v":171.58620689655172,"d":"172"},0,"0","0"]
[2033,4,{"v":1993.448275862069,"d":"1993"},{"v":173.3793103448276,"d":"173"},0,"0","0",{"v":1993.448275862069,"d":"1993"},{"v":173.3793103448276,"d":"173"},0,"0","0"]
[2034,5,{"v":2013.9310344827586,"d":"2014"},{"v":175.17241379310346,"d":"175"},0,"0","0",{"v":2013.9310344827586,"d":"2014"},{"v":175.17241379310346,"d":"175"},0,"0","0"]
[2035,6,{"v":2034.4137931034484,"d":"2034"},{"v":176.9655172413793,"d":"177"},0,"0","0",{"v":2034.4137931034484,"d":"2034"},{"v":176.9655172413793,"d":"177"},0,"0","0"]
[2036,7,{"v":2054.896551724138,"d":"2055"},{"v":178.75862068965517,"d":"179"},0,"0","0",{"v":2054.896551724138,"d":"2055"},{"v":178.75862068965517,"d":"179"},0,"0","0"]
[2037,8,{"v":2075.3793103448274,"d":"2075"},{"v":180.55172413793105,"d":"181"},0,"0","0",{"v":2075.3793103448274,"d":"2075"},{"v":180.55172413793105,"d":"181"},0,"0","0"]
[2038,9,{"v":2095.862068965517,"d":"2096"},{"v":182.3448275862069,"d":"182"},0,"0","0",{"v":2095.862068965517,"d":"2096"},{"v":182.3448275862069,"d":"182"},0,"0","0"]
[2039,10,{"v":2116.344827586207,"d":"2116"},{"v":184.13793103448276,"d":"184"},0,"0","0",{"v":2116.344827586207,"d":"2116"},{"v":184.13793103448276,"d":"184"},0,"0","0"]
[2040,11,{"v":2136.8275862068967,"d":"2137"},{"v":185.9310344827586,"d":"186"},0,"0","0",{"v":2136.8275862068967,"d":"2137"},{"v":185.9310344827586,"d":"186"},0,"0","0"]
[2041,12,{"v":2157.310344827586,"d":"2157"},{"v":187.72413793103448,"d":"188"},0,"0","0",{"v":2157.310344827586,"d":"2157"},{"v":187.72413793103448,"d":"188"},0,"0","0"]
[2042,13,{"v":2177.793103448276,"d":"2178"},{"v":189.51724137931035,"d":"190"},0,"0","0",{"v":2177.793103448276,"d":"2178"},{"v":189.51724137931035,"d":"190"},0,"0","0"]
[2043,14,{"v":2198.2758620689656,"d":"2198"},{"v":191.31034482758622,"d":"191"},0,"0","0",{"v":2198.2758620689656,"d":"2198"},{"v":191.31034482758622,"d":"191"},0,"0","0"]
[2044,15,{"v":2218.7586206896553,"d":"2219"},{"v":193.10344827586206,"d":"193"},0,"0","0",{"v":2218.7586206896553,"d":"2219"},{"v":193.10344827586206,"d":"193"},0,"0","0"]
[2045,16,{"v":2239.2413793103447,"d":"2239"},{"v":194.89655172413794,"d":"195"},0,"0","0",{"v":2239.2413793103447,"d":"2239"},{"v":194.89655172413794,"d":"195"},0,"0","0"]
[2046,17,{"v":2259.7241379310344,"d":"2260"},{"v":196.68965517241378,"d":"197"},0,"0","0",{"v":2259.7241379310344,"d":"2260"},{"v":196.68965517241378,"d":"197"},0,"0","0"]
[2047,18,{"v":2280.206896551724,"d":"2280"},{"v":198.48275862068965,"d":"198"},0,"0","0",{"v":2280.206896551724,"d":"2280"},{"v":198.48275862068965,"d":"198"},0,"0","0"]
[2048,19,{"v":2300.689655172414,"d":"2301"},{"v":200.27586206896552,"d":"200"},0,"0","0",{"v":2300.689655172414,"d":"2301"},{"v":200.27586206896552,"d":"200"},0,"0","0"]
[2049,20,{"v":2321.1724137931033,"d":"2321"},{"v":202.0689655172414,"d":"202"},0,"0","0",{"v":2321.1724137931033,"d":"2321"},{"v":202.0689655172414,"d":"202"},0,"0","0"]
[2050,21,{"v":2341.655172413793,"d":"2342"},{"v":203.86206896551724,"d":"204"},0,"0","0",{"v":2341.655172413793,"d":"2342"},{"v":203.86206896551724,"d":"204"},0,"0","0"]
[2051,{"$f":"IF(A612<>\"N/A\",B611+1,\"N/A\")","v":22},{"v":2362.137931034483,"d":"2362"},{"v":205.6551724137931,"d":"206"},0,"0","0",{"v":2362.137931034483,"d":"2362"},{"v":205.6551724137931,"d":"206"},0,"0","0"]
[2052,{"$f":"IF(A613<>\"N/A\",B612+1,\"N/A\")","v":23},{"v":2382.6206896551726,"d":"2383"},{"v":207.44827586206895,"d":"207"},0,"0","0",{"v":2382.6206896551726,"d":"2383"},{"v":207.44827586206895,"d":"207"},0,"0","0"]
[2053,24,{"v":2403.103448275862,"d":"2403"},{"v":209.24137931034483,"d":"209"},0,"0","0",{"v":2403.103448275862,"d":"2403"},{"v":209.24137931034483,"d":"209"},0,"0","0"]
[2054,25,{"v":2423.5862068965516,"d":"2424"},{"v":211.0344827586207,"d":"211"},0,"0","0",{"v":2423.5862068965516,"d":"2424"},{"v":211.0344827586207,"d":"211"},0,"0","0"]
[2055,26,{"v":2444.0689655172414,"d":"2444"},{"v":212.82758620689657,"d":"213"},0,"0","0",{"v":2444.0689655172414,"d":"2444"},{"v":212.82758620689657,"d":"213"},0,"0","0"]
[2056,27,{"v":2464.551724137931,"d":"2465"},{"v":214.6206896551724,"d":"215"},0,"0","0",{"v":2464.551724137931,"d":"2465"},{"v":214.6206896551724,"d":"215"},0,"0","0"]
[2057,28,{"v":2485.0344827586205,"d":"2485"},{"v":216.41379310344828,"d":"216"},0,"0","0",{"v":2485.0344827586205,"d":"2485"},{"v":216.41379310344828,"d":"216"},0,"0","0"]
[2058,29,{"v":2505.5172413793102,"d":"2506"},{"v":218.20689655172413,"d":"218"},0,"0","0",{"v":2505.5172413793102,"d":"2506"},{"v":218.20689655172413,"d":"218"},0,"0","0"]
[2059,30,2526,220,0,"0","0",2526,220,0,"0","0"]
["-"]
["Detour Emissions $ per mile"]
["Table 55. Calculated Emission Inputs"]
["Variable","Value"]
["Detour MOVES Functional Class",{"$f":"VLOOKUP(B$62,Defaults!$B$359:$D$371, 3,TRUE)","v":"Rural Unrestricted"}]
["Detour Average Speed, Rounded",{"$f":"IF(C69>70, 70, IF(C69<5, 10, MROUND(C69,10)))","v":60}]
["-"]
["Table 56. Calculated Emission Outputs"]
["Calendar Year","Analysis Year","NOX - Passenger","SOX - Passenger","PM2.5 - Passenger","CO2 - Passenger","NOX - \nTrucks","SOX - Trucks","PM2.5 - Trucks","CO2 - \nTrucks","Passenger - Non-CO2 Emissions Total","Trucks - Non-CO2 Emissions Total"]
[{"$f":"IF(OR(B35=\"Required\",B35=\"-\"), \"N/A\", B35)","v":2030},{"$f":"IF(A630<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0685762395279008,"d":"$0.0686"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2743544333505489,"d":"$0.2744"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"$f":"SUM(G630:I630)","v":{"v":0.10115324672738685,"d":"$0.10"}}]
[{"$f":"IF(A630=\"N/A\",\"N/A\",IF(A630>=$B$35+$B$36-1,\"N/A\",A630+1))","v":2031},{"$f":"IF(A631<>\"N/A\",B630+1,\"N/A\")","v":2},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.06991040761210122,"d":"$0.0699"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.27969206824063736,"d":"$0.2797"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"$f":"SUM(G631:I631)","v":{"v":0.10115324672738685,"d":"$0.10"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},{"$f":"IF(A632<>\"N/A\",B631+1,\"N/A\")","v":3},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07071090846262146,"d":"$0.0707"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2828946491746905,"d":"$0.2829"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2033,4,{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07204507654682188,"d":"$0.0720"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.28823228406477897,"d":"$0.2882"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2034,5,{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0731124110141822,"d":"$0.0731"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29250239197684974,"d":"$0.2925"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2035,6,{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0741797454815425,"d":"$0.0742"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29677249988892057,"d":"$0.2968"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2036,7,{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07524707994890284,"d":"$0.0752"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3010426078009914,"d":"$0.3010"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2037,8,{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07658124803310325,"d":"$0.0766"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3063802426910799,"d":"$0.3064"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2038,9,{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0773817488836235,"d":"$0.0774"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30958282362513295,"d":"$0.3096"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2039,10,{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.7113247163441812E-3,"d":"$0.0017"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0641677463818318E-4,"d":"$0.0001"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.00406190584489938,"d":"$0.0041"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07844908335098381,"d":"$0.0784"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.04271934019702646,"d":"$0.0427"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.3842007615418464E-4,"d":"$0.0002"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0581954864542062,"d":"$0.0582"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3138529315372038,"d":"$0.3139"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.005879647335881744,"d":"$0.01"}},{"v":0.10115324672738685,"d":"$0.10"}]
[2040,11,{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07046055875038228,"d":"$0.0705"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2872621930535375,"d":"$0.2873"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2041,12,{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07140317492095595,"d":"$0.0714"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2911051655358591,"d":"$0.2911"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2042,13,{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07258144513417306,"d":"$0.0726"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29590888113876107,"d":"$0.2959"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2043,14,{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07352406130474673,"d":"$0.0735"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2997518536210826,"d":"$0.2998"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2044,15,{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07470233151796382,"d":"$0.0747"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3045555692239846,"d":"$0.3046"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2045,16,{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0756449476885375,"d":"$0.0756"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30839854170630615,"d":"$0.3084"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2046,17,{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07682321790175459,"d":"$0.0768"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3132022573092081,"d":"$0.3132"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2047,18,{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07800148811497169,"d":"$0.0780"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31800597291211014,"d":"$0.3180"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2048,19,{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07917975832818878,"d":"$0.0792"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32280968851501207,"d":"$0.3228"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2049,20,{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.67182151223592E-4,"d":"$0.0003"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.3576118489081028E-5,"d":"$0.0001"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.003022275969005153,"d":"$0.0030"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08012237449876246,"d":"$0.0801"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.022240621810321198,"d":"$0.0222"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.1433834769746661E-4,"d":"$0.0002"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.017106262785034385,"d":"$0.0171"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3266526609973336,"d":"$0.3267"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.003383034238717826,"d":"$0.00"}},{"v":0.039561222943053045,"d":"$0.04"}]
[2050,21,{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07786101109532678,"d":"$0.0779"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31233704946661495,"d":"$0.3123"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2051,22,{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07876374745585231,"d":"$0.0788"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3159583485908656,"d":"$0.3160"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2052,23,{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07966648381637785,"d":"$0.0797"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31957964771511616,"d":"$0.3196"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2053,24,{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2054,25,{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2055,26,{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2056,27,{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2057,28,{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2058,29,{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
[2059,30,{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.3505039542011313E-4,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":8.9436984073377218E-5,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.861463147966523E-3,"d":"$0.0029"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08056922017690338,"d":"$0.0806"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.019782937453922567,"d":"$0.0198"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.0219055008696007E-4,"d":"$0.0002"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.015460220528194393,"d":"$0.0155"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3232009468393668,"d":"$0.3232"}},{"$f":"SUM(Emissions_Output320200321764[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":3.0859505274600132E-3,"d":"$0.00"}},{"v":0.03544534853220392,"d":"$0.04"}]
["-"]
["BCA Annual Calculations"]
["Table 57. BCA Annual Calculations"]
["Calendar Year","Analysis Year","Discounted Safety","Discounted Travel Time","Discounted VOC","Discounted Resilience","Discounted Health and Amenity","Discounted CO2 Emissions","Discounted Non-CO2 Emissions","Discounted Other Environmental","Discounted Maintenance Cost Savings","Discounted Residual Value","Discounted Other Benefits","Total Discounted Benefits","Total Discounted Costs","Net Present Value","7 Percent Discount Rate","3 Percent Discount Rate"]
[{"$f":"IFERROR(\"Pre-Benefits Period\", \"N/A\")","v":"Pre-Benefits Period"},{"$f":"IF(A664>0, 0,0)","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",M259,0)))","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",K259,0)))","v":{"v":-85534013.57115054,"d":"$(85,534,014)"}},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUMIFS(E198:E237, B198:B237, \"<=\"&0)","v":0},"N/A",{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",-(IFERROR(ABS(B264),0)+IFERROR(ABS(B265),0)+IFERROR(ABS(B266),0)+IFERROR(ABS(B267),0)+IFERROR(ABS(B268),0)+IFERROR(ABS(B269),0)+IFERROR(ABS(B270),0)),0)))","v":0},{"$f":"SUM(_xlfn.IFNA(BCACalc321201322765[[#This Row],[Discounted Safety]:[Discounted Other Benefits]],0))","v":{"v":-85534013.57115054,"d":"$(85,534,014)"}},{"$f":"B134","v":{"v":4307594.639595161,"d":"$4,307,595"}},{"$f":"N664-O664","v":{"v":-89841608.2107457,"d":"$(89,841,608)"}},{"$f":"IF(A664=\"N/A\",0,VLOOKUP(A664,Defaults!$A$290:$B$340,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(A664=\"N/A\", 0,VLOOKUP(A664,Defaults!$A$290:$C$340,3,FALSE))","v":{"$error":"#N/A"}}]
[{"$f":"IF(OR(B35=0,B35=\"Required\"), \"N/A\", B35)","v":2030},{"$f":"IF(A665<>\"N/A\",B664+1,\"N/A\")","v":1},{"$f":"(IF(A665=\"N/A\",0,(\n\n+N(\"Avoided crashes due to CMF\")\n+IF($B$420=\"YES\",IF(OR(A665<$C$425,A665>$C$426),0,(((SUM($H591:$J591)-SUM($C591:$E591))/SUM($C591:$E591))*0.5*$D$440) + ((SUM($C591:$E591)/SUM($C$591:$E$591))*$D$440)))\n\n+N(\"Avoided detour benefits\")\n+IF($B$277=\"YES\",IF(A665=\"N/A\",0, IF(A665>=$C$304, $D$304*$C$68*$C$455*SUM(C591:E591),\nIF( A665>=$C$300, $D$300*$C$68*$C$455*D591+$E$300*$C$68*$C$455*E591,\nIF(A665>=$C$299, $D$299*$C$68*$C$455*D591+$E$299*$C$68*$C$455*E591,\nIF(A665>=$C$298,$D$298*$C$68*$C$455*D591+$E$298*$C$68*$C$455*E591,0)))))*365,0)\n\n+N(\"Avoided detour benefits - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*$C$455*SUM(C591:E591),0),0),0)\n)))*Q665","v":{"v":7699.570909690318,"d":"$7,700"}},{"$f":"(IF($A665=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A665>=$C$466, $A665<=$C$467)),\n($C591+(0.5*($H591-$C591)))*$C$85*$C$91*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+($D591+(0.5*($I591-$D591)))*$C$93*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+(($E591+(0.5*($J591-$E591)))*$C$94+($E591+(0.5*($J591-$E591)))*$C$91*$C$95)*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,\nIF(A665>=$C$304,$D$304*$C$68/$C$69*(($C$93*D591)+($C$91*$C$85*C591)+($C$91*$C$95*E591+E591*$C$94))+IFERROR($D$304*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),\nIF(A665>=$C$300,($D$300*$C$68/$C$69*(($C$93*D591))+($E$300*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$299,($D$299*$C$68/$C$69*(($C$93*D591))+($E$299*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$298,($D$298*$C$68/$C$69*(($C$93*D591))+($E$298*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$329*$B$330*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$337*$B$338*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$313*$B$314*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$321*$B$322*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I591:J591)-SUM(D591:E591))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H591-C591))))\n\n))*Q665)","v":0},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I591:J591)-SUM(D591:E591))+(Defaults!$B$59*0.5*$C$72*(H591-C591)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D591+$E$300*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D591+$E$299*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D591+$E$298*$C$68*(Defaults!$B$60)*E591,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0),0)))*Q665","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A665=\"N/A\",0,(\n(($B$355+($D$355*($B665-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B665-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B665-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B665-1)))*(($B$386-$C$386)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B665-1)))*(($B$387-$C$387)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C591*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C591*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D591*$C$93)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E591*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F591*$C$92/Defaults!$B$258+$G591*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L630*$E591)\n\n))*Q665\n\n+(IF(A665=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J630*$E591))\n\n))*R665,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A665=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K591-F591)*Defaults!$C$254*Defaults!$C$250)\n+((L591-G591)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F591*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K591-F591)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F591*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K591-F591)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F591*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K591-F591)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F591*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K591-F591)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F591*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K591-F591)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F591*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K591-F591)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G591*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G591*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G591*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G591*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G591*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L591-G591)*$C$526*365*0.5,0))),0)*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J630*(I591-D591))+(F630*(H591-C591))+((J591-E591)*J630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304, $D$304*$C$68*((J630*D591)+(F630*C591)+(E591*J630)),\nIF( A665>=$C$300, $D$300*$C$68*J630*D591+$E$300*$C$68*J630*E591,\nIF(A665>=$C$299, $D$299*$C$68*J630*D591+$E$299*$C$68*J630*E591,\nIF(A665>=$C$298,$D$298*$C$68*J630*D591+$E$298*$C$68*J630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0))),0))))*R665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L630*(I591-D591))+(K630*(H591-C591))+((J591-E591)*L630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304,$D$304*$C$68*((L630*D591)+(L630*E591)+(K630*C591)),\nIF(A665>=$C$300,$D$300*$C$68*L630*D591+$E$300*$C$68*L630*E591,\nIF(A665>=$C$299,$D$299*$C$68*L630*D591+$E$299*$C$68*L630*E591,\nIF(A665>=$C$298,$D$298*$C$68*L630*D591+$E$298*$C$68*L630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0))),0))))*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I591:J591)-SUM(D591:E591)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H591-C591)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A665=\"N/A\",A665<D$484,A665>E$484),0,\nB$484*(1+C$484)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$485,A665>E$485),0,B$485*(1+C$485)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$486,A665>E$486),0,B$486*(1+C$486)^(B665-1))),0)\n\n))*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B665-1)))-($B$158*((1+$B$159)^(B665-1)))),0)\n\n+(IFERROR(IF(AND(A665>=$B$164,A665<=($B$165),MOD((A665-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A665>=$B$172,A665<=($B$173),MOD((A665-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A665>=$B$180,A665<=($B$181),MOD((A665-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A665>=$B$188,A665<=($B$189),MOD((A665-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q665))\n\n+IFERROR(SUMIF($A$198:$A$237,A665,$E$198:$E$237),0)","v":0},{"$f":"IFERROR((IF(A665=($B$35+$B$36-1),IFERROR(($A$138*$B$133*($B$138-$B$36)/$B$138),0)+IFERROR(($A$139*$B$133*($B$139-$B$36)/$B$139),0)+IFERROR(($A$140*$B$133*($B$140-$B$36)/$B$140),0)+IFERROR(($A$141*$B$133*($B$141-$B$36)/$B$141),0),0))*Q665, 0)","v":0},{"$f":"IF($B$531=\"YES\",(\nIF(OR(A665=\"N/A\",A665<D$536,A665>E$536),0,B$536*(1+C$536)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$537,A665>E$537),0,B$537*(1+C$537)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$538,A665>E$538),0,B$538*(1+C$538)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$539,A665>E$539),0,B$539*(1+C$539)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$540,A665>E$540),0,B$540*(1+C$540)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$541,A665>E$541),0,B$541*(1+C$541)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$542,A665>E$542),0,B$542*(1+C$542)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$543,A665>E$543),0,B$543*(1+C$543)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$544,A665>E$544),0,B$544*(1+C$544)^(B665-1))\n)*Q665,0)","v":0},{"$f":"C665+D665+E665+F665+G665+H665+L665+M665+K665+J665+I665","v":{"v":7699.570909690318,"d":"$7,700"}},0,{"$f":"N665-O665","v":{"v":7699.570909690318,"d":"$7,700"}},{"$f":"IF(A665=\"N/A\",0,VLOOKUP(A665,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7833046013764873,"d":"0.78"}},{"$f":"IF(A665=\"N/A\", 0,VLOOKUP(A665,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8534903711901116,"d":"0.85"}}]
[{"$f":"IFERROR(IF(A665=\"N/A\",\"N/A\",IF(A665>=$B$35+$B$36-1,\"N/A\",A665+1)), \"N/A\")","v":2031},2,{"v":7547.2788739199805,"d":"$7,547"},{"$f":"(IF($A666=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A666>=$C$466, $A666<=$C$467)),\n($C592+(0.5*($H592-$C592)))*$C$85*$C$91*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+($D592+(0.5*($I592-$D592)))*$C$93*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+(($E592+(0.5*($J592-$E592)))*$C$94+($E592+(0.5*($J592-$E592)))*$C$91*$C$95)*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,\nIF(A666>=$C$304,$D$304*$C$68/$C$69*(($C$93*D592)+($C$91*$C$85*C592)+($C$91*$C$95*E592+E592*$C$94))+IFERROR($D$304*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),\nIF(A666>=$C$300,($D$300*$C$68/$C$69*(($C$93*D592))+($E$300*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$299,($D$299*$C$68/$C$69*(($C$93*D592))+($E$299*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$298,($D$298*$C$68/$C$69*(($C$93*D592))+($E$298*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$329*$B$330*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$337*$B$338*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$313*$B$314*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$321*$B$322*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I592:J592)-SUM(D592:E592))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H592-C592))))\n\n))*Q666)","v":0},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I592:J592)-SUM(D592:E592))+(Defaults!$B$59*0.5*$C$72*(H592-C592)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D592+$E$300*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D592+$E$299*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D592+$E$298*$C$68*(Defaults!$B$60)*E592,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0),0)))*Q666","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A666=\"N/A\",0,(\n(($B$355+($D$355*($B666-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B666-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B666-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B666-1)))*(($B$386-$C$386)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B666-1)))*(($B$387-$C$387)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C592*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C592*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D592*$C$93)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E592*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F592*$C$92/Defaults!$B$258+$G592*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L631*$E592)\n\n))*Q666\n\n+(IF(A666=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J631*$E592))\n\n))*R666,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A666=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K592-F592)*Defaults!$C$254*Defaults!$C$250)\n+((L592-G592)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F592*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K592-F592)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F592*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K592-F592)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F592*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K592-F592)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F592*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K592-F592)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F592*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K592-F592)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F592*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K592-F592)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G592*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G592*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G592*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G592*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G592*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L592-G592)*$C$526*365*0.5,0))),0)*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J631*(I592-D592))+(F631*(H592-C592))+((J592-E592)*J631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304, $D$304*$C$68*((J631*D592)+(F631*C592)+(E592*J631)),\nIF( A666>=$C$300, $D$300*$C$68*J631*D592+$E$300*$C$68*J631*E592,\nIF(A666>=$C$299, $D$299*$C$68*J631*D592+$E$299*$C$68*J631*E592,\nIF(A666>=$C$298,$D$298*$C$68*J631*D592+$E$298*$C$68*J631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0))),0))))*R666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L631*(I592-D592))+(K631*(H592-C592))+((J592-E592)*L631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304,$D$304*$C$68*((L631*D592)+(L631*E592)+(K631*C592)),\nIF(A666>=$C$300,$D$300*$C$68*L631*D592+$E$300*$C$68*L631*E592,\nIF(A666>=$C$299,$D$299*$C$68*L631*D592+$E$299*$C$68*L631*E592,\nIF(A666>=$C$298,$D$298*$C$68*L631*D592+$E$298*$C$68*L631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0))),0))))*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I592:J592)-SUM(D592:E592)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H592-C592)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A666=\"N/A\",A666<D$484,A666>E$484),0,\nB$484*(1+C$484)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$485,A666>E$485),0,B$485*(1+C$485)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$486,A666>E$486),0,B$486*(1+C$486)^(B666-1))),0)\n\n))*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B666-1)))-($B$158*((1+$B$159)^(B666-1)))),0)\n\n+(IFERROR(IF(AND(A666>=$B$164,A666<=($B$165),MOD((A666-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A666>=$B$172,A666<=($B$173),MOD((A666-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A666>=$B$180,A666<=($B$181),MOD((A666-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A666>=$B$188,A666<=($B$189),MOD((A666-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q666))\n\n+IFERROR(SUMIF($A$198:$A$237,A666,$E$198:$E$237),0)","v":0},0,{"$f":"IF($B$531=\"YES\",(\nIF(OR(A666=\"N/A\",A666<D$536,A666>E$536),0,B$536*(1+C$536)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$537,A666>E$537),0,B$537*(1+C$537)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$538,A666>E$538),0,B$538*(1+C$538)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$539,A666>E$539),0,B$539*(1+C$539)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$540,A666>E$540),0,B$540*(1+C$540)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$541,A666>E$541),0,B$541*(1+C$541)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$542,A666>E$542),0,B$542*(1+C$542)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$543,A666>E$543),0,B$543*(1+C$543)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$544,A666>E$544),0,B$544*(1+C$544)^(B666-1))\n)*Q666,0)","v":0},{"$f":"C666+D666+E666+F666+G666+H666+L666+M666+K666+J666+I666","v":{"v":7547.2788739199805,"d":"$7,547"}},0,{"$f":"N666-O666","v":{"v":7547.2788739199805,"d":"$7,547"}},{"$f":"IF(A666=\"N/A\",0,VLOOKUP(A666,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7597522806755455,"d":"0.76"}},{"$f":"IF(A666=\"N/A\", 0,VLOOKUP(A666,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8367552658726585,"d":"0.84"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},3,{"v":7397.184024938529,"d":"$7,397"},{"$f":"(IF($A667=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A667>=$C$466, $A667<=$C$467)),\n($C593+(0.5*($H593-$C593)))*$C$85*$C$91*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+($D593+(0.5*($I593-$D593)))*$C$93*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+(($E593+(0.5*($J593-$E593)))*$C$94+($E593+(0.5*($J593-$E593)))*$C$91*$C$95)*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A667=\"N/A\",0,\nIF(A667>=$C$304,$D$304*$C$68/$C$69*(($C$93*D593)+($C$91*$C$85*C593)+($C$91*$C$95*E593+E593*$C$94))+IFERROR($D$304*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),\nIF(A667>=$C$300,($D$300*$C$68/$C$69*(($C$93*D593))+($E$300*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$299,($D$299*$C$68/$C$69*(($C$93*D593))+($E$299*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$298,($D$298*$C$68/$C$69*(($C$93*D593))+($E$298*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$329*$B$330*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$337*$B$338*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$313*$B$314*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$321*$B$322*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I593:J593)-SUM(D593:E593))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H593-C593))))\n\n))*Q667)","v":0},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I593:J593)-SUM(D593:E593))+(Defaults!$B$59*0.5*$C$72*(H593-C593)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D593+$E$300*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D593+$E$299*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D593+$E$298*$C$68*(Defaults!$B$60)*E593,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0),0)))*Q667","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A667=\"N/A\",0,(\n(($B$355+($D$355*($B667-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B667-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B667-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B667-1)))*(($B$386-$C$386)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B667-1)))*(($B$387-$C$387)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C593*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C593*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D593*$C$93)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E593*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F593*$C$92/Defaults!$B$258+$G593*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L632*$E593)\n\n))*Q667\n\n+(IF(A667=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J632*$E593))\n\n))*R667,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A667=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K593-F593)*Defaults!$C$254*Defaults!$C$250)\n+((L593-G593)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F593*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K593-F593)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F593*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K593-F593)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F593*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K593-F593)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F593*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K593-F593)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F593*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K593-F593)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F593*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K593-F593)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G593*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G593*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G593*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G593*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G593*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L593-G593)*$C$526*365*0.5,0))),0)*Q667","v":0},0,0,{"$f":"(IF(A667=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I593:J593)-SUM(D593:E593)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H593-C593)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A667=\"N/A\",A667<D$484,A667>E$484),0,\nB$484*(1+C$484)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$485,A667>E$485),0,B$485*(1+C$485)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$486,A667>E$486),0,B$486*(1+C$486)^(B667-1))),0)\n\n))*Q667","v":0},0,0,0,{"v":7397.184024938529,"d":"$7,397"},0,{"v":7397.184024938529,"d":"$7,397"},{"$f":"IF(A667=\"N/A\",0,VLOOKUP(A667,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7369081286862711,"d":"0.74"}},{"$f":"IF(A667=\"N/A\", 0,VLOOKUP(A667,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8203482998751553,"d":"0.82"}}]
[2033,4,{"v":7249.291917110097,"d":"$7,249"},{"$f":"(IF($A668=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A668>=$C$466, $A668<=$C$467)),\n($C594+(0.5*($H594-$C594)))*$C$85*$C$91*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+($D594+(0.5*($I594-$D594)))*$C$93*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+(($E594+(0.5*($J594-$E594)))*$C$94+($E594+(0.5*($J594-$E594)))*$C$91*$C$95)*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A668=\"N/A\",0,\nIF(A668>=$C$304,$D$304*$C$68/$C$69*(($C$93*D594)+($C$91*$C$85*C594)+($C$91*$C$95*E594+E594*$C$94))+IFERROR($D$304*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),\nIF(A668>=$C$300,($D$300*$C$68/$C$69*(($C$93*D594))+($E$300*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$299,($D$299*$C$68/$C$69*(($C$93*D594))+($E$299*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$298,($D$298*$C$68/$C$69*(($C$93*D594))+($E$298*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$329*$B$330*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$337*$B$338*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$313*$B$314*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$321*$B$322*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I594:J594)-SUM(D594:E594))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H594-C594))))\n\n))*Q668)","v":0},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I594:J594)-SUM(D594:E594))+(Defaults!$B$59*0.5*$C$72*(H594-C594)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D594+$E$300*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D594+$E$299*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D594+$E$298*$C$68*(Defaults!$B$60)*E594,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0),0)))*Q668","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A668=\"N/A\",0,(\n(($B$355+($D$355*($B668-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B668-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B668-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B668-1)))*(($B$386-$C$386)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B668-1)))*(($B$387-$C$387)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C594*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C594*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D594*$C$93)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E594*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F594*$C$92/Defaults!$B$258+$G594*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L633*$E594)\n\n))*Q668\n\n+(IF(A668=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J633*$E594))\n\n))*R668,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A668=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K594-F594)*Defaults!$C$254*Defaults!$C$250)\n+((L594-G594)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F594*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K594-F594)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F594*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K594-F594)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F594*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K594-F594)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F594*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K594-F594)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F594*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K594-F594)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F594*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K594-F594)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G594*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G594*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G594*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G594*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G594*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L594-G594)*$C$526*365*0.5,0))),0)*Q668","v":0},0,0,{"$f":"(IF(A668=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I594:J594)-SUM(D594:E594)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H594-C594)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A668=\"N/A\",A668<D$484,A668>E$484),0,\nB$484*(1+C$484)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$485,A668>E$485),0,B$485*(1+C$485)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$486,A668>E$486),0,B$486*(1+C$486)^(B668-1))),0)\n\n))*Q668","v":0},0,0,0,{"v":7249.291917110097,"d":"$7,249"},0,{"v":7249.291917110097,"d":"$7,249"},{"$f":"IF(A668=\"N/A\",0,VLOOKUP(A668,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7147508522660244,"d":"0.71"}},{"$f":"IF(A668=\"N/A\", 0,VLOOKUP(A668,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8042630390932897,"d":"0.80"}}]
[2034,5,{"v":7103.605784353787,"d":"$7,104"},{"$f":"(IF($A669=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A669>=$C$466, $A669<=$C$467)),\n($C595+(0.5*($H595-$C595)))*$C$85*$C$91*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+($D595+(0.5*($I595-$D595)))*$C$93*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+(($E595+(0.5*($J595-$E595)))*$C$94+($E595+(0.5*($J595-$E595)))*$C$91*$C$95)*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A669=\"N/A\",0,\nIF(A669>=$C$304,$D$304*$C$68/$C$69*(($C$93*D595)+($C$91*$C$85*C595)+($C$91*$C$95*E595+E595*$C$94))+IFERROR($D$304*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),\nIF(A669>=$C$300,($D$300*$C$68/$C$69*(($C$93*D595))+($E$300*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$299,($D$299*$C$68/$C$69*(($C$93*D595))+($E$299*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$298,($D$298*$C$68/$C$69*(($C$93*D595))+($E$298*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$329*$B$330*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$337*$B$338*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$313*$B$314*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$321*$B$322*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I595:J595)-SUM(D595:E595))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H595-C595))))\n\n))*Q669)","v":0},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I595:J595)-SUM(D595:E595))+(Defaults!$B$59*0.5*$C$72*(H595-C595)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D595+$E$300*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D595+$E$299*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D595+$E$298*$C$68*(Defaults!$B$60)*E595,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0),0)))*Q669","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A669=\"N/A\",0,(\n(($B$355+($D$355*($B669-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B669-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B669-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B669-1)))*(($B$386-$C$386)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B669-1)))*(($B$387-$C$387)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C595*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C595*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D595*$C$93)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E595*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F595*$C$92/Defaults!$B$258+$G595*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L634*$E595)\n\n))*Q669\n\n+(IF(A669=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J634*$E595))\n\n))*R669,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A669=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K595-F595)*Defaults!$C$254*Defaults!$C$250)\n+((L595-G595)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F595*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K595-F595)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F595*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K595-F595)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F595*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K595-F595)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F595*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K595-F595)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F595*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K595-F595)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F595*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K595-F595)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G595*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G595*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G595*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G595*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G595*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L595-G595)*$C$526*365*0.5,0))),0)*Q669","v":0},0,0,{"$f":"(IF(A669=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I595:J595)-SUM(D595:E595)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H595-C595)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A669=\"N/A\",A669<D$484,A669>E$484),0,\nB$484*(1+C$484)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$485,A669>E$485),0,B$485*(1+C$485)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$486,A669>E$486),0,B$486*(1+C$486)^(B669-1))),0)\n\n))*Q669","v":0},0,0,0,{"v":7103.605784353787,"d":"$7,104"},0,{"v":7103.605784353787,"d":"$7,104"},{"$f":"IF(A669=\"N/A\",0,VLOOKUP(A669,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6932597985121478,"d":"0.69"}},{"$f":"IF(A669=\"N/A\", 0,VLOOKUP(A669,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7884931755816564,"d":"0.79"}}]
[2035,6,{"v":6960.126674663902,"d":"$6,960"},{"$f":"(IF($A670=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A670>=$C$466, $A670<=$C$467)),\n($C596+(0.5*($H596-$C596)))*$C$85*$C$91*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+($D596+(0.5*($I596-$D596)))*$C$93*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+(($E596+(0.5*($J596-$E596)))*$C$94+($E596+(0.5*($J596-$E596)))*$C$91*$C$95)*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A670=\"N/A\",0,\nIF(A670>=$C$304,$D$304*$C$68/$C$69*(($C$93*D596)+($C$91*$C$85*C596)+($C$91*$C$95*E596+E596*$C$94))+IFERROR($D$304*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),\nIF(A670>=$C$300,($D$300*$C$68/$C$69*(($C$93*D596))+($E$300*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$299,($D$299*$C$68/$C$69*(($C$93*D596))+($E$299*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$298,($D$298*$C$68/$C$69*(($C$93*D596))+($E$298*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$329*$B$330*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$337*$B$338*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$313*$B$314*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$321*$B$322*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I596:J596)-SUM(D596:E596))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H596-C596))))\n\n))*Q670)","v":0},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I596:J596)-SUM(D596:E596))+(Defaults!$B$59*0.5*$C$72*(H596-C596)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D596+$E$300*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D596+$E$299*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D596+$E$298*$C$68*(Defaults!$B$60)*E596,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0),0)))*Q670","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A670=\"N/A\",0,(\n(($B$355+($D$355*($B670-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B670-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B670-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B670-1)))*(($B$386-$C$386)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B670-1)))*(($B$387-$C$387)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C596*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C596*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D596*$C$93)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E596*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F596*$C$92/Defaults!$B$258+$G596*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L635*$E596)\n\n))*Q670\n\n+(IF(A670=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J635*$E596))\n\n))*R670,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A670=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K596-F596)*Defaults!$C$254*Defaults!$C$250)\n+((L596-G596)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F596*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K596-F596)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F596*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K596-F596)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F596*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K596-F596)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F596*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K596-F596)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F596*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K596-F596)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F596*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K596-F596)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G596*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G596*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G596*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G596*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G596*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L596-G596)*$C$526*365*0.5,0))),0)*Q670","v":0},0,0,{"$f":"(IF(A670=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I596:J596)-SUM(D596:E596)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H596-C596)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A670=\"N/A\",A670<D$484,A670>E$484),0,\nB$484*(1+C$484)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$485,A670>E$485),0,B$485*(1+C$485)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$486,A670>E$486),0,B$486*(1+C$486)^(B670-1))),0)\n\n))*Q670","v":0},0,0,0,{"v":6960.126674663902,"d":"$6,960"},0,{"v":6960.126674663902,"d":"$6,960"},{"$f":"IF(A670=\"N/A\",0,VLOOKUP(A670,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6724149355112976,"d":"0.67"}},{"$f":"IF(A670=\"N/A\", 0,VLOOKUP(A670,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7730325250800554,"d":"0.77"}}]
[2036,7,{"v":6818.853578638521,"d":"$6,819"},{"$f":"(IF($A671=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A671>=$C$466, $A671<=$C$467)),\n($C597+(0.5*($H597-$C597)))*$C$85*$C$91*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+($D597+(0.5*($I597-$D597)))*$C$93*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+(($E597+(0.5*($J597-$E597)))*$C$94+($E597+(0.5*($J597-$E597)))*$C$91*$C$95)*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A671=\"N/A\",0,\nIF(A671>=$C$304,$D$304*$C$68/$C$69*(($C$93*D597)+($C$91*$C$85*C597)+($C$91*$C$95*E597+E597*$C$94))+IFERROR($D$304*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),\nIF(A671>=$C$300,($D$300*$C$68/$C$69*(($C$93*D597))+($E$300*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$299,($D$299*$C$68/$C$69*(($C$93*D597))+($E$299*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$298,($D$298*$C$68/$C$69*(($C$93*D597))+($E$298*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$329*$B$330*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$337*$B$338*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$313*$B$314*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$321*$B$322*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I597:J597)-SUM(D597:E597))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H597-C597))))\n\n))*Q671)","v":0},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I597:J597)-SUM(D597:E597))+(Defaults!$B$59*0.5*$C$72*(H597-C597)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D597+$E$300*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D597+$E$299*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D597+$E$298*$C$68*(Defaults!$B$60)*E597,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0),0)))*Q671","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A671=\"N/A\",0,(\n(($B$355+($D$355*($B671-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B671-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B671-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B671-1)))*(($B$386-$C$386)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B671-1)))*(($B$387-$C$387)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C597*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C597*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D597*$C$93)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E597*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F597*$C$92/Defaults!$B$258+$G597*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L636*$E597)\n\n))*Q671\n\n+(IF(A671=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J636*$E597))\n\n))*R671,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A671=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K597-F597)*Defaults!$C$254*Defaults!$C$250)\n+((L597-G597)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F597*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K597-F597)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F597*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K597-F597)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F597*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K597-F597)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F597*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K597-F597)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F597*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K597-F597)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F597*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K597-F597)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G597*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G597*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G597*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G597*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G597*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L597-G597)*$C$526*365*0.5,0))),0)*Q671","v":0},0,0,{"$f":"(IF(A671=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I597:J597)-SUM(D597:E597)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H597-C597)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A671=\"N/A\",A671<D$484,A671>E$484),0,\nB$484*(1+C$484)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$485,A671>E$485),0,B$485*(1+C$485)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$486,A671>E$486),0,B$486*(1+C$486)^(B671-1))),0)\n\n))*Q671","v":0},0,0,0,{"v":6818.853578638521,"d":"$6,819"},0,{"v":6818.853578638521,"d":"$6,819"},{"$f":"IF(A671=\"N/A\",0,VLOOKUP(A671,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6521968336676021,"d":"0.65"}},{"$f":"IF(A671=\"N/A\", 0,VLOOKUP(A671,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7578750245882895,"d":"0.76"}}]
[2037,8,{"v":6679.783552255186,"d":"$6,680"},{"$f":"(IF($A672=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A672>=$C$466, $A672<=$C$467)),\n($C598+(0.5*($H598-$C598)))*$C$85*$C$91*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+($D598+(0.5*($I598-$D598)))*$C$93*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+(($E598+(0.5*($J598-$E598)))*$C$94+($E598+(0.5*($J598-$E598)))*$C$91*$C$95)*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A672=\"N/A\",0,\nIF(A672>=$C$304,$D$304*$C$68/$C$69*(($C$93*D598)+($C$91*$C$85*C598)+($C$91*$C$95*E598+E598*$C$94))+IFERROR($D$304*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),\nIF(A672>=$C$300,($D$300*$C$68/$C$69*(($C$93*D598))+($E$300*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$299,($D$299*$C$68/$C$69*(($C$93*D598))+($E$299*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$298,($D$298*$C$68/$C$69*(($C$93*D598))+($E$298*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$329*$B$330*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$337*$B$338*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$313*$B$314*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$321*$B$322*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I598:J598)-SUM(D598:E598))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H598-C598))))\n\n))*Q672)","v":0},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I598:J598)-SUM(D598:E598))+(Defaults!$B$59*0.5*$C$72*(H598-C598)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D598+$E$300*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D598+$E$299*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D598+$E$298*$C$68*(Defaults!$B$60)*E598,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0),0)))*Q672","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A672=\"N/A\",0,(\n(($B$355+($D$355*($B672-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B672-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B672-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B672-1)))*(($B$386-$C$386)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B672-1)))*(($B$387-$C$387)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C598*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C598*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D598*$C$93)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E598*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F598*$C$92/Defaults!$B$258+$G598*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L637*$E598)\n\n))*Q672\n\n+(IF(A672=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J637*$E598))\n\n))*R672,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A672=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K598-F598)*Defaults!$C$254*Defaults!$C$250)\n+((L598-G598)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F598*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K598-F598)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F598*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K598-F598)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F598*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K598-F598)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F598*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K598-F598)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F598*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K598-F598)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F598*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K598-F598)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G598*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G598*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G598*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G598*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G598*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L598-G598)*$C$526*365*0.5,0))),0)*Q672","v":0},0,0,{"$f":"(IF(A672=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I598:J598)-SUM(D598:E598)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H598-C598)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A672=\"N/A\",A672<D$484,A672>E$484),0,\nB$484*(1+C$484)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$485,A672>E$485),0,B$485*(1+C$485)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$486,A672>E$486),0,B$486*(1+C$486)^(B672-1))),0)\n\n))*Q672","v":0},0,0,0,{"v":6679.783552255186,"d":"$6,680"},0,{"v":6679.783552255186,"d":"$6,680"},{"$f":"IF(A672=\"N/A\",0,VLOOKUP(A672,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6325866475922426,"d":"0.63"}},{"$f":"IF(A672=\"N/A\", 0,VLOOKUP(A672,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7430147299885193,"d":"0.74"}}]
[2038,9,{"v":6542.911834123427,"d":"$6,543"},{"$f":"(IF($A673=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A673>=$C$466, $A673<=$C$467)),\n($C599+(0.5*($H599-$C599)))*$C$85*$C$91*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+($D599+(0.5*($I599-$D599)))*$C$93*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+(($E599+(0.5*($J599-$E599)))*$C$94+($E599+(0.5*($J599-$E599)))*$C$91*$C$95)*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A673=\"N/A\",0,\nIF(A673>=$C$304,$D$304*$C$68/$C$69*(($C$93*D599)+($C$91*$C$85*C599)+($C$91*$C$95*E599+E599*$C$94))+IFERROR($D$304*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),\nIF(A673>=$C$300,($D$300*$C$68/$C$69*(($C$93*D599))+($E$300*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$299,($D$299*$C$68/$C$69*(($C$93*D599))+($E$299*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$298,($D$298*$C$68/$C$69*(($C$93*D599))+($E$298*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$329*$B$330*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$337*$B$338*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$313*$B$314*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$321*$B$322*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I599:J599)-SUM(D599:E599))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H599-C599))))\n\n))*Q673)","v":0},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I599:J599)-SUM(D599:E599))+(Defaults!$B$59*0.5*$C$72*(H599-C599)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D599+$E$300*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D599+$E$299*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D599+$E$298*$C$68*(Defaults!$B$60)*E599,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0),0)))*Q673","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A673=\"N/A\",0,(\n(($B$355+($D$355*($B673-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B673-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B673-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B673-1)))*(($B$386-$C$386)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B673-1)))*(($B$387-$C$387)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C599*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C599*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D599*$C$93)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E599*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F599*$C$92/Defaults!$B$258+$G599*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L638*$E599)\n\n))*Q673\n\n+(IF(A673=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J638*$E599))\n\n))*R673,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A673=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K599-F599)*Defaults!$C$254*Defaults!$C$250)\n+((L599-G599)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F599*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K599-F599)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F599*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K599-F599)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F599*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K599-F599)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F599*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K599-F599)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F599*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K599-F599)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F599*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K599-F599)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G599*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G599*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G599*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G599*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G599*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L599-G599)*$C$526*365*0.5,0))),0)*Q673","v":0},0,0,{"$f":"(IF(A673=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I599:J599)-SUM(D599:E599)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H599-C599)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A673=\"N/A\",A673<D$484,A673>E$484),0,\nB$484*(1+C$484)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$485,A673>E$485),0,B$485*(1+C$485)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$486,A673>E$486),0,B$486*(1+C$486)^(B673-1))),0)\n\n))*Q673","v":0},0,0,0,{"v":6542.911834123427,"d":"$6,543"},0,{"v":6542.911834123427,"d":"$6,543"},{"$f":"IF(A673=\"N/A\",0,VLOOKUP(A673,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6135660985375776,"d":"0.61"}},{"$f":"IF(A673=\"N/A\", 0,VLOOKUP(A673,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7284458137142344,"d":"0.73"}}]
[2039,10,{"v":6408.231957435241,"d":"$6,408"},{"$f":"(IF($A674=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A674>=$C$466, $A674<=$C$467)),\n($C600+(0.5*($H600-$C600)))*$C$85*$C$91*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+($D600+(0.5*($I600-$D600)))*$C$93*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+(($E600+(0.5*($J600-$E600)))*$C$94+($E600+(0.5*($J600-$E600)))*$C$91*$C$95)*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A674=\"N/A\",0,\nIF(A674>=$C$304,$D$304*$C$68/$C$69*(($C$93*D600)+($C$91*$C$85*C600)+($C$91*$C$95*E600+E600*$C$94))+IFERROR($D$304*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),\nIF(A674>=$C$300,($D$300*$C$68/$C$69*(($C$93*D600))+($E$300*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$299,($D$299*$C$68/$C$69*(($C$93*D600))+($E$299*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$298,($D$298*$C$68/$C$69*(($C$93*D600))+($E$298*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$329*$B$330*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$337*$B$338*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$313*$B$314*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$321*$B$322*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I600:J600)-SUM(D600:E600))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H600-C600))))\n\n))*Q674)","v":0},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I600:J600)-SUM(D600:E600))+(Defaults!$B$59*0.5*$C$72*(H600-C600)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D600+$E$300*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D600+$E$299*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D600+$E$298*$C$68*(Defaults!$B$60)*E600,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0),0)))*Q674","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A674=\"N/A\",0,(\n(($B$355+($D$355*($B674-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B674-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B674-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B674-1)))*(($B$386-$C$386)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B674-1)))*(($B$387-$C$387)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C600*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C600*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D600*$C$93)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E600*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F600*$C$92/Defaults!$B$258+$G600*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L639*$E600)\n\n))*Q674\n\n+(IF(A674=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J639*$E600))\n\n))*R674,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A674=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K600-F600)*Defaults!$C$254*Defaults!$C$250)\n+((L600-G600)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F600*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K600-F600)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F600*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K600-F600)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F600*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K600-F600)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F600*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K600-F600)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F600*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K600-F600)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F600*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K600-F600)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G600*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G600*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G600*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G600*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G600*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L600-G600)*$C$526*365*0.5,0))),0)*Q674","v":0},0,0,{"$f":"(IF(A674=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I600:J600)-SUM(D600:E600)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H600-C600)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A674=\"N/A\",A674<D$484,A674>E$484),0,\nB$484*(1+C$484)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$485,A674>E$485),0,B$485*(1+C$485)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$486,A674>E$486),0,B$486*(1+C$486)^(B674-1))),0)\n\n))*Q674","v":0},0,0,0,{"v":6408.231957435241,"d":"$6,408"},0,{"v":6408.231957435241,"d":"$6,408"},{"$f":"IF(A674=\"N/A\",0,VLOOKUP(A674,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5951174573594351,"d":"0.60"}},{"$f":"IF(A674=\"N/A\", 0,VLOOKUP(A674,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7141625624649357,"d":"0.71"}}]
[2040,11,{"v":6275.735856826396,"d":"$6,276"},{"$f":"(IF($A675=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A675>=$C$466, $A675<=$C$467)),\n($C601+(0.5*($H601-$C601)))*$C$85*$C$91*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+($D601+(0.5*($I601-$D601)))*$C$93*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+(($E601+(0.5*($J601-$E601)))*$C$94+($E601+(0.5*($J601-$E601)))*$C$91*$C$95)*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A675=\"N/A\",0,\nIF(A675>=$C$304,$D$304*$C$68/$C$69*(($C$93*D601)+($C$91*$C$85*C601)+($C$91*$C$95*E601+E601*$C$94))+IFERROR($D$304*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),\nIF(A675>=$C$300,($D$300*$C$68/$C$69*(($C$93*D601))+($E$300*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$299,($D$299*$C$68/$C$69*(($C$93*D601))+($E$299*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$298,($D$298*$C$68/$C$69*(($C$93*D601))+($E$298*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$329*$B$330*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$337*$B$338*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$313*$B$314*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$321*$B$322*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I601:J601)-SUM(D601:E601))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H601-C601))))\n\n))*Q675)","v":0},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I601:J601)-SUM(D601:E601))+(Defaults!$B$59*0.5*$C$72*(H601-C601)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D601+$E$300*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D601+$E$299*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D601+$E$298*$C$68*(Defaults!$B$60)*E601,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0),0)))*Q675","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A675=\"N/A\",0,(\n(($B$355+($D$355*($B675-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B675-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B675-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B675-1)))*(($B$386-$C$386)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B675-1)))*(($B$387-$C$387)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C601*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C601*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D601*$C$93)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E601*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F601*$C$92/Defaults!$B$258+$G601*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L640*$E601)\n\n))*Q675\n\n+(IF(A675=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J640*$E601))\n\n))*R675,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A675=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K601-F601)*Defaults!$C$254*Defaults!$C$250)\n+((L601-G601)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F601*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K601-F601)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F601*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K601-F601)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F601*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K601-F601)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F601*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K601-F601)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F601*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K601-F601)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F601*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K601-F601)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G601*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G601*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G601*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G601*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G601*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L601-G601)*$C$526*365*0.5,0))),0)*Q675","v":0},0,0,{"$f":"(IF(A675=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I601:J601)-SUM(D601:E601)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H601-C601)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A675=\"N/A\",A675<D$484,A675>E$484),0,\nB$484*(1+C$484)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$485,A675>E$485),0,B$485*(1+C$485)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$486,A675>E$486),0,B$486*(1+C$486)^(B675-1))),0)\n\n))*Q675","v":0},0,0,0,{"v":6275.735856826396,"d":"$6,276"},0,{"v":6275.735856826396,"d":"$6,276"},{"$f":"IF(A675=\"N/A\",0,VLOOKUP(A675,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5772235279916927,"d":"0.58"}},{"$f":"IF(A675=\"N/A\", 0,VLOOKUP(A675,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7001593749656233,"d":"0.70"}}]
[2041,12,{"v":6145.4139703533665,"d":"$6,145"},{"$f":"(IF($A676=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A676>=$C$466, $A676<=$C$467)),\n($C602+(0.5*($H602-$C602)))*$C$85*$C$91*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+($D602+(0.5*($I602-$D602)))*$C$93*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+(($E602+(0.5*($J602-$E602)))*$C$94+($E602+(0.5*($J602-$E602)))*$C$91*$C$95)*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A676=\"N/A\",0,\nIF(A676>=$C$304,$D$304*$C$68/$C$69*(($C$93*D602)+($C$91*$C$85*C602)+($C$91*$C$95*E602+E602*$C$94))+IFERROR($D$304*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),\nIF(A676>=$C$300,($D$300*$C$68/$C$69*(($C$93*D602))+($E$300*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$299,($D$299*$C$68/$C$69*(($C$93*D602))+($E$299*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$298,($D$298*$C$68/$C$69*(($C$93*D602))+($E$298*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$329*$B$330*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$337*$B$338*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$313*$B$314*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$321*$B$322*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I602:J602)-SUM(D602:E602))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H602-C602))))\n\n))*Q676)","v":0},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I602:J602)-SUM(D602:E602))+(Defaults!$B$59*0.5*$C$72*(H602-C602)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D602+$E$300*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D602+$E$299*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D602+$E$298*$C$68*(Defaults!$B$60)*E602,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0),0)))*Q676","v":0},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A676=\"N/A\",0,(\n(($B$355+($D$355*($B676-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B676-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B676-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B676-1)))*(($B$386-$C$386)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B676-1)))*(($B$387-$C$387)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C602*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C602*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D602*$C$93)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E602*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F602*$C$92/Defaults!$B$258+$G602*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L641*$E602)\n\n))*Q676\n\n+(IF(A676=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J641*$E602))\n\n))*R676,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A676=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K602-F602)*Defaults!$C$254*Defaults!$C$250)\n+((L602-G602)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F602*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K602-F602)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F602*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K602-F602)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F602*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K602-F602)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F602*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K602-F602)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F602*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K602-F602)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F602*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K602-F602)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G602*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G602*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G602*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G602*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G602*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L602-G602)*$C$526*365*0.5,0))),0)*Q676","v":0},0,0,{"$f":"(IF(A676=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I602:J602)-SUM(D602:E602)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H602-C602)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A676=\"N/A\",A676<D$484,A676>E$484),0,\nB$484*(1+C$484)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$485,A676>E$485),0,B$485*(1+C$485)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$486,A676>E$486),0,B$486*(1+C$486)^(B676-1))),0)\n\n))*Q676","v":0},0,0,0,{"v":6145.4139703533665,"d":"$6,145"},0,{"v":6145.4139703533665,"d":"$6,145"},{"$f":"IF(A676=\"N/A\",0,VLOOKUP(A676,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5598676314177428,"d":"0.56"}},{"$f":"IF(A676=\"N/A\", 0,VLOOKUP(A676,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.686430759770219,"d":"0.69"}}]
[2042,13,{"v":6798.189643426656,"d":"$6,798"},{"$f":"(IF($A677=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A677>=$C$466, $A677<=$C$467)),\n($C603+(0.5*($H603-$C603)))*$C$85*$C$91*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+($D603+(0.5*($I603-$D603)))*$C$93*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+(($E603+(0.5*($J603-$E603)))*$C$94+($E603+(0.5*($J603-$E603)))*$C$91*$C$95)*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A677=\"N/A\",0,\nIF(A677>=$C$304,$D$304*$C$68/$C$69*(($C$93*D603)+($C$91*$C$85*C603)+($C$91*$C$95*E603+E603*$C$94))+IFERROR($D$304*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),\nIF(A677>=$C$300,($D$300*$C$68/$C$69*(($C$93*D603))+($E$300*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$299,($D$299*$C$68/$C$69*(($C$93*D603))+($E$299*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$298,($D$298*$C$68/$C$69*(($C$93*D603))+($E$298*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$329*$B$330*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$337*$B$338*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$313*$B$314*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$321*$B$322*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I603:J603)-SUM(D603:E603))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H603-C603))))\n\n))*Q677)","v":{"v":597491.4364844871,"d":"$597,491"}},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I603:J603)-SUM(D603:E603))+(Defaults!$B$59*0.5*$C$72*(H603-C603)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D603+$E$300*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D603+$E$299*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D603+$E$298*$C$68*(Defaults!$B$60)*E603,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0),0)))*Q677","v":{"v":1281748.3397612171,"d":"$1,281,748"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A677=\"N/A\",0,(\n(($B$355+($D$355*($B677-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B677-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B677-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B677-1)))*(($B$386-$C$386)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B677-1)))*(($B$387-$C$387)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C603*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C603*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D603*$C$93)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E603*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F603*$C$92/Defaults!$B$258+$G603*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L642*$E603)\n\n))*Q677\n\n+(IF(A677=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J642*$E603))\n\n))*R677,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A677=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K603-F603)*Defaults!$C$254*Defaults!$C$250)\n+((L603-G603)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F603*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K603-F603)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F603*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K603-F603)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F603*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K603-F603)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F603*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K603-F603)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F603*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K603-F603)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F603*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K603-F603)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G603*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G603*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G603*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G603*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G603*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L603-G603)*$C$526*365*0.5,0))),0)*Q677","v":0},{"v":356087.4787555445,"d":"$356,087"},{"v":38414.79683801637,"d":"$38,415"},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I603:J603)-SUM(D603:E603)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H603-C603)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A677=\"N/A\",A677<D$484,A677>E$484),0,\nB$484*(1+C$484)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$485,A677>E$485),0,B$485*(1+C$485)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$486,A677>E$486),0,B$486*(1+C$486)^(B677-1))),0)\n\n))*Q677","v":{"v":3592.7794372094722,"d":"$3,593"}},0,0,0,{"v":2284133.0209199013,"d":"$2,284,133"},0,{"v":2284133.0209199013,"d":"$2,284,133"},{"$f":"IF(A677=\"N/A\",0,VLOOKUP(A677,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5430335901239018,"d":"0.54"}},{"$f":"IF(A677=\"N/A\", 0,VLOOKUP(A677,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6729713331080578,"d":"0.67"}}]
[2043,14,{"v":6655.867532401361,"d":"$6,656"},{"$f":"(IF($A678=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A678>=$C$466, $A678<=$C$467)),\n($C604+(0.5*($H604-$C604)))*$C$85*$C$91*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+($D604+(0.5*($I604-$D604)))*$C$93*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+(($E604+(0.5*($J604-$E604)))*$C$94+($E604+(0.5*($J604-$E604)))*$C$91*$C$95)*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A678=\"N/A\",0,\nIF(A678>=$C$304,$D$304*$C$68/$C$69*(($C$93*D604)+($C$91*$C$85*C604)+($C$91*$C$95*E604+E604*$C$94))+IFERROR($D$304*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),\nIF(A678>=$C$300,($D$300*$C$68/$C$69*(($C$93*D604))+($E$300*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$299,($D$299*$C$68/$C$69*(($C$93*D604))+($E$299*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$298,($D$298*$C$68/$C$69*(($C$93*D604))+($E$298*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$329*$B$330*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$337*$B$338*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$313*$B$314*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$321*$B$322*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I604:J604)-SUM(D604:E604))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H604-C604))))\n\n))*Q678)","v":{"v":585009.2704077412,"d":"$585,009"}},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I604:J604)-SUM(D604:E604))+(Defaults!$B$59*0.5*$C$72*(H604-C604)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D604+$E$300*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D604+$E$299*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D604+$E$298*$C$68*(Defaults!$B$60)*E604,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0),0)))*Q678","v":{"v":1254971.394237734,"d":"$1,254,971"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A678=\"N/A\",0,(\n(($B$355+($D$355*($B678-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B678-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B678-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B678-1)))*(($B$386-$C$386)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B678-1)))*(($B$387-$C$387)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C604*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C604*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D604*$C$93)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E604*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F604*$C$92/Defaults!$B$258+$G604*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L643*$E604)\n\n))*Q678\n\n+(IF(A678=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J643*$E604))\n\n))*R678,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A678=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K604-F604)*Defaults!$C$254*Defaults!$C$250)\n+((L604-G604)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F604*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K604-F604)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F604*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K604-F604)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F604*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K604-F604)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F604*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K604-F604)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F604*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K604-F604)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F604*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K604-F604)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G604*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G604*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G604*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G604*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G604*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L604-G604)*$C$526*365*0.5,0))),0)*Q678","v":0},{"v":356985.1386849981,"d":"$356,985"},{"v":37612.27508681296,"d":"$37,612"},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I604:J604)-SUM(D604:E604)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H604-C604)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A678=\"N/A\",A678<D$484,A678>E$484),0,\nB$484*(1+C$484)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$485,A678>E$485),0,B$485*(1+C$485)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$486,A678>E$486),0,B$486*(1+C$486)^(B678-1))),0)\n\n))*Q678","v":{"v":3517.7228474845565,"d":"$3,518"}},0,0,0,{"v":2244751.668797172,"d":"$2,244,752"},0,{"v":2244751.668797172,"d":"$2,244,752"},{"$f":"IF(A678=\"N/A\",0,VLOOKUP(A678,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5267057130202734,"d":"0.53"}},{"$f":"IF(A678=\"N/A\", 0,VLOOKUP(A678,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6597758167726057,"d":"0.66"}}]
[2044,15,{"v":6515.95797812427,"d":"$6,516"},{"$f":"(IF($A679=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A679>=$C$466, $A679<=$C$467)),\n($C605+(0.5*($H605-$C605)))*$C$85*$C$91*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+($D605+(0.5*($I605-$D605)))*$C$93*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+(($E605+(0.5*($J605-$E605)))*$C$94+($E605+(0.5*($J605-$E605)))*$C$91*$C$95)*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A679=\"N/A\",0,\nIF(A679>=$C$304,$D$304*$C$68/$C$69*(($C$93*D605)+($C$91*$C$85*C605)+($C$91*$C$95*E605+E605*$C$94))+IFERROR($D$304*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),\nIF(A679>=$C$300,($D$300*$C$68/$C$69*(($C$93*D605))+($E$300*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$299,($D$299*$C$68/$C$69*(($C$93*D605))+($E$299*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$298,($D$298*$C$68/$C$69*(($C$93*D605))+($E$298*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$329*$B$330*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$337*$B$338*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$313*$B$314*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$321*$B$322*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I605:J605)-SUM(D605:E605))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H605-C605))))\n\n))*Q679)","v":{"v":572737.5501982437,"d":"$572,738"}},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I605:J605)-SUM(D605:E605))+(Defaults!$B$59*0.5*$C$72*(H605-C605)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D605+$E$300*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D605+$E$299*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D605+$E$298*$C$68*(Defaults!$B$60)*E605,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0),0)))*Q679","v":{"v":1228645.9006087617,"d":"$1,228,646"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A679=\"N/A\",0,(\n(($B$355+($D$355*($B679-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B679-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B679-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B679-1)))*(($B$386-$C$386)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B679-1)))*(($B$387-$C$387)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C605*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C605*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D605*$C$93)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E605*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F605*$C$92/Defaults!$B$258+$G605*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L644*$E605)\n\n))*Q679\n\n+(IF(A679=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J644*$E605))\n\n))*R679,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A679=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K605-F605)*Defaults!$C$254*Defaults!$C$250)\n+((L605-G605)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F605*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K605-F605)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F605*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K605-F605)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F605*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K605-F605)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F605*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K605-F605)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F605*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K605-F605)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F605*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K605-F605)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G605*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G605*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G605*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G605*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G605*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L605-G605)*$C$526*365*0.5,0))),0)*Q679","v":0},{"v":358927.0651262235,"d":"$358,927"},{"v":36823.28363034198,"d":"$36,823"},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I605:J605)-SUM(D605:E605)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H605-C605)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A679=\"N/A\",A679<D$484,A679>E$484),0,\nB$484*(1+C$484)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$485,A679>E$485),0,B$485*(1+C$485)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$486,A679>E$486),0,B$486*(1+C$486)^(B679-1))),0)\n\n))*Q679","v":{"v":3443.9316911003166,"d":"$3,444"}},0,0,0,{"v":2207093.6892327955,"d":"$2,207,094"},0,{"v":2207093.6892327955,"d":"$2,207,094"},{"$f":"IF(A679=\"N/A\",0,VLOOKUP(A679,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5108687808150082,"d":"0.51"}},{"$f":"IF(A679=\"N/A\", 0,VLOOKUP(A679,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6468390360515741,"d":"0.65"}}]
[2045,16,{"v":6378.444569923901,"d":"$6,378"},{"$f":"(IF($A680=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A680>=$C$466, $A680<=$C$467)),\n($C606+(0.5*($H606-$C606)))*$C$85*$C$91*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+($D606+(0.5*($I606-$D606)))*$C$93*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+(($E606+(0.5*($J606-$E606)))*$C$94+($E606+(0.5*($J606-$E606)))*$C$91*$C$95)*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A680=\"N/A\",0,\nIF(A680>=$C$304,$D$304*$C$68/$C$69*(($C$93*D606)+($C$91*$C$85*C606)+($C$91*$C$95*E606+E606*$C$94))+IFERROR($D$304*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),\nIF(A680>=$C$300,($D$300*$C$68/$C$69*(($C$93*D606))+($E$300*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$299,($D$299*$C$68/$C$69*(($C$93*D606))+($E$299*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$298,($D$298*$C$68/$C$69*(($C$93*D606))+($E$298*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$329*$B$330*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$337*$B$338*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$313*$B$314*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$321*$B$322*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I606:J606)-SUM(D606:E606))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H606-C606))))\n\n))*Q680)","v":{"v":560674.9053832049,"d":"$560,675"}},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I606:J606)-SUM(D606:E606))+(Defaults!$B$59*0.5*$C$72*(H606-C606)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D606+$E$300*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D606+$E$299*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D606+$E$298*$C$68*(Defaults!$B$60)*E606,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0),0)))*Q680","v":{"v":1202768.9189138012,"d":"$1,202,769"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A680=\"N/A\",0,(\n(($B$355+($D$355*($B680-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B680-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B680-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B680-1)))*(($B$386-$C$386)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B680-1)))*(($B$387-$C$387)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C606*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C606*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D606*$C$93)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E606*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F606*$C$92/Defaults!$B$258+$G606*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L645*$E606)\n\n))*Q680\n\n+(IF(A680=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J645*$E606))\n\n))*R680,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A680=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K606-F606)*Defaults!$C$254*Defaults!$C$250)\n+((L606-G606)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F606*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K606-F606)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F606*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K606-F606)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F606*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K606-F606)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F606*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K606-F606)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F606*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K606-F606)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F606*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K606-F606)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G606*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G606*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G606*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G606*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G606*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L606-G606)*$C$526*365*0.5,0))),0)*Q680","v":0},{"v":359638.2969507918,"d":"$359,638"},{"v":36047.73435615436,"d":"$36,048"},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I606:J606)-SUM(D606:E606)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H606-C606)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A680=\"N/A\",A680<D$484,A680>E$484),0,\nB$484*(1+C$484)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$485,A680>E$485),0,B$485*(1+C$485)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$486,A680>E$486),0,B$486*(1+C$486)^(B680-1))),0)\n\n))*Q680","v":{"v":3371.397727258381,"d":"$3,371"}},0,0,0,{"v":2168879.697901135,"d":"$2,168,880"},0,{"v":2168879.697901135,"d":"$2,168,880"},{"$f":"IF(A680=\"N/A\",0,VLOOKUP(A680,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4955080318283299,"d":"0.50"}},{"$f":"IF(A680=\"N/A\", 0,VLOOKUP(A680,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6341559176976218,"d":"0.63"}}]
[2046,17,{"v":6243.309702857225,"d":"$6,243"},{"$f":"(IF($A681=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A681>=$C$466, $A681<=$C$467)),\n($C607+(0.5*($H607-$C607)))*$C$85*$C$91*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+($D607+(0.5*($I607-$D607)))*$C$93*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+(($E607+(0.5*($J607-$E607)))*$C$94+($E607+(0.5*($J607-$E607)))*$C$91*$C$95)*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A681=\"N/A\",0,\nIF(A681>=$C$304,$D$304*$C$68/$C$69*(($C$93*D607)+($C$91*$C$85*C607)+($C$91*$C$95*E607+E607*$C$94))+IFERROR($D$304*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),\nIF(A681>=$C$300,($D$300*$C$68/$C$69*(($C$93*D607))+($E$300*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$299,($D$299*$C$68/$C$69*(($C$93*D607))+($E$299*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$298,($D$298*$C$68/$C$69*(($C$93*D607))+($E$298*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$329*$B$330*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$337*$B$338*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$313*$B$314*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$321*$B$322*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I607:J607)-SUM(D607:E607))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H607-C607))))\n\n))*Q681)","v":{"v":548819.8576447539,"d":"$548,820"}},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I607:J607)-SUM(D607:E607))+(Defaults!$B$59*0.5*$C$72*(H607-C607)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D607+$E$300*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D607+$E$299*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D607+$E$298*$C$68*(Defaults!$B$60)*E607,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0),0)))*Q681","v":{"v":1177337.277841328,"d":"$1,177,337"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A681=\"N/A\",0,(\n(($B$355+($D$355*($B681-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B681-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B681-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B681-1)))*(($B$386-$C$386)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B681-1)))*(($B$387-$C$387)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C607*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C607*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D607*$C$93)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E607*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F607*$C$92/Defaults!$B$258+$G607*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L646*$E607)\n\n))*Q681\n\n+(IF(A681=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J646*$E607))\n\n))*R681,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A681=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K607-F607)*Defaults!$C$254*Defaults!$C$250)\n+((L607-G607)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F607*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K607-F607)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F607*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K607-F607)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F607*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K607-F607)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F607*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K607-F607)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F607*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K607-F607)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F607*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K607-F607)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G607*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G607*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G607*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G607*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G607*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L607-G607)*$C$526*365*0.5,0))),0)*Q681","v":0},{"v":361372.99241256714,"d":"$361,373"},{"v":35285.53221806663,"d":"$35,286"},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I607:J607)-SUM(D607:E607)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H607-C607)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A681=\"N/A\",A681<D$484,A681>E$484),0,\nB$484*(1+C$484)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$485,A681>E$485),0,B$485*(1+C$485)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$486,A681>E$486),0,B$486*(1+C$486)^(B681-1))),0)\n\n))*Q681","v":{"v":3300.11206667645,"d":"$3,300"}},0,0,0,{"v":2132359.081886249,"d":"$2,132,359"},0,{"v":2132359.081886249,"d":"$2,132,359"},{"$f":"IF(A681=\"N/A\",0,VLOOKUP(A681,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4806091482331038,"d":"0.48"}},{"$f":"IF(A681=\"N/A\", 0,VLOOKUP(A681,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6217214879388449,"d":"0.62"}}]
[2047,18,{"v":6110.534664364633,"d":"$6,111"},{"$f":"(IF($A682=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A682>=$C$466, $A682<=$C$467)),\n($C608+(0.5*($H608-$C608)))*$C$85*$C$91*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+($D608+(0.5*($I608-$D608)))*$C$93*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+(($E608+(0.5*($J608-$E608)))*$C$94+($E608+(0.5*($J608-$E608)))*$C$91*$C$95)*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A682=\"N/A\",0,\nIF(A682>=$C$304,$D$304*$C$68/$C$69*(($C$93*D608)+($C$91*$C$85*C608)+($C$91*$C$95*E608+E608*$C$94))+IFERROR($D$304*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),\nIF(A682>=$C$300,($D$300*$C$68/$C$69*(($C$93*D608))+($E$300*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$299,($D$299*$C$68/$C$69*(($C$93*D608))+($E$299*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$298,($D$298*$C$68/$C$69*(($C$93*D608))+($E$298*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$329*$B$330*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$337*$B$338*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$313*$B$314*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$321*$B$322*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I608:J608)-SUM(D608:E608))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H608-C608))))\n\n))*Q682)","v":{"v":537170.8285442998,"d":"$537,171"}},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I608:J608)-SUM(D608:E608))+(Defaults!$B$59*0.5*$C$72*(H608-C608)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D608+$E$300*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D608+$E$299*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D608+$E$298*$C$68*(Defaults!$B$60)*E608,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0),0)))*Q682","v":{"v":1152347.591299227,"d":"$1,152,348"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A682=\"N/A\",0,(\n(($B$355+($D$355*($B682-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B682-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B682-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B682-1)))*(($B$386-$C$386)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B682-1)))*(($B$387-$C$387)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C608*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C608*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D608*$C$93)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E608*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F608*$C$92/Defaults!$B$258+$G608*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L647*$E608)\n\n))*Q682\n\n+(IF(A682=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J647*$E608))\n\n))*R682,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A682=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K608-F608)*Defaults!$C$254*Defaults!$C$250)\n+((L608-G608)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F608*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K608-F608)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F608*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K608-F608)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F608*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K608-F608)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F608*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K608-F608)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F608*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K608-F608)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F608*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K608-F608)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G608*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G608*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G608*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G608*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G608*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L608-G608)*$C$526*365*0.5,0))),0)*Q682","v":0},{"v":363000.4658274413,"d":"$363,000"},{"v":34536.57573278704,"d":"$34,537"},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I608:J608)-SUM(D608:E608)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H608-C608)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A682=\"N/A\",A682<D$484,A682>E$484),0,\nB$484*(1+C$484)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$485,A682>E$485),0,B$485*(1+C$485)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$486,A682>E$486),0,B$486*(1+C$486)^(B682-1))),0)\n\n))*Q682","v":{"v":3230.065218035712,"d":"$3,230"}},0,0,0,{"v":2096396.0612861556,"d":"$2,096,396"},0,{"v":2096396.0612861556,"d":"$2,096,396"},{"$f":"IF(A682=\"N/A\",0,VLOOKUP(A682,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.46615824270912104,"d":"0.47"}},{"$f":"IF(A682=\"N/A\", 0,VLOOKUP(A682,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6095308705282794,"d":"0.61"}}]
[2048,19,{"v":5980.099716793607,"d":"$5,980"},{"$f":"(IF($A683=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A683>=$C$466, $A683<=$C$467)),\n($C609+(0.5*($H609-$C609)))*$C$85*$C$91*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+($D609+(0.5*($I609-$D609)))*$C$93*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+(($E609+(0.5*($J609-$E609)))*$C$94+($E609+(0.5*($J609-$E609)))*$C$91*$C$95)*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A683=\"N/A\",0,\nIF(A683>=$C$304,$D$304*$C$68/$C$69*(($C$93*D609)+($C$91*$C$85*C609)+($C$91*$C$95*E609+E609*$C$94))+IFERROR($D$304*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),\nIF(A683>=$C$300,($D$300*$C$68/$C$69*(($C$93*D609))+($E$300*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$299,($D$299*$C$68/$C$69*(($C$93*D609))+($E$299*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$298,($D$298*$C$68/$C$69*(($C$93*D609))+($E$298*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$329*$B$330*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$337*$B$338*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$313*$B$314*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$321*$B$322*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I609:J609)-SUM(D609:E609))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H609-C609))))\n\n))*Q683)","v":{"v":525726.1468798879,"d":"$525,726"}},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I609:J609)-SUM(D609:E609))+(Defaults!$B$59*0.5*$C$72*(H609-C609)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D609+$E$300*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D609+$E$299*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D609+$E$298*$C$68*(Defaults!$B$60)*E609,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0),0)))*Q683","v":{"v":1127796.274197904,"d":"$1,127,796"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A683=\"N/A\",0,(\n(($B$355+($D$355*($B683-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B683-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B683-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B683-1)))*(($B$386-$C$386)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B683-1)))*(($B$387-$C$387)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C609*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C609*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D609*$C$93)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E609*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F609*$C$92/Defaults!$B$258+$G609*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L648*$E609)\n\n))*Q683\n\n+(IF(A683=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J648*$E609))\n\n))*R683,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A683=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K609-F609)*Defaults!$C$254*Defaults!$C$250)\n+((L609-G609)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F609*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K609-F609)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F609*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K609-F609)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F609*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K609-F609)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F609*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K609-F609)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F609*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K609-F609)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F609*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K609-F609)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G609*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G609*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G609*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G609*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G609*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L609-G609)*$C$526*365*0.5,0))),0)*Q683","v":0},{"v":364522.3124108991,"d":"$364,522"},{"v":33800.75745294534,"d":"$33,801"},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I609:J609)-SUM(D609:E609)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H609-C609)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A683=\"N/A\",A683<D$484,A683>E$484),0,\nB$484*(1+C$484)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$485,A683>E$485),0,B$485*(1+C$485)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$486,A683>E$486),0,B$486*(1+C$486)^(B683-1))),0)\n\n))*Q683","v":{"v":3161.2471322213964,"d":"$3,161"}},0,0,0,{"v":2060986.8377906512,"d":"$2,060,987"},0,{"v":2060986.8377906512,"d":"$2,060,987"},{"$f":"IF(A683=\"N/A\",0,VLOOKUP(A683,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4521418454986626,"d":"0.45"}},{"$f":"IF(A683=\"N/A\", 0,VLOOKUP(A683,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5975792848316464,"d":"0.60"}}]
[2049,20,{"v":5851.9841759610945,"d":"$5,852"},{"$f":"(IF($A684=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A684>=$C$466, $A684<=$C$467)),\n($C610+(0.5*($H610-$C610)))*$C$85*$C$91*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+($D610+(0.5*($I610-$D610)))*$C$93*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+(($E610+(0.5*($J610-$E610)))*$C$94+($E610+(0.5*($J610-$E610)))*$C$91*$C$95)*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A684=\"N/A\",0,\nIF(A684>=$C$304,$D$304*$C$68/$C$69*(($C$93*D610)+($C$91*$C$85*C610)+($C$91*$C$95*E610+E610*$C$94))+IFERROR($D$304*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),\nIF(A684>=$C$300,($D$300*$C$68/$C$69*(($C$93*D610))+($E$300*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$299,($D$299*$C$68/$C$69*(($C$93*D610))+($E$299*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$298,($D$298*$C$68/$C$69*(($C$93*D610))+($E$298*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$329*$B$330*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$337*$B$338*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$313*$B$314*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$321*$B$322*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I610:J610)-SUM(D610:E610))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H610-C610))))\n\n))*Q684)","v":{"v":514484.0556916282,"d":"$514,484"}},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I610:J610)-SUM(D610:E610))+(Defaults!$B$59*0.5*$C$72*(H610-C610)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D610+$E$300*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D610+$E$299*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D610+$E$298*$C$68*(Defaults!$B$60)*E610,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0),0)))*Q684","v":{"v":1103679.5574784498,"d":"$1,103,680"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A684=\"N/A\",0,(\n(($B$355+($D$355*($B684-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B684-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B684-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B684-1)))*(($B$386-$C$386)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B684-1)))*(($B$387-$C$387)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C610*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C610*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D610*$C$93)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E610*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F610*$C$92/Defaults!$B$258+$G610*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L649*$E610)\n\n))*Q684\n\n+(IF(A684=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J649*$E610))\n\n))*R684,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A684=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K610-F610)*Defaults!$C$254*Defaults!$C$250)\n+((L610-G610)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F610*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K610-F610)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F610*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K610-F610)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F610*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K610-F610)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F610*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K610-F610)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F610*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K610-F610)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F610*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K610-F610)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G610*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G610*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G610*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G610*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G610*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L610-G610)*$C$526*365*0.5,0))),0)*Q684","v":0},{"v":364867.0058826681,"d":"$364,867"},{"v":33077.96441749627,"d":"$33,078"},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I610:J610)-SUM(D610:E610)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H610-C610)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A684=\"N/A\",A684<D$484,A684>E$484),0,\nB$484*(1+C$484)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$485,A684>E$485),0,B$485*(1+C$485)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$486,A684>E$486),0,B$486*(1+C$486)^(B684-1))),0)\n\n))*Q684","v":{"v":3093.647244447169,"d":"$3,094"}},0,0,0,{"v":2025054.2148906505,"d":"$2,025,054"},0,{"v":2025054.2148906505,"d":"$2,025,054"},{"$f":"IF(A684=\"N/A\",0,VLOOKUP(A684,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4385468918512731,"d":"0.44"}},{"$f":"IF(A684=\"N/A\", 0,VLOOKUP(A684,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5858620439525946,"d":"0.59"}}]
[2050,21,{"v":5726.166485918272,"d":"$5,726"},{"$f":"(IF($A685=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A685>=$C$466, $A685<=$C$467)),\n($C611+(0.5*($H611-$C611)))*$C$85*$C$91*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+($D611+(0.5*($I611-$D611)))*$C$93*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+(($E611+(0.5*($J611-$E611)))*$C$94+($E611+(0.5*($J611-$E611)))*$C$91*$C$95)*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A685=\"N/A\",0,\nIF(A685>=$C$304,$D$304*$C$68/$C$69*(($C$93*D611)+($C$91*$C$85*C611)+($C$91*$C$95*E611+E611*$C$94))+IFERROR($D$304*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),\nIF(A685>=$C$300,($D$300*$C$68/$C$69*(($C$93*D611))+($E$300*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$299,($D$299*$C$68/$C$69*(($C$93*D611))+($E$299*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$298,($D$298*$C$68/$C$69*(($C$93*D611))+($E$298*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$329*$B$330*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$337*$B$338*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$313*$B$314*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$321*$B$322*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I611:J611)-SUM(D611:E611))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H611-C611))))\n\n))*Q685)","v":{"v":503442.7189297157,"d":"$503,443"}},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I611:J611)-SUM(D611:E611))+(Defaults!$B$59*0.5*$C$72*(H611-C611)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D611+$E$300*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D611+$E$299*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D611+$E$298*$C$68*(Defaults!$B$60)*E611,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0),0)))*Q685","v":{"v":1079993.502416984,"d":"$1,079,994"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A685=\"N/A\",0,(\n(($B$355+($D$355*($B685-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B685-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B685-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B685-1)))*(($B$386-$C$386)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B685-1)))*(($B$387-$C$387)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C611*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C611*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D611*$C$93)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E611*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F611*$C$92/Defaults!$B$258+$G611*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L650*$E611)\n\n))*Q685\n\n+(IF(A685=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J650*$E611))\n\n))*R685,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A685=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K611-F611)*Defaults!$C$254*Defaults!$C$250)\n+((L611-G611)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F611*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K611-F611)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F611*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K611-F611)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F611*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K611-F611)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F611*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K611-F611)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F611*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K611-F611)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F611*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K611-F611)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G611*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G611*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G611*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G611*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G611*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L611-G611)*$C$526*365*0.5,0))),0)*Q685","v":0},{"v":345071.0563961022,"d":"$345,071"},{"v":29000.565231580007,"d":"$29,001"},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I611:J611)-SUM(D611:E611)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H611-C611)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A685=\"N/A\",A685<D$484,A685>E$484),0,\nB$484*(1+C$484)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$485,A685>E$485),0,B$485*(1+C$485)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$486,A685>E$486),0,B$486*(1+C$486)^(B685-1))),0)\n\n))*Q685","v":{"v":3027.2545143506363,"d":"$3,027"}},0,0,0,{"v":1966261.2639746505,"d":"$1,966,261"},0,{"v":1966261.2639746505,"d":"$1,966,261"},{"$f":"IF(A685=\"N/A\",0,VLOOKUP(A685,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4253607098460457,"d":"0.43"}},{"$f":"IF(A685=\"N/A\", 0,VLOOKUP(A685,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5743745528947004,"d":"0.57"}}]
[2051,22,{"v":5602.624290074973,"d":"$5,603"},{"$f":"(IF($A686=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A686>=$C$466, $A686<=$C$467)),\n($C612+(0.5*($H612-$C612)))*$C$85*$C$91*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+($D612+(0.5*($I612-$D612)))*$C$93*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+(($E612+(0.5*($J612-$E612)))*$C$94+($E612+(0.5*($J612-$E612)))*$C$91*$C$95)*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A686=\"N/A\",0,\nIF(A686>=$C$304,$D$304*$C$68/$C$69*(($C$93*D612)+($C$91*$C$85*C612)+($C$91*$C$95*E612+E612*$C$94))+IFERROR($D$304*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),\nIF(A686>=$C$300,($D$300*$C$68/$C$69*(($C$93*D612))+($E$300*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$299,($D$299*$C$68/$C$69*(($C$93*D612))+($E$299*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$298,($D$298*$C$68/$C$69*(($C$93*D612))+($E$298*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$329*$B$330*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$337*$B$338*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$313*$B$314*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$321*$B$322*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I612:J612)-SUM(D612:E612))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H612-C612))))\n\n))*Q686)","v":{"v":492600.22779899306,"d":"$492,600"}},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I612:J612)-SUM(D612:E612))+(Defaults!$B$59*0.5*$C$72*(H612-C612)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D612+$E$300*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D612+$E$299*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D612+$E$298*$C$68*(Defaults!$B$60)*E612,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0),0)))*Q686","v":{"v":1056734.014235114,"d":"$1,056,734"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A686=\"N/A\",0,(\n(($B$355+($D$355*($B686-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B686-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B686-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B686-1)))*(($B$386-$C$386)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B686-1)))*(($B$387-$C$387)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C612*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C612*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D612*$C$93)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E612*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F612*$C$92/Defaults!$B$258+$G612*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L651*$E612)\n\n))*Q686\n\n+(IF(A686=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J651*$E612))\n\n))*R686,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A686=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K612-F612)*Defaults!$C$254*Defaults!$C$250)\n+((L612-G612)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F612*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K612-F612)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F612*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K612-F612)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F612*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K612-F612)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F612*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K612-F612)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F612*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K612-F612)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F612*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K612-F612)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G612*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G612*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G612*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G612*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G612*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L612-G612)*$C$526*365*0.5,0))),0)*Q686","v":0},{"v":345237.4521978684,"d":"$345,237"},{"v":28375.988969998907,"d":"$28,376"},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I612:J612)-SUM(D612:E612)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H612-C612)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A686=\"N/A\",A686<D$484,A686>E$484),0,\nB$484*(1+C$484)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$485,A686>E$485),0,B$485*(1+C$485)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$486,A686>E$486),0,B$486*(1+C$486)^(B686-1))),0)\n\n))*Q686","v":{"v":2962.05746414388,"d":"$2,962"}},0,0,0,{"v":1931512.3649561934,"d":"$1,931,512"},0,{"v":1931512.3649561934,"d":"$1,931,512"},{"$f":"IF(A686=\"N/A\",0,VLOOKUP(A686,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.41257100858006374,"d":"0.41"}},{"$f":"IF(A686=\"N/A\", 0,VLOOKUP(A686,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5631123067595103,"d":"0.56"}}]
[2052,23,{"v":5481.33449883516,"d":"$5,481"},{"$f":"(IF($A687=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A687>=$C$466, $A687<=$C$467)),\n($C613+(0.5*($H613-$C613)))*$C$85*$C$91*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+($D613+(0.5*($I613-$D613)))*$C$93*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+(($E613+(0.5*($J613-$E613)))*$C$94+($E613+(0.5*($J613-$E613)))*$C$91*$C$95)*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A687=\"N/A\",0,\nIF(A687>=$C$304,$D$304*$C$68/$C$69*(($C$93*D613)+($C$91*$C$85*C613)+($C$91*$C$95*E613+E613*$C$94))+IFERROR($D$304*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),\nIF(A687>=$C$300,($D$300*$C$68/$C$69*(($C$93*D613))+($E$300*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$299,($D$299*$C$68/$C$69*(($C$93*D613))+($E$299*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$298,($D$298*$C$68/$C$69*(($C$93*D613))+($E$298*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$329*$B$330*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$337*$B$338*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$313*$B$314*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$321*$B$322*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I613:J613)-SUM(D613:E613))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H613-C613))))\n\n))*Q687)","v":{"v":481954.6067934836,"d":"$481,955"}},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I613:J613)-SUM(D613:E613))+(Defaults!$B$59*0.5*$C$72*(H613-C613)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D613+$E$300*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D613+$E$299*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D613+$E$298*$C$68*(Defaults!$B$60)*E613,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0),0)))*Q687","v":{"v":1033896.8550453134,"d":"$1,033,897"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A687=\"N/A\",0,(\n(($B$355+($D$355*($B687-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B687-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B687-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B687-1)))*(($B$386-$C$386)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B687-1)))*(($B$387-$C$387)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C613*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C613*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D613*$C$93)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E613*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F613*$C$92/Defaults!$B$258+$G613*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L652*$E613)\n\n))*Q687\n\n+(IF(A687=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J652*$E613))\n\n))*R687,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A687=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K613-F613)*Defaults!$C$254*Defaults!$C$250)\n+((L613-G613)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F613*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K613-F613)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F613*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K613-F613)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F613*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K613-F613)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F613*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K613-F613)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F613*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K613-F613)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F613*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K613-F613)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G613*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G613*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G613*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G613*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G613*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L613-G613)*$C$526*365*0.5,0))),0)*Q687","v":0},{"v":345332.3009790764,"d":"$345,332"},{"v":27762.753313205034,"d":"$27,763"},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I613:J613)-SUM(D613:E613)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H613-C613)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A687=\"N/A\",A687<D$484,A687>E$484),0,\nB$484*(1+C$484)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$485,A687>E$485),0,B$485*(1+C$485)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$486,A687>E$486),0,B$486*(1+C$486)^(B687-1))),0)\n\n))*Q687","v":{"v":2898.0442148997417,"d":"$2,898"}},0,0,0,{"v":1897325.894844813,"d":"$1,897,326"},0,{"v":1897325.894844813,"d":"$1,897,326"},{"$f":"IF(A687=\"N/A\",0,VLOOKUP(A687,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.400165866711992,"d":"0.40"}},{"$f":"IF(A687=\"N/A\", 0,VLOOKUP(A687,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.552070888979912,"d":"0.55"}}]
[2053,24,{"v":5362.273353888928,"d":"$5,362"},{"$f":"(IF($A688=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A688>=$C$466, $A688<=$C$467)),\n($C614+(0.5*($H614-$C614)))*$C$85*$C$91*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+($D614+(0.5*($I614-$D614)))*$C$93*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+(($E614+(0.5*($J614-$E614)))*$C$94+($E614+(0.5*($J614-$E614)))*$C$91*$C$95)*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A688=\"N/A\",0,\nIF(A688>=$C$304,$D$304*$C$68/$C$69*(($C$93*D614)+($C$91*$C$85*C614)+($C$91*$C$95*E614+E614*$C$94))+IFERROR($D$304*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),\nIF(A688>=$C$300,($D$300*$C$68/$C$69*(($C$93*D614))+($E$300*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$299,($D$299*$C$68/$C$69*(($C$93*D614))+($E$299*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$298,($D$298*$C$68/$C$69*(($C$93*D614))+($E$298*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$329*$B$330*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$337*$B$338*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$313*$B$314*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$321*$B$322*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I614:J614)-SUM(D614:E614))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H614-C614))))\n\n))*Q688)","v":{"v":471503.8194337987,"d":"$471,504"}},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I614:J614)-SUM(D614:E614))+(Defaults!$B$59*0.5*$C$72*(H614-C614)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D614+$E$300*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D614+$E$299*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D614+$E$298*$C$68*(Defaults!$B$60)*E614,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0),0)))*Q688","v":{"v":1011477.6561589016,"d":"$1,011,478"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A688=\"N/A\",0,(\n(($B$355+($D$355*($B688-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B688-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B688-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B688-1)))*(($B$386-$C$386)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B688-1)))*(($B$387-$C$387)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C614*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C614*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D614*$C$93)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E614*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F614*$C$92/Defaults!$B$258+$G614*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L653*$E614)\n\n))*Q688\n\n+(IF(A688=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J653*$E614))\n\n))*R688,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A688=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K614-F614)*Defaults!$C$254*Defaults!$C$250)\n+((L614-G614)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F614*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K614-F614)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F614*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K614-F614)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F614*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K614-F614)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F614*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K614-F614)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F614*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K614-F614)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F614*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K614-F614)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G614*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G614*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G614*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G614*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G614*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L614-G614)*$C$526*365*0.5,0))),0)*Q688","v":0},{"v":345357.0181213473,"d":"$345,357"},{"v":27160.740950824984,"d":"$27,161"},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I614:J614)-SUM(D614:E614)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H614-C614)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A688=\"N/A\",A688<D$484,A688>E$484),0,\nB$484*(1+C$484)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$485,A688>E$485),0,B$485*(1+C$485)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$486,A688>E$486),0,B$486*(1+C$486)^(B688-1))),0)\n\n))*Q688","v":{"v":2835.202521051466,"d":"$2,835"}},0,0,0,{"v":1863696.7105398132,"d":"$1,863,697"},0,{"v":1863696.7105398132,"d":"$1,863,697"},{"$f":"IF(A688=\"N/A\",0,VLOOKUP(A688,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3881337213501378,"d":"0.39"}},{"$f":"IF(A688=\"N/A\", 0,VLOOKUP(A688,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5412459695881492,"d":"0.54"}}]
[2054,25,{"v":5245.41648930093,"d":"$5,245"},{"$f":"(IF($A689=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A689>=$C$466, $A689<=$C$467)),\n($C615+(0.5*($H615-$C615)))*$C$85*$C$91*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+($D615+(0.5*($I615-$D615)))*$C$93*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+(($E615+(0.5*($J615-$E615)))*$C$94+($E615+(0.5*($J615-$E615)))*$C$91*$C$95)*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A689=\"N/A\",0,\nIF(A689>=$C$304,$D$304*$C$68/$C$69*(($C$93*D615)+($C$91*$C$85*C615)+($C$91*$C$95*E615+E615*$C$94))+IFERROR($D$304*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),\nIF(A689>=$C$300,($D$300*$C$68/$C$69*(($C$93*D615))+($E$300*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$299,($D$299*$C$68/$C$69*(($C$93*D615))+($E$299*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$298,($D$298*$C$68/$C$69*(($C$93*D615))+($E$298*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$329*$B$330*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$337*$B$338*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$313*$B$314*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$321*$B$322*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I615:J615)-SUM(D615:E615))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H615-C615))))\n\n))*Q689)","v":{"v":461245.77371983475,"d":"$461,246"}},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I615:J615)-SUM(D615:E615))+(Defaults!$B$59*0.5*$C$72*(H615-C615)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D615+$E$300*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D615+$E$299*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D615+$E$298*$C$68*(Defaults!$B$60)*E615,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0),0)))*Q689","v":{"v":989471.9297832577,"d":"$989,472"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A689=\"N/A\",0,(\n(($B$355+($D$355*($B689-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B689-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B689-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B689-1)))*(($B$386-$C$386)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B689-1)))*(($B$387-$C$387)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C615*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C615*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D615*$C$93)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E615*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F615*$C$92/Defaults!$B$258+$G615*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L654*$E615)\n\n))*Q689\n\n+(IF(A689=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J654*$E615))\n\n))*R689,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A689=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K615-F615)*Defaults!$C$254*Defaults!$C$250)\n+((L615-G615)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F615*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K615-F615)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F615*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K615-F615)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F615*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K615-F615)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F615*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K615-F615)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F615*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K615-F615)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F615*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K615-F615)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G615*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G615*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G615*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G615*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G615*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L615-G615)*$C$526*365*0.5,0))),0)*Q689","v":0},{"v":341486.83400265046,"d":"$341,487"},{"v":26569.831374242407,"d":"$26,570"},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I615:J615)-SUM(D615:E615)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H615-C615)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A689=\"N/A\",A689<D$484,A689>E$484),0,\nB$484*(1+C$484)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$485,A689>E$485),0,B$485*(1+C$485)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$486,A689>E$486),0,B$486*(1+C$486)^(B689-1))),0)\n\n))*Q689","v":{"v":2773.5198031803434,"d":"$2,774"}},0,0,0,{"v":1826793.3051724667,"d":"$1,826,793"},0,{"v":1826793.3051724667,"d":"$1,826,793"},{"$f":"IF(A689=\"N/A\",0,VLOOKUP(A689,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3764633572746244,"d":"0.38"}},{"$f":"IF(A689=\"N/A\", 0,VLOOKUP(A689,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5306333035177931,"d":"0.53"}}]
[2055,26,{"v":5130.738989529809,"d":"$5,131"},{"$f":"(IF($A690=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A690>=$C$466, $A690<=$C$467)),\n($C616+(0.5*($H616-$C616)))*$C$85*$C$91*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+($D616+(0.5*($I616-$D616)))*$C$93*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+(($E616+(0.5*($J616-$E616)))*$C$94+($E616+(0.5*($J616-$E616)))*$C$91*$C$95)*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A690=\"N/A\",0,\nIF(A690>=$C$304,$D$304*$C$68/$C$69*(($C$93*D616)+($C$91*$C$85*C616)+($C$91*$C$95*E616+E616*$C$94))+IFERROR($D$304*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),\nIF(A690>=$C$300,($D$300*$C$68/$C$69*(($C$93*D616))+($E$300*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$299,($D$299*$C$68/$C$69*(($C$93*D616))+($E$299*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$298,($D$298*$C$68/$C$69*(($C$93*D616))+($E$298*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$329*$B$330*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$337*$B$338*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$313*$B$314*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$321*$B$322*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I616:J616)-SUM(D616:E616))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H616-C616))))\n\n))*Q690)","v":{"v":451178.3273106922,"d":"$451,178"}},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I616:J616)-SUM(D616:E616))+(Defaults!$B$59*0.5*$C$72*(H616-C616)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D616+$E$300*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D616+$E$299*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D616+$E$298*$C$68*(Defaults!$B$60)*E616,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0),0)))*Q690","v":{"v":967875.0801338679,"d":"$967,875"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A690=\"N/A\",0,(\n(($B$355+($D$355*($B690-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B690-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B690-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B690-1)))*(($B$386-$C$386)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B690-1)))*(($B$387-$C$387)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C616*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C616*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D616*$C$93)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E616*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F616*$C$92/Defaults!$B$258+$G616*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L655*$E616)\n\n))*Q690\n\n+(IF(A690=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J655*$E616))\n\n))*R690,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A690=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K616-F616)*Defaults!$C$254*Defaults!$C$250)\n+((L616-G616)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F616*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K616-F616)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F616*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K616-F616)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F616*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K616-F616)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F616*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K616-F616)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F616*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K616-F616)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F616*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K616-F616)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G616*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G616*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G616*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G616*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G616*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L616-G616)*$C$526*365*0.5,0))),0)*Q690","v":0},{"v":337635.64325649734,"d":"$337,636"},{"v":25989.901174984654,"d":"$25,990"},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I616:J616)-SUM(D616:E616)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H616-C616)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A690=\"N/A\",A690<D$484,A690>E$484),0,\nB$484*(1+C$484)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$485,A690>E$485),0,B$485*(1+C$485)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$486,A690>E$486),0,B$486*(1+C$486)^(B690-1))),0)\n\n))*Q690","v":{"v":2712.983179163114,"d":"$2,713"}},0,0,0,{"v":1790522.674044735,"d":"$1,790,523"},0,{"v":1790522.674044735,"d":"$1,790,523"},{"$f":"IF(A690=\"N/A\",0,VLOOKUP(A690,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3651438964836319,"d":"0.37"}},{"$f":"IF(A690=\"N/A\", 0,VLOOKUP(A690,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5202287289390128,"d":"0.52"}}]
[2056,27,{"v":5018.215444507872,"d":"$5,018"},{"$f":"(IF($A691=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A691>=$C$466, $A691<=$C$467)),\n($C617+(0.5*($H617-$C617)))*$C$85*$C$91*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+($D617+(0.5*($I617-$D617)))*$C$93*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+(($E617+(0.5*($J617-$E617)))*$C$94+($E617+(0.5*($J617-$E617)))*$C$91*$C$95)*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A691=\"N/A\",0,\nIF(A691>=$C$304,$D$304*$C$68/$C$69*(($C$93*D617)+($C$91*$C$85*C617)+($C$91*$C$95*E617+E617*$C$94))+IFERROR($D$304*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),\nIF(A691>=$C$300,($D$300*$C$68/$C$69*(($C$93*D617))+($E$300*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$299,($D$299*$C$68/$C$69*(($C$93*D617))+($E$299*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$298,($D$298*$C$68/$C$69*(($C$93*D617))+($E$298*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$329*$B$330*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$337*$B$338*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$313*$B$314*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$321*$B$322*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I617:J617)-SUM(D617:E617))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H617-C617))))\n\n))*Q691)","v":{"v":441299.2924432904,"d":"$441,299"}},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I617:J617)-SUM(D617:E617))+(Defaults!$B$59*0.5*$C$72*(H617-C617)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D617+$E$300*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D617+$E$299*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D617+$E$298*$C$68*(Defaults!$B$60)*E617,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0),0)))*Q691","v":{"v":946682.4139858164,"d":"$946,682"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A691=\"N/A\",0,(\n(($B$355+($D$355*($B691-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B691-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B691-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B691-1)))*(($B$386-$C$386)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B691-1)))*(($B$387-$C$387)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C617*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C617*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D617*$C$93)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E617*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F617*$C$92/Defaults!$B$258+$G617*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L656*$E617)\n\n))*Q691\n\n+(IF(A691=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J656*$E617))\n\n))*R691,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A691=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K617-F617)*Defaults!$C$254*Defaults!$C$250)\n+((L617-G617)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F617*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K617-F617)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F617*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K617-F617)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F617*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K617-F617)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F617*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K617-F617)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F617*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K617-F617)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F617*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K617-F617)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G617*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G617*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G617*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G617*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G617*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L617-G617)*$C$526*365*0.5,0))),0)*Q691","v":0},{"v":333804.1890048097,"d":"$333,804"},{"v":25420.824328057133,"d":"$25,421"},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I617:J617)-SUM(D617:E617)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H617-C617)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A691=\"N/A\",A691<D$484,A691>E$484),0,\nB$484*(1+C$484)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$485,A691>E$485),0,B$485*(1+C$485)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$486,A691>E$486),0,B$486*(1+C$486)^(B691-1))),0)\n\n))*Q691","v":{"v":2653.5794937481214,"d":"$2,654"}},0,0,0,{"v":1754878.5147002295,"d":"$1,754,879"},0,{"v":1754878.5147002295,"d":"$1,754,879"},{"$f":"IF(A691=\"N/A\",0,VLOOKUP(A691,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3541647880539591,"d":"0.35"}},{"$f":"IF(A691=\"N/A\", 0,VLOOKUP(A691,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5100281656264832,"d":"0.51"}}]
[2057,28,{"v":4907.820001905455,"d":"$4,908"},{"$f":"(IF($A692=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A692>=$C$466, $A692<=$C$467)),\n($C618+(0.5*($H618-$C618)))*$C$85*$C$91*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+($D618+(0.5*($I618-$D618)))*$C$93*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+(($E618+(0.5*($J618-$E618)))*$C$94+($E618+(0.5*($J618-$E618)))*$C$91*$C$95)*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A692=\"N/A\",0,\nIF(A692>=$C$304,$D$304*$C$68/$C$69*(($C$93*D618)+($C$91*$C$85*C618)+($C$91*$C$95*E618+E618*$C$94))+IFERROR($D$304*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),\nIF(A692>=$C$300,($D$300*$C$68/$C$69*(($C$93*D618))+($E$300*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$299,($D$299*$C$68/$C$69*(($C$93*D618))+($E$299*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$298,($D$298*$C$68/$C$69*(($C$93*D618))+($E$298*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$329*$B$330*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$337*$B$338*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$313*$B$314*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$321*$B$322*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I618:J618)-SUM(D618:E618))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H618-C618))))\n\n))*Q692)","v":{"v":431606.4406007113,"d":"$431,606"}},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I618:J618)-SUM(D618:E618))+(Defaults!$B$59*0.5*$C$72*(H618-C618)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D618+$E$300*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D618+$E$299*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D618+$E$298*$C$68*(Defaults!$B$60)*E618,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0),0)))*Q692","v":{"v":925889.1506883939,"d":"$925,889"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A692=\"N/A\",0,(\n(($B$355+($D$355*($B692-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B692-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B692-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B692-1)))*(($B$386-$C$386)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B692-1)))*(($B$387-$C$387)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C618*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C618*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D618*$C$93)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E618*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F618*$C$92/Defaults!$B$258+$G618*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L657*$E618)\n\n))*Q692\n\n+(IF(A692=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J657*$E618))\n\n))*R692,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A692=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K618-F618)*Defaults!$C$254*Defaults!$C$250)\n+((L618-G618)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F618*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K618-F618)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F618*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K618-F618)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F618*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K618-F618)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F618*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K618-F618)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F618*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K618-F618)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F618*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K618-F618)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G618*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G618*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G618*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G618*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G618*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L618-G618)*$C$526*365*0.5,0))),0)*Q692","v":0},{"v":329993.1779251389,"d":"$329,993"},{"v":24862.4724608609,"d":"$24,862"},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I618:J618)-SUM(D618:E618)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H618-C618)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A692=\"N/A\",A692<D$484,A692>E$484),0,\nB$484*(1+C$484)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$485,A692>E$485),0,B$485*(1+C$485)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$486,A692>E$486),0,B$486*(1+C$486)^(B692-1))),0)\n\n))*Q692","v":{"v":2595.2953466265585,"d":"$2,595"}},0,0,0,{"v":1719854.357023637,"d":"$1,719,854"},0,{"v":1719854.357023637,"d":"$1,719,854"},{"$f":"IF(A692=\"N/A\",0,VLOOKUP(A692,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.34351579830645895,"d":"0.34"}},{"$f":"IF(A692=\"N/A\", 0,VLOOKUP(A692,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5000276133592974,"d":"0.50"}}]
[2058,29,{"v":4799.526416699367,"d":"$4,800"},{"$f":"(IF($A693=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A693>=$C$466, $A693<=$C$467)),\n($C619+(0.5*($H619-$C619)))*$C$85*$C$91*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+($D619+(0.5*($I619-$D619)))*$C$93*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+(($E619+(0.5*($J619-$E619)))*$C$94+($E619+(0.5*($J619-$E619)))*$C$91*$C$95)*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A693=\"N/A\",0,\nIF(A693>=$C$304,$D$304*$C$68/$C$69*(($C$93*D619)+($C$91*$C$85*C619)+($C$91*$C$95*E619+E619*$C$94))+IFERROR($D$304*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),\nIF(A693>=$C$300,($D$300*$C$68/$C$69*(($C$93*D619))+($E$300*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$299,($D$299*$C$68/$C$69*(($C$93*D619))+($E$299*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$298,($D$298*$C$68/$C$69*(($C$93*D619))+($E$298*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$329*$B$330*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$337*$B$338*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$313*$B$314*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$321*$B$322*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I619:J619)-SUM(D619:E619))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H619-C619))))\n\n))*Q693)","v":{"v":422097.50694087206,"d":"$422,098"}},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I619:J619)-SUM(D619:E619))+(Defaults!$B$59*0.5*$C$72*(H619-C619)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D619+$E$300*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D619+$E$299*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D619+$E$298*$C$68*(Defaults!$B$60)*E619,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0),0)))*Q693","v":{"v":905490.4316655564,"d":"$905,490"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A693=\"N/A\",0,(\n(($B$355+($D$355*($B693-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B693-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B693-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B693-1)))*(($B$386-$C$386)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B693-1)))*(($B$387-$C$387)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C619*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C619*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D619*$C$93)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E619*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F619*$C$92/Defaults!$B$258+$G619*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L658*$E619)\n\n))*Q693\n\n+(IF(A693=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J658*$E619))\n\n))*R693,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A693=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K619-F619)*Defaults!$C$254*Defaults!$C$250)\n+((L619-G619)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F619*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K619-F619)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F619*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K619-F619)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F619*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K619-F619)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F619*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K619-F619)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F619*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K619-F619)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F619*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K619-F619)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G619*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G619*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G619*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G619*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G619*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L619-G619)*$C$526*365*0.5,0))),0)*Q693","v":0},{"v":326203.28139415005,"d":"$326,203"},{"v":24314.715108304106,"d":"$24,315"},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I619:J619)-SUM(D619:E619)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H619-C619)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A693=\"N/A\",A693<D$484,A693>E$484),0,\nB$484*(1+C$484)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$485,A693>E$485),0,B$485*(1+C$485)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$486,A693>E$486),0,B$486*(1+C$486)^(B693-1))),0)\n\n))*Q693","v":{"v":2538.117119062544,"d":"$2,538"}},0,0,0,{"v":1685443.5786446445,"d":"$1,685,444"},0,{"v":1685443.5786446445,"d":"$1,685,444"},{"$f":"IF(A693=\"N/A\",0,VLOOKUP(A693,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3331870012671765,"d":"0.33"}},{"$f":"IF(A693=\"N/A\", 0,VLOOKUP(A693,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.49022315035225233,"d":"0.49"}}]
[2059,30,{"v":4693.308098160364,"d":"$4,693"},{"$f":"(IF($A694=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A694>=$C$466, $A694<=$C$467)),\n($C620+(0.5*($H620-$C620)))*$C$85*$C$91*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+($D620+(0.5*($I620-$D620)))*$C$93*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+(($E620+(0.5*($J620-$E620)))*$C$94+($E620+(0.5*($J620-$E620)))*$C$91*$C$95)*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A694=\"N/A\",0,\nIF(A694>=$C$304,$D$304*$C$68/$C$69*(($C$93*D620)+($C$91*$C$85*C620)+($C$91*$C$95*E620+E620*$C$94))+IFERROR($D$304*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),\nIF(A694>=$C$300,($D$300*$C$68/$C$69*(($C$93*D620))+($E$300*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$299,($D$299*$C$68/$C$69*(($C$93*D620))+($E$299*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$298,($D$298*$C$68/$C$69*(($C$93*D620))+($E$298*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$329*$B$330*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$337*$B$338*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$313*$B$314*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$321*$B$322*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I620:J620)-SUM(D620:E620))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H620-C620))))\n\n))*Q694)","v":{"v":412770.19449572166,"d":"$412,770"}},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I620:J620)-SUM(D620:E620))+(Defaults!$B$59*0.5*$C$72*(H620-C620)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D620+$E$300*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D620+$E$299*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D620+$E$298*$C$68*(Defaults!$B$60)*E620,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0),0)))*Q694","v":{"v":885481.3294241119,"d":"$885,481"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A694=\"N/A\",0,(\n(($B$355+($D$355*($B694-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B694-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B694-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B694-1)))*(($B$386-$C$386)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B694-1)))*(($B$387-$C$387)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C620*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C620*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D620*$C$93)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E620*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F620*$C$92/Defaults!$B$258+$G620*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L659*$E620)\n\n))*Q694\n\n+(IF(A694=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J659*$E620))\n\n))*R694,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A694=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K620-F620)*Defaults!$C$254*Defaults!$C$250)\n+((L620-G620)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F620*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K620-F620)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F620*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K620-F620)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F620*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K620-F620)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F620*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K620-F620)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F620*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K620-F620)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F620*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K620-F620)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G620*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G620*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G620*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G620*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G620*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L620-G620)*$C$526*365*0.5,0))),0)*Q694","v":0},{"v":322435.13660027593,"d":"$322,435"},{"v":23777.419954694637,"d":"$23,777"},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I620:J620)-SUM(D620:E620)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H620-C620)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A694=\"N/A\",A694<D$484,A694>E$484),0,\nB$484*(1+C$484)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$485,A694>E$485),0,B$485*(1+C$485)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$486,A694>E$486),0,B$486*(1+C$486)^(B694-1))),0)\n\n))*Q694","v":{"v":2482.0309991433437,"d":"$2,482"}},0,{"v":970654.8360273509,"d":"$970,655"},0,{"v":2622294.2555994587,"d":"$2,622,294"},0,{"v":2622294.2555994587,"d":"$2,622,294"},{"$f":"IF(A694=\"N/A\",0,VLOOKUP(A694,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3231687694153021,"d":"0.32"}},{"$f":"IF(A694=\"N/A\", 0,VLOOKUP(A694,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.4806109317178944,"d":"0.48"}}]
["Total Benefits","N/A",{"$f":"SUM(C664:C694)","v":{"v":185329.80098698265,"d":"$185,330"}},{"v":-76522200.6114492,"d":"$(76,522,201)"},{"v":19332287.61787574,"d":"$19,332,288"},0,0,{"v":6257956.84592905,"d":"$6,257,957"},{"v":548834.1325993738,"d":"$548,834"},{"v":54188.98801980321,"d":"$54,189"},0,{"v":970654.8360273509,"d":"$970,655"},0,{"v":-49172948.39001087,"d":"$(49,172,948)"},{"v":4307594.639595161,"d":"$4,307,595"},{"v":-53480543.02960604,"d":"$(53,480,543)"},"N/A","N/A"]

{"sheet":"123.1","index":14,"n_rows":695,"n_cols":18,"rows_kept":695}
["Bridge and Project Overview"]
["ID of bridge, description of improvement, project timeline, traffic volume"]
["Add New Bridge (press Ctrl + Shift + B)"]
["Add Sensitivity Analysis for Current Bridge (press Ctrl + Shift + S)"]
["Delete this Bridge (press Ctrl + Shift + D)"]
["Note: Only delete bridges using this command/button. Deleting bridge tabs through right click will result in (fixable) errors on the Results tab."]
["Change Bridge Name (press Ctrl + Shift + N)"]
["-"]
["Table 1. Bridge Variables "]
["Bridge Variables","Bridge Values"]
["State","Mississippi"]
["County","Lauderdale"]
["Structure Number",210008003812310]
["Inventory Route",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ROUTE_NUMBER_005D]),FALSE)","v":"00080"}]
["Feature Intersected",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FEATURES_DESC_006A]),FALSE)","v":"'SLOUGH'"}]
["Facility Carried",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FACILITY_CARRIED_007]),FALSE)","v":"'US 80'"}]
["Latitude",{"$f":"LEFT(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 3, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 5, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 7, 2) & CHAR(34)","v":"32° 19' 39.35\""}]
["Longitude",{"$f":"\"-\" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 2, 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 4, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 6, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 8, 2) & CHAR(34)","v":"-88° 54' 44.79\""}]
["Bridge Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[STRUCTURE_LEN_MT_049]),FALSE)/1609","v":0.027097576134244874}]
["Bypass, Detour Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371","v":{"v":14.912904000000001,"d":"14.91"}}]
["Owner",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OWNER_022]),FALSE)","v":"01"}]
["Functional Class, Rural/Urban",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUNCTIONAL_CLASS_026]),FALSE)","v":"07"}]
["Bridge Road Type",{"$f":"VLOOKUP(B22,Defaults!A359:$D$371, 2, FALSE)","v":"Rural - Major Collector"}]
["Year Built",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_BUILT_027]),FALSE)","v":1928}]
["Year Reconstructed",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_RECONSTRUCTED_106]),FALSE)","v":0}]
["Lanes on the Structure",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[TRAFFIC_LANES_ON_028A]),FALSE)","v":2}]
["Note: Some bridges have the same structure number. Use the state and county drop downs to identify your bridge."]
["-"]
["Project Description:"]
["Table 2. Project Timeline"]
["Timeline Variables","Timeline Values"]
["Current Year",2022]
["First Year of Construction Costs",2025]
["Last Year of Construction Costs",2029]
["Project Opens (Start of Benefits)",2030]
["Years of Benefits for Analysis",30]
["First Year of Period of Analysis",{"$f":"IF(B35=\"Required\",\"-\", B35)","v":2030}]
["Last Year of Period of Analysis",{"$f":"IFERROR(B35+B36-1, \"-\")","v":2059}]
["Discount Year",{"$f":"Defaults!A290","v":2022}]
["Base Year of NBI",2023]
["Note: The tool cannot handle partial years, or pro-rata benefits or costs. Round up or down to the nearest year for construction start, construction end, and the start of benefits."]
["Note: Enter a value between 20 to 30 for the Years of Benefits for Analysis, appropriate to the project as defined by US DOT BCA Guidance."]
["-"]
["Table 3. Average Annual Daily Traffic (AADT)"]
["Scenario and Vehicle Type","NBI Year of AADT","NBI Year of Future AADT","Forecast using NBI Growth Rate","Forecast using NBI Growth Rate2","Project Opens","Last Year","Explanation and Source"]
["Year",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_ADT_030]),FALSE)","v":2022},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_OF_FUTURE_ADT_115]),FALSE)","v":2059},{"$f":"IF(B35=\"Required\",\"-\",B35)","v":2030},{"$f":"B38","v":2059},{"$f":"IF(B35=\"Required\", \"-\",B35)","v":2030},{"$f":"B38","v":2059},"N/A"]
["No Build - Passenger AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":782.6,"d":"783"}},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":1131.13,"d":"1131"}},{"$f":"ROUND(B47*((1+B59)^(D$46-$B$46)),0)","v":847},{"$f":"ROUND(C47*((1+B59)^(E$46-$C$46)),0)","v":1131},846,1131,"BCA Guidance, MDOT"]
["No Build - Truck AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)","v":{"v":77.39999999999999,"d":"77"}},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)","v":{"v":111.86999999999999,"d":"112"}},{"$f":"ROUND(B48*((1+B59)^(D$46-$B$46)),0)","v":84},{"$f":"ROUND(C48*((1+B59)^(E$46-$C$46)),0)","v":112},84,112,"BCA Guidance, MDOT"]
["No Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
["Build - Passenger AADT",{"$f":"B47","v":{"v":782.6,"d":"783"}},{"$f":"C47","v":{"v":1131.13,"d":"1131"}},{"$f":"ROUND(B50*((1+B59)^(D$46-$B$46)),0)","v":847},{"$f":"ROUND(C50*((1+B59)^(E$46-$C$46)),0)","v":1131},846,1131,"BCA Guidance, MDOT"]
["Build - Truck AADT",{"$f":"B48","v":{"v":77.39999999999999,"d":"77"}},{"$f":"C48","v":{"v":111.86999999999999,"d":"112"}},{"$f":"ROUND(B51*((1+B59)^(D$46-$B$46)),0)","v":84},{"$f":"ROUND(C51*((1+B59)^(E$46-$C$46)),0)","v":112},84,112,"BCA Guidance, MDOT"]
["Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
[{"$f":"HYPERLINK(\"#A542\",\"Note: AADT can be entered manually in Table 52 and Table 53 below.\")","v":"Note: AADT can be entered manually in Table 52 and Table 53 below."}]
["Note: Here and elsewhere in the tool it is critical that you enter at least some value in the required cells, e.g., 0, rather than \"-\", \"N/A\" or leaving it blank."]
["Note: NBI AADT values are added for reference in Table 3. Users must enter AADT values in Columns G, H and I in Table 3."]
["-"]
["Note: Table 4 is not a user input. Do not adjust Table 4. "]
["Table 4. NBI's Calculated Average Annual Daily Traffic (AADT) Growth Rate"]
[{"$f":"CONCATENATE(\"The NBI Calculated Annual Growth Rate\", \" \", B46, \"-\",C46, \" (NBI)\")","v":"The NBI Calculated Annual Growth Rate 2022-2059 (NBI)"},{"$f":"(C47/B47)^(1/(C$46-B$46))-1","v":{"v":0.01000514448074763,"d":"$0"}}]
["-"]
["Table 5. Detour Road Type"]
["Detour Road Type","Rural - Principal Arterial - Interstate"]
["Detour Road Type - Simple",{"$f":"IF(B62=\"Required\", \"-\",IF(ISNUMBER(SEARCH(\"Urban\",B62)), \"Urban\", \"Rural\"))","v":"Rural"}]
["-"]
["Note: Detour length should represent the Net detour: Detour length minus the original route length."]
["Table 6. Detour and Bridge Length Information"]
["Detour Details","Reference","User Value","Explanation and Source"]
["Net Detour Length, For Vehicles (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371,1)","v":14.9},17.4,"Google"]
["Detour Average Speed, for Vehicles (mph) (FHWA VHT)",{"$f":"ROUND(VLOOKUP(B62,Defaults!B359:F371,2, FALSE),1)","v":{"v":66,"d":"66.0"}},{"v":50,"d":"50.0"},"Google"]
["Net Detour Length, For Cycling/ Pedestrian (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371, 1)","v":14.9},17.4,"Google"]
["Detour Average Travel Time (min)",{"$f":"B68/B69*60","v":{"v":13.545454545454547,"d":"13.5"}},{"$f":"C68/C69*60","v":{"v":20.88,"d":"20.9"}},"N/A"]
["Bridge Length (mi)",{"$f":"ROUND(B19,2)","v":0.03},{"$f":"270/5280","v":{"v":0.05113636363636364,"d":"0.05"}},"Google"]
["Note: Google or HPMS data are preferred for identifying average speed on the detour route. You can also use the HERS/VHT speed values using the Detour Road Type dropdown below."]
["Note: Bridge length in the NBI does not include the approach length. Include approach length if relevant for your project. "]
[{"$f":"HYPERLINK(\"https://www.google.com/maps\", \"Use Google Maps to calculate detour route length and average speed, as appropriate.\")","v":"Use Google Maps to calculate detour route length and average speed, as appropriate."}]
[{"$f":"HYPERLINK(\"https://www.fhwa.dot.gov/policyinformation/hpms.cfm\", \"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate.\")","v":"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate."}]
["-"]
["Note: These reference cells are marked to avoid accidental deletion."]
["Table 7. Reference Table"]
["Reference Cells",{"$f":"CONCATENATE(B11,B12)","v":"MississippiLauderdale"},{"$f":"CONCATENATE(VLOOKUP($B$11,NBI_Dropdown!$B$1:$D$56,3,FALSE),$B$13)","v":"284210008003812310"}]
["-"]
["Table 8. Travel Assumptions"]
["Parameters","Reference","User Value","Explanation and Source"]
["Bridge Average Speed (FHWA)",{"$f":"_xlfn.IFNA(VLOOKUP(B23,Defaults!B359:C371,2, FALSE), \"N/A\")","v":47},47,"-"]
["Average Car Occupancy",{"$f":"Defaults!B51","v":1.67},1.67,"-"]
["Share of Long-Distance Personal Travel",{"v":0,"d":"0.0%"},{"v":0,"d":"0%"},"-"]
["Value of Time - Long-Distance Personal Travel",{"$f":"Defaults!B35","v":{"v":25.1,"d":"$25.10"}},{"v":25.1,"d":"$25.10"},"-"]
["Share of Business Travel",{"v":0.118,"d":"11.8%"},{"v":0.118,"d":"11.8%"},"-"]
["Value of Travel Time - Business",{"$f":"Defaults!B33","v":{"v":32.3,"d":"$32.30"}},{"v":32.3,"d":"$32.30"},"-"]
["Value of Travel Time - Personal",{"$f":"Defaults!B32","v":{"v":17.9,"d":"$17.90"}},{"v":17.9,"d":"$17.90"},"-"]
["Value of Travel Time - All Purposes",{"$f":"ROUND(B86*B87+B88*B89+(1-B86-B88)*B90,1)","v":{"v":19.6,"d":"$19.60"}},{"$f":"IFERROR(ROUND(C86*C87+C88*C89+(1-C86-C88)*C90,1),\"-\")","v":{"v":19.6,"d":"$19.60"}},"-"]
["Walking, Cycling, Waiting, Standing, and Transfer Time",{"$f":"Defaults!B36","v":{"v":35.8,"d":"$35.80"}},{"v":35.8,"d":"$35.80"},"-"]
["Truck Driver ",{"$f":"Defaults!B39","v":{"v":33.5,"d":"$33.50"}},{"v":33.5,"d":"$33.50"},"-"]
["Bus Driver",{"$f":"Defaults!B40","v":{"v":36.5,"d":"$36.50"}},{"v":36.5,"d":"$36.50"},"-"]
["Average Bus Occupancy",0,0,"-"]
["-"]
["Capital Cost and Residual Value"]
["Table 9. Expenditure Dollars Option"]
["Are costs entered in year of expenditure dollars (not adjusted for inflation)?","NO"]
["Enter future inflation rate for capital costs.",{"v":0,"d":"0%"}]
["Note: Capital costs can be entered in year of expenditure dollars or in real dollars. The tool applies inflation and discounting factors automatically if entered as year of expenditure dollars."]
["-"]
["Table 10. Already Incurred Costs"]
["Year","Costs","Real Costs","Discounted Costs"]
[2016,{"$f":"3536.44/3","v":{"v":1178.8133333333333,"d":"$1,179"}},{"$f":"IF($B$99=\"NO\",B105,IFERROR(B105*(IF(A105>$B$39, 1/((1+$B$100)^(A105-$B$39)),VLOOKUP(A105,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1178.8133333333333,"d":"$1,179"}},{"$f":"IFERROR(IF(A105=\"\",\"\",IF(A105<=2020, C105, C105*VLOOKUP(A105,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":1178.8133333333333,"d":"$1,179"}}]
[2017,{"$f":"49764.69/3","v":{"v":16588.23,"d":"$16,588"}},{"$f":"IF($B$99=\"NO\",B106,IFERROR(B106*(IF(A106>$B$39, 1/((1+$B$100)^(A106-$B$39)),VLOOKUP(A106,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":16588.23,"d":"$16,588"}},{"$f":"IFERROR(IF(A106=\"\",\"\",IF(A106<=2020, C106, C106*VLOOKUP(A106,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":16588.23,"d":"$16,588"}}]
[2018,{"$f":"11906.98/3","v":{"v":3968.9933333333333,"d":"$3,969"}},{"$f":"IF($B$99=\"NO\",B107,IFERROR(B107*(IF(A107>$B$39, 1/((1+$B$100)^(A107-$B$39)),VLOOKUP(A107,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":3968.9933333333333,"d":"$3,969"}},{"$f":"IFERROR(IF(A107=\"\",\"\",IF(A107<=2020, C107, C107*VLOOKUP(A107,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":3968.9933333333333,"d":"$3,969"}}]
[2019,{"$f":"57602.6/3","v":{"v":19200.866666666665,"d":"$19,201"}},{"$f":"IF($B$99=\"NO\",B108,IFERROR(B108*(IF(A108>$B$39, 1/((1+$B$100)^(A108-$B$39)),VLOOKUP(A108,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":19200.866666666665,"d":"$19,201"}},{"$f":"IFERROR(IF(A108=\"\",\"\",IF(A108<=2020, C108, C108*VLOOKUP(A108,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":19200.866666666665,"d":"$19,201"}}]
[2020,{"$f":"86616.07/3","v":{"v":28872.023333333334,"d":"$28,872"}},{"$f":"IF($B$99=\"NO\",B109,IFERROR(B109*(IF(A109>$B$39, 1/((1+$B$100)^(A109-$B$39)),VLOOKUP(A109,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":28872.023333333334,"d":"$28,872"}},{"$f":"IFERROR(IF(A109=\"\",\"\",IF(A109<=2020, C109, C109*VLOOKUP(A109,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":28872.023333333334,"d":"$28,872"}}]
[2021,{"$f":"174455.97/3","v":{"v":58151.99,"d":"$58,152"}},{"$f":"IF($B$99=\"NO\",B110,IFERROR(B110*(IF(A110>$B$39, 1/((1+$B$100)^(A110-$B$39)),VLOOKUP(A110,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":58151.99,"d":"$58,152"}},{"$f":"IFERROR(IF(A110=\"\",\"\",IF(A110<=2020, C110, C110*VLOOKUP(A110,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
[2022,{"$f":"186086.21/3","v":{"v":62028.736666666664,"d":"$62,029"}},{"$f":"IF($B$99=\"NO\",B111,IFERROR(B111*(IF(A111>$B$39, 1/((1+$B$100)^(A111-$B$39)),VLOOKUP(A111,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":62028.736666666664,"d":"$62,029"}},{"$f":"IFERROR(IF(A111=\"\",\"\",IF(A111<=2020, C111, C111*VLOOKUP(A111,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":62028.736666666664,"d":"$62,029"}}]
[2023,{"$f":"336896.48/3","v":{"v":112298.82666666666,"d":"$112,299"}},{"$f":"IF($B$99=\"NO\",B112,IFERROR(B112*(IF(A112>$B$39, 1/((1+$B$100)^(A112-$B$39)),VLOOKUP(A112,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":112298.82666666666,"d":"$112,299"}},{"$f":"IFERROR(IF(A112=\"\",\"\",IF(A112<=2020, C112, C112*VLOOKUP(A112,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":108922.23731005497,"d":"$108,922"}}]
[2024,{"$f":"141099.69/3","v":{"v":47033.23,"d":"$47,033"}},{"$f":"IF($B$99=\"NO\",B113,IFERROR(B113*(IF(A113>$B$39, 1/((1+$B$100)^(A113-$B$39)),VLOOKUP(A113,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":47033.23,"d":"$47,033"}},{"$f":"IFERROR(IF(A113=\"\",\"\",IF(A113<=2020, C113, C113*VLOOKUP(A113,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":44247.371258211744,"d":"$44,247"}}]
["-","-",{"$f":"IF($B$99=\"NO\",B114,IFERROR(B114*(IF(A114>$B$39, 1/((1+$B$100)^(A114-$B$39)),VLOOKUP(A114,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A114=\"\",\"\",IF(A114<=2020, C114, C114*VLOOKUP(A114,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B115,IFERROR(B115*(IF(A115>$B$39, 1/((1+$B$100)^(A115-$B$39)),VLOOKUP(A115,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A115=\"\",\"\",IF(A115<=2020, C115, C115*VLOOKUP(A115,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-"]
["Table 11. Capital Costs"]
["Year"," Costs","Real Costs","Discounted Costs"]
[{"$f":"IFERROR(IF($B$33=\"-\", \"N/A\", $B$33),\"N/A\")","v":2025},{"v":879226.8653528793,"d":"$879,227"},{"$f":"IF($B$99=\"NO\",B119,IFERROR(B119*(IF(A119>$B$39, 1/(1+$B$100)^(A119-$B$39),VLOOKUP(A119,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":879226.8653528793,"d":"$879,227"}},{"$f":"IFERROR(IF(A119=\"N/A\",\"-\",C119*VLOOKUP(A119,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":802278.1306810018,"d":"$802,278"}}]
[{"$f":"IFERROR(IF(A119=\"N/A\",\"N/A\",IF(A119>=$B$34,\"N/A\",A119+1)),\"\")","v":2026},{"v":879226.8653528793,"d":"$879,227"},{"$f":"IF($B$99=\"NO\",B120,IFERROR(B120*(IF(A120>$B$39, 1/(1+$B$100)^(A120-$B$39),VLOOKUP(A120,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":879226.8653528793,"d":"$879,227"}},{"$f":"IFERROR(IF(A120=\"N/A\",\"-\",C120*VLOOKUP(A120,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":778155.3158884596,"d":"$778,155"}}]
[{"$f":"IF(A120=\"N/A\",\"N/A\",IF(A120>=$B$34,\"N/A\",A120+1))","v":2027},{"v":879226.8653528793,"d":"$879,227"},{"$f":"IF($B$99=\"NO\",B121,IFERROR(B121*(IF(A121>$B$39, 1/(1+$B$100)^(A121-$B$39),VLOOKUP(A121,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":879226.8653528793,"d":"$879,227"}},{"$f":"IFERROR(IF(A121=\"N/A\",\"-\",C121*VLOOKUP(A121,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":754757.8233641704,"d":"$754,758"}}]
[2028,{"v":879226.8653528793,"d":"$879,227"},{"$f":"IF($B$99=\"NO\",B122,IFERROR(B122*(IF(A122>$B$39, 1/(1+$B$100)^(A122-$B$39),VLOOKUP(A122,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":879226.8653528793,"d":"$879,227"}},{"$f":"IFERROR(IF(A122=\"N/A\",\"-\",C122*VLOOKUP(A122,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":732063.8441941517,"d":"$732,064"}}]
[2029,{"v":879226.8653528793,"d":"$879,227"},{"$f":"IF($B$99=\"NO\",B123,IFERROR(B123*(IF(A123>$B$39, 1/(1+$B$100)^(A123-$B$39),VLOOKUP(A123,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":879226.8653528793,"d":"$879,227"}},{"$f":"IFERROR(IF(A123=\"N/A\",\"-\",C123*VLOOKUP(A123,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":710052.2252125624,"d":"$710,052"}}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B124,IFERROR(B124*(IF(A124>$B$39, 1/(1+$B$100)^(A124-$B$39),VLOOKUP(A124,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A124=\"N/A\",\"-\",C124*VLOOKUP(A124,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B125,IFERROR(B125*(IF(A125>$B$39, 1/(1+$B$100)^(A125-$B$39),VLOOKUP(A125,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A125=\"N/A\",\"-\",C125*VLOOKUP(A125,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B126,IFERROR(B126*(IF(A126>$B$39, 1/(1+$B$100)^(A126-$B$39),VLOOKUP(A126,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A126=\"N/A\",\"-\",C126*VLOOKUP(A126,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B127,IFERROR(B127*(IF(A127>$B$39, 1/(1+$B$100)^(A127-$B$39),VLOOKUP(A127,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A127=\"N/A\",\"-\",C127*VLOOKUP(A127,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B128,IFERROR(B128*(IF(A128>$B$39, 1/(1+$B$100)^(A128-$B$39),VLOOKUP(A128,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A128=\"N/A\",\"-\",C128*VLOOKUP(A128,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B129,IFERROR(B129*(IF(A129>$B$39, 1/(1+$B$100)^(A129-$B$39),VLOOKUP(A129,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A129=\"N/A\",\"-\",C129*VLOOKUP(A129,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["-"]
["Table 12. Capital Cost Summary "]
["Total Capital Costs:",{"$f":"SUM(B105:B115)+SUM(B119:B129)","v":{"v":4745456.036764396,"d":"$4,745,456"}}]
["Total Real Capital Costs:",{"$f":"SUM(C105:C115)+SUM(C119:C129)","v":{"v":4745456.036764396,"d":"$4,745,456"}}]
["Total Discounted Capital Costs: ",{"$f":"SUM(D105:D115)+SUM(D119:D129)","v":{"v":4062314.6112419455,"d":"$4,062,315"}}]
["-"]
["Table 13. Residual Value"]
["Share of Capital Costs","Asset Life (Years)","Explanation and Source"]
[{"v":1,"d":"100%"},75,"AASHTO"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"$f":"SUM(A138:A141)","v":{"v":1,"d":"100%"}},"Summation","N/A"]
["Note: If there are multiple components of the project for this specific bridge that different asset lives, enter the share of the project costs associated with the different project components and their asset life."]
["Note: The Summation cell should be 100%."]
["-"]
["Operating and Maintenance Costs (O&M)"]
["Table 14. Operating and Maintenance Costs Assumptions"]
["Which method would you like to use to enter O&M costs? ","Manual Entry"]
["Year of O&M costs Dollars",2024]
["Note: If you have O&M costs in the construction period you will need to use the manual entry option to enter the O&M costs in the construction period."]
["Note: The operating and  maintenance costs in the baseline should be entered to be consistent with your estimate of closure. If the bridge is closed in a future year (Table 25), there should not be maintenance costs for that year and thereafter."]
["Note: For frequency calculation option, all costs should be entered as year of expenditure. The tool applies inflation and discounting factors automatically."]
["-"]
["Table 15. Annual O&M Calculation Input"]
["Category ","Value"]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the No Build Scenario",{"v":0,"d":"0%"}]
["Annual O&M Costs in the Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario",{"v":0,"d":"0%"}]
["Note: The maintenance real growth rate represents the real cost increases year over year (e.g., from increased deterioration of the asset). It should not include inflation adjustments. "]
["-"]
["Table 16a. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16b. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16c. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16d. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["Note: The \"Occurs every _____ \" field in Tables 16a through 16d must be greater than or equal to 1, even if you are not adding an additional recurring maintenance cost. "]
["-"]
["Note: Manual O&M cost values should be entered in the year of dollar entered in Table 14. "]
["Table 17. Manual O&M Cost Entry "]
["Calendar Year","Analysis Year","No Build Annual Cost","Build Annual Cost","O&M Cost Difference Discounted"]
[{"$f":"IFERROR(IF(B32=\"Required\",\"N/A\",B32),\"N/A\")","v":2022},{"$f":"IFERROR(IF(A198=$B$35,1,IF(A198>$B$35,A198-$B$35+1,IF(A198<$B$35,A198-$B$35+1,\"N/A\"))),\"N/A\")","v":-7},0,0,{"$f":"IFERROR((C198-D198)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A198,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[{"$f":"IF(A198=\"N/A\",\"N/A\",IF(A198>=$B$35+$B$36-1,\"N/A\",A198+1))","v":2023},-6,0,0,{"$f":"IFERROR((C199-D199)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A199,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2024,-5,0,0,{"$f":"IFERROR((C200-D200)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A200,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2025,-4,0,0,{"$f":"IFERROR((C201-D201)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A201,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2026,-3,0,0,{"$f":"IFERROR((C202-D202)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A202,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2027,-2,0,0,{"$f":"IFERROR((C203-D203)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A203,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2028,-1,0,0,{"$f":"IFERROR((C204-D204)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A204,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2029,0,0,0,{"$f":"IFERROR((C205-D205)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A205,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2030,1,0,0,{"$f":"IFERROR((C206-D206)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A206,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2031,2,0,0,{"$f":"IFERROR((C207-D207)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A207,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2032,3,0,0,{"$f":"IFERROR((C208-D208)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A208,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2033,4,0,0,{"$f":"IFERROR((C209-D209)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A209,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2034,5,0,0,{"$f":"IFERROR((C210-D210)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A210,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2035,6,0,0,{"$f":"IFERROR((C211-D211)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A211,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2036,7,0,0,{"$f":"IFERROR((C212-D212)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A212,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2037,8,0,0,{"$f":"IFERROR((C213-D213)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A213,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2038,9,0,0,{"$f":"IFERROR((C214-D214)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A214,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2039,10,0,0,{"$f":"IFERROR((C215-D215)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A215,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2040,11,0,0,{"$f":"IFERROR((C216-D216)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A216,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2041,12,0,0,{"$f":"IFERROR((C217-D217)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A217,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2042,13,0,0,{"$f":"IFERROR((C218-D218)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A218,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2043,14,0,0,{"$f":"IFERROR((C219-D219)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A219,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2044,15,0,0,{"$f":"IFERROR((C220-D220)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A220,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2045,16,0,0,{"$f":"IFERROR((C221-D221)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A221,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2046,17,0,0,{"$f":"IFERROR((C222-D222)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A222,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2047,18,0,0,{"$f":"IFERROR((C223-D223)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A223,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2048,19,0,0,{"$f":"IFERROR((C224-D224)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A224,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2049,20,0,0,{"$f":"IFERROR((C225-D225)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A225,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2050,21,0,0,{"$f":"IFERROR((C226-D226)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A226,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2051,22,0,0,{"$f":"IFERROR((C227-D227)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A227,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2052,23,0,0,{"$f":"IFERROR((C228-D228)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A228,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2053,24,0,0,{"$f":"IFERROR((C229-D229)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A229,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2054,25,0,0,{"$f":"IFERROR((C230-D230)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A230,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2055,26,0,0,{"$f":"IFERROR((C231-D231)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A231,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2056,27,0,0,{"$f":"IFERROR((C232-D232)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A232,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2057,28,0,0,{"$f":"IFERROR((C233-D233)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A233,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2058,29,0,0,{"$f":"IFERROR((C234-D234)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A234,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2059,30,0,0,{"$f":"IFERROR((C235-D235)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A235,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C236-D236)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A236,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C237-D237)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A237,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["-"]
["Construction Disbenefits"]
["Table 18. Disbenefits Option"]
["Will project construction cause delays or increase crashes in the work zone, or cause other construction disbenefits?","YES"]
["Explanation/Methodology for disbenefits. If no construction disbenefits are calculated, explain why.","Required"]
[{"$f":"IF(B241=\"YES\",HYPERLINK(\"#A235\",\"If YES, then enter the requested information below and in Table 36.\"), HYPERLINK(\"#A262\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, then enter the requested information below and in Table 36."}]
["-"]
["For travel time disbenefits, enter the AADT by mode, minutes of delay by mode, and days of impact annually by year to calculate the total discounted travel time costs (Table 15). Enter the percent increase in crashes to calculate the total discounted crash costs (Table 15). These crash costs are estimated as a percent increase in the baseline crashes for the roadway on the theory that work zones may increase the inherent crash risk on the roadway. If no crash increases are expected due to the construction enter “0” percent for each year. "]
["Table 19. Travel Time and Safety Construction Disbenefits"]
["Year","Passenger AADT","Truck AADT","Bus AADT","Pedestrian AADT","Cyclist AADT","Vehicle \nDelay (minutes)","Pedestrian Delay (minutes)","Cyclist \nDelay (minutes)","Days of Impact Annually","Total Discounted Travel Time Disbenefits","Percent Increase in Crashes due to Work Zone","Total Discounted Safety Disbenefits"]
[{"$f":"$B$33","v":2025},807,79,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C248*$C$93*G248/60,0)+IFERROR($C$91*$C$85*B248*G248/60,0)+IFERROR($C$91*$C$95*D248*G248/60,0)+IFERROR($C$94*G248/60*D248,0))*J248+IFERROR(E248*$C$92*H248/60*J248,0)+IFERROR(F248*$C$92*I248/60*J248,0))*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3371520.512468709,"d":"$(3,371,521)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L248>0,-$E$417*(L248)*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[{"$f":"IFERROR(IF(A248=\"N/A\",\"N/A\",IF(A248>=$B$34,\"N/A\",A248+1)),\"\")","v":2026},815,80,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C249*$C$93*G249/60,0)+IFERROR($C$91*$C$85*B249*G249/60,0)+IFERROR($C$91*$C$95*D249*G249/60,0)+IFERROR($C$94*G249/60*D249,0))*J249+IFERROR(E249*$C$92*H249/60*J249,0)+IFERROR(F249*$C$92*I249/60*J249,0))*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3303381.243522004,"d":"$(3,303,381)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L249>0,-$E$417*(L249)*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2027,823,81,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C250*$C$93*G250/60,0)+IFERROR($C$91*$C$85*B250*G250/60,0)+IFERROR($C$91*$C$95*D250*G250/60,0)+IFERROR($C$94*G250/60*D250,0))*J250+IFERROR(E250*$C$92*H250/60*J250,0)+IFERROR(F250*$C$92*I250/60*J250,0))*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3236291.4647608562,"d":"$(3,236,291)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L250>0,-$E$417*(L250)*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2028,831,82,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C251*$C$93*G251/60,0)+IFERROR($C$91*$C$85*B251*G251/60,0)+IFERROR($C$91*$C$95*D251*G251/60,0)+IFERROR($C$94*G251/60*D251,0))*J251+IFERROR(E251*$C$92*H251/60*J251,0)+IFERROR(F251*$C$92*I251/60*J251,0))*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3170249.6674994472,"d":"$(3,170,250)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L251>0,-$E$417*(L251)*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2029,840,83,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C252*$C$93*G252/60,0)+IFERROR($C$91*$C$85*B252*G252/60,0)+IFERROR($C$91*$C$95*D252*G252/60,0)+IFERROR($C$94*G252/60*D252,0))*J252+IFERROR(E252*$C$92*H252/60*J252,0)+IFERROR(F252*$C$92*I252/60*J252,0))*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3108614.3400335475,"d":"$(3,108,614)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L252>0,-$E$417*(L252)*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C253*$C$93*G253/60,0)+IFERROR($C$91*$C$85*B253*G253/60,0)+IFERROR($C$91*$C$95*D253*G253/60,0)+IFERROR($C$94*G253/60*D253,0))*J253+IFERROR(E253*$C$92*H253/60*J253,0)+IFERROR(F253*$C$92*I253/60*J253,0))*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L253>0,-$E$417*(L253)*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C254*$C$93*G254/60,0)+IFERROR($C$91*$C$85*B254*G254/60,0)+IFERROR($C$91*$C$95*D254*G254/60,0)+IFERROR($C$94*G254/60*D254,0))*J254+IFERROR(E254*$C$92*H254/60*J254,0)+IFERROR(F254*$C$92*I254/60*J254,0))*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L254>0,-$E$417*(L254)*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C255*$C$93*G255/60,0)+IFERROR($C$91*$C$85*B255*G255/60,0)+IFERROR($C$91*$C$95*D255*G255/60,0)+IFERROR($C$94*G255/60*D255,0))*J255+IFERROR(E255*$C$92*H255/60*J255,0)+IFERROR(F255*$C$92*I255/60*J255,0))*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L255>0,-$E$417*(L255)*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C256*$C$93*G256/60,0)+IFERROR($C$91*$C$85*B256*G256/60,0)+IFERROR($C$91*$C$95*D256*G256/60,0)+IFERROR($C$94*G256/60*D256,0))*J256+IFERROR(E256*$C$92*H256/60*J256,0)+IFERROR(F256*$C$92*I256/60*J256,0))*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L256>0,-$E$417*(L256)*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C257*$C$93*G257/60,0)+IFERROR($C$91*$C$85*B257*G257/60,0)+IFERROR($C$91*$C$95*D257*G257/60,0)+IFERROR($C$94*G257/60*D257,0))*J257+IFERROR(E257*$C$92*H257/60*J257,0)+IFERROR(F257*$C$92*I257/60*J257,0))*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L257>0,-$E$417*(L257)*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C258*$C$93*G258/60,0)+IFERROR($C$91*$C$85*B258*G258/60,0)+IFERROR($C$91*$C$95*D258*G258/60,0)+IFERROR($C$94*G258/60*D258,0))*J258+IFERROR(E258*$C$92*H258/60*J258,0)+IFERROR(F258*$C$92*I258/60*J258,0))*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L258>0,-$E$417*(L258)*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["Total Discounted Disbenefits","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUM(K248:K258)","v":{"v":-16190057.228284566,"d":"$(16,190,057)"}},"N/A",{"$f":"SUM(M248:M258)","v":0}]
["-"]
["If other travel impacts are caculated by applicant or the applicant has alternative approach to calcuating construction disbeneifts, enter those total discounted values below. "]
["Table 20. Other Construction Disbenefits "]
["Disbenefit Category","Total Discounted Disbenefits (-)","Explanation of Disbenefits"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["Note: Be sure to include your methodology and calculations in the overall application materials, if not included in this workbook. "]
["-"]
["Bridge Condition and Closures"]
["Note: This section is for benefits related to bridge load posting and closures from poor bridge condition. \nFor closures specifically due to weather, seismic or other extreme events, please use the Resilience to Weather, Seismic, or other Extreme Events section below."]
["Note: This section computes the travel time and vehicle operating cost savings from avoiding the detour of a bridge closure or posting. If the new bridge improves vehicle operations, then use Tables 41 through 43."]
["Table 21. Condition Impact Option"]
["Will the project improve or preserve the bridge's condition in a way that reduces the risk of closure and/or load posting?","YES"]
[{"$f":"IF(B277=\"YES\",HYPERLINK(\"#A269\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A329\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below."}]
["-"]
["Table 22. Bridge Details "]
["Variable","Value"]
["Bridge Currently Closed or Load Posted? (NBI)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPEN_CLOSED_POSTED_041]),FALSE)","v":"P"}]
["NBI Coding Translation",{"$f":"VLOOKUP(B282,Defaults!$A$344:$B$352,2,FALSE)","v":"Posted for load (may include other restrictions such a temporary bridges which are load posted)"}]
["Current Superstructure Condition Rating",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[SUPERSTRUCTURE_COND_059]),FALSE)","v":5}]
["Current Operating Rating (metric tons)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPERATING_RATING_064]),FALSE)","v":34.4}]
["-"]
["Table 23. Forecasted Condition Rating"]
["Bridge Component and Rating","Condition Rating Reference Value","NBIAS Forecast Year"]
["Overall Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)+$B$40)))","v":2038}]
["Overall Condition Rating 2",2,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=-1,\"Not forecasted to reach Condition Rating 2 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=99,\"Not forecasted to reach Condition Rating 2 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)+$B$40)))","v":2053}]
["Superstructure Condition Rating 4",4,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=-1,\"Not forecasted to reach Condition Rating 4 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=99,\"Not forecasted to reach Condition Rating 4 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)+$B$40)))","v":2028}]
["Superstructure Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)+$B$40)))","v":2048}]
["Note: Using FHWA's NBIAS software program, FHWA has estimated the expected year in which the bridge will enter a minimum condition rating of 3 and 2. See guidance Appendix B: NBIAS for how forecast of closure and load posting is calculated."]
["-"]
["If the bridge is not currently load posted or closed, enter up to three values of expected future load posting.  After entering the appropriate year, the user should enter the expected percentage reduction in truck traffic and in bus traffic for the load postings. "]
["Table 24. Anticipated Load Postings"]
["Load Posting Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in Truck Traffic","% Reduction in Bus Traffic","Explanation for year if not reference; for % reduction"]
["Load Posted, \nlevel 1",{"$f":"IF(C291=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C291=\"Not forecasted to reach Condition Rating 4 by 2070\", \"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285>40,OR(B282=\"A\",B282=\"G\")), \"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\",\n\nIF(AND( B284>4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND(B284=4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C292, \"; 50% for Truck and Bus\"), \"No Load Posting Forecasted\"))))))))))))","v":"2028; 50% for Truck and Bus"},2024,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 2",{"$f":"IF(C292=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C292=\"Not forecasted to reach Condition Rating 3 by 2070\",\"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND(B284>4,B285<=40,OR(B282=\"A\",B282=\"G\")),CONCATENATE(C292,\"; 100% for Truck and Bus\"),\"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\"))))))))))","v":"2048; 100% for Truck and Bus"},2044,{"v":1,"d":"100%"},{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 3","N/A",2070,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["-"]
["Table 25. Anticipated Closure"]
["Closure Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in All Traffic","Explanation for year if not reference; for % reduction"]
["Closure",{"$f":"IF(C290=\"No NBIAS forecast\",\"No NBIAS forecast\",IF(C290=\"Not forecasted to reach Condition Rating 2 by 2070\",\"Not forecasted to close by 2070\",CONCATENATE(C290+4,\"; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years\")))","v":"2057; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years"},2044,{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Note: If the bridge will be closed to pedestrians and bicyclists, be sure to enter their AADT in Tables 46 and 47 below."]
["-"]
["If the bridge closure will be partial in duration rather than indefinite, use the short-term closure fields below to enter the initial year of closure, the last year of closure, the recurrence (enter 30 if it only occurs once), the number of days of closure, and the percent reduction in all traffic on the bridge due to the closure."]
["Table 26a. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26b. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26c. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26d. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure",0]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Resilience to Weather, Seismic, or other Extreme Events"]
["Table 27. Resiliency Option"]
["Will the project improve the bridge's resiliency to weather, seismic, or other extreme events, reducing damage and/or closures, or other service interruptions?","YES"]
[{"$f":"IF(B342=\"YES\",HYPERLINK(\"#A334\",\"If YES, enter the requested information below using the probability-consequence method or other calculation method.\"), HYPERLINK(\"#A395\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below using the probability-consequence method or other calculation method."}]
["-"]
["Table 28. Probability Resilience Option"]
["Are you providing a probability-consequence analysis of the resilience impacts?","NO"]
[{"$f":"IF(B346=\"YES\",HYPERLINK(\"#A337\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A389\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If NO, the cells below will not be able to be edited, please skip down to the next subsection."}]
["Note: The consequence-probability approach requires defining a potential weather, seismic or extreme event, the annual probability of that event, and consequences of that event. This resiliency section is for maximum three independent events. Events with multiple level of consequences or dependent events require more complex modeling. Three suggested levels of consequences for each event are included to better reflect the range of consequence events that an asset may face. For guidance on accessing resilience see Resilience - Sustainability - Environment - FHWA (dot.gov). "]
["-"]
["Annual Probability of Event Occurrence: This table includes three independent events with three different consequence levels: (1) probability of an event occurrence that causes capacity reduction only (Table 30), i.e. not capacity reduction associated with structural damage; (2) the probability of an event occurrence with lesser structural damage consequence (Tables 31); and the probability of an event occurrence with larger structural damage consequence (Tables 32). The probability may change during the benefit period due to climate change or degradation of the remediation or other reasons which can be captured under probabilities for project open and final year."]
["Table 29. Annual Probability of Event Occurrence"]
["Consequence Level","Project Open Year","Final Year","Growth Rate","Explanation and source"]
["Volume Capacity Reduction Only",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C353-B353)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Lesser Structural Damage (Level one) Impacts",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C354-B354)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Larger Structural Damage (Level two)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C355-B355)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["-"]
["Volume Capacity Reduction: This consequence level refers to closure or service interruption of the asset reducing some amount of capacity for at least one day a year, but not cause any structural damage to the asset requiring repair. Traffic restriction may occur when a lane or speed reduction is imposed on the bridge or results from an onsite temporary detour.  A load restriction will occur when a load posting is imposed (ex. no trucks allowed). An example event that could cause this consequence would be a recurring flooding event that overtops the bridge or inundates roadways on approach to the bridge. \t"]
["Table 30. Volume Capacity Reduction Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Lesser Structural Damage (Level one): This consequence level can be any level of damage as long as it is correctly correlated with the event and its probability. The user could select a more-frequent less-damaging event or a less-frequent more-damaging event. "]
["Table 31. Lesser Structural Damage (Level one) Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Larger Structural Damage (Level two): This consequence level refers to the bridge no longer being structurally sound or capable of carrying traffic of any kind while it is being repaired. Per USDOT BCA guidance, the no build scenario cannot include rebuilding the bridge so any maintenance, repair, or operational costs under the failure consequence cannot amount to bridge reconstruction. "]
["Table 32. Larger Structural Damage (Level two)"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["Number of Fatalities in Year 1","-","-"]
["Number of Injuries in Year 1","-","-"]
["-"]
["Note: Other calculation method may include calculations that yield a benefit value but do not precisely follow the tool approach or is an engineering evaluation to determine if the bridge response satisfies for a design level extreme event.   Use the green box to enter a thorough explanation of the calculation method and results.  If a benefit value is calculated it may be included in the tool section Other Benefits Not Captured Elsewhere.  If a benefit value is not calculated the results of the calculation method or the results of a qualitative assessment may be explained in the Results sheet section designated for unquantified benefits.  "]
["Table 33. Other Resilience Method Option"]
["Are you providing an explanation of the other calculation method used?","NO"]
[{"$f":"IF(B391=\"YES\",HYPERLINK(\"#A389\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A395\",\"If NO, please skip down to the next subsection.\"))","v":"If NO, please skip down to the next subsection."}]
["-"]
["Please provide a qualitative explanation, link, or citation to the calculation method and results."]
["If this analysis results in a monetized benefits, please provide the data and explanation/methodology/source in Table 51 below."]
["Table 34. Other Resilience Method Explanation"]
["Explanation","-"]
["-"]
["-"]
["Safety Baseline, Detour Safety Benefits, and Safety Countermeasures"]
["Table 35. Crash Cost Estimate Option"]
["Are you using KABCO or General crash cost estimates? ","KABCO"]
["-"]
[{"$f":"HYPERLINK(\"https://www.nhtsa.gov/research-data/fatality-analysis-reporting-system-fars\", \"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)\")","v":"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)"}]
["If you selected that your project will cause workzone crashes or the project involves safety improvements on the bridge, enter historical crash data for the bridge (Table 36). Please provide the average annual crash rate for the detour route (3 years is preferred). "]
["Table 36. Historical Crash Data on the Current Bridge"]
["Crash Type","Years of Data","Number of Crashes","Average Annual Crashes","Average Annual Crash Cost Historical","Source for Crash; Calendar Years of Data"]
["Property Damage Only",5,1,{"$f":"IFERROR(IF(AND(B408>0,C408>0),C408/B408,0),\"N/A\")","v":{"v":0.2,"d":"0.20"}},{"$f":"IFERROR(D408*Defaults!B25, \"N/A\")","v":{"v":1820,"d":"$1,820"}},"Data are from 2019 to 2023; provided by MDOT"]
["No Injury",5,0,0,{"$f":"IFERROR(D409*Defaults!B6, \"N/A\")","v":0},"Same as above"]
["Possible Injury",5,0,0,{"$f":"IFERROR(D410*Defaults!B7, \"N/A\")","v":0},"Same as above"]
["Non-incapacitating",5,1,{"v":0.2,"d":"0.20"},{"$f":"IFERROR(D411*Defaults!B8, \"N/A\")","v":{"v":46760,"d":"$46,760"}},"Same as above"]
["Incapacitating",5,0,0,{"$f":"IFERROR(D412*Defaults!B9, \"N/A\")","v":0},"Same as above"]
["Killed",5,0,0,{"$f":"IFERROR(D413*Defaults!B10, \"N/A\")","v":0},"Same as above"]
["Injured (severity unknown)",5,0,0,{"$f":"IFERROR(D414*Defaults!B11, \"N/A\")","v":0},"Same as above"]
["Injury","-","-","N/A",{"$f":"IFERROR(D415*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-","-","N/A",{"$f":"IFERROR(D416*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total Annual Crash Cost","N/A","N/A","N/A",{"$f":"SUM(E408:E416)","v":{"v":48580,"d":"$48,580"}},"N/A"]
["-"]
["Table 37. CMF Option"]
["Does the project improve safety on the bridge via a Crash Modification Factor (CMF)?","YES"]
[{"$f":"IF(B420=\"YES\",HYPERLINK(\"#A418\",\"If YES, then enter historical crash data and the relevant CMFs in the tables below.\"), HYPERLINK(\"#A453\",\"If NO, please skip down to the next subsection\"))","v":"If YES, then enter historical crash data and the relevant CMFs in the tables below."}]
["-"]
["Table 38. CMF Timeframe"]
["Category ","Benefit Period","Year"]
["Initial Year of CMF-related Safety Benefits",{"$f":"B35","v":2030},2030]
["Last Year of CMF-related Safety Benefits",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},2059]
["Note: Enter years of safety countermeasure impact which may differ from benefits period depending on project details. "]
["-"]
["Table 39. Safety Countermeasure - Crash Costs Avoided"]
["Crash Type","CMF","Average Annual Crashes Reduced","Average Annual Crash Costs Avoided","CMF Reference Number, if CMF Clearinghouse value is used (https://www.cmfclearinghouse.org/)","Explanation and Source for CMF"]
["Property Damage Only",0.66,{"$f":"IFERROR(IF(OR(B431<>\"\",B431<>0), D408*(1-B431),0),0)","v":{"v":0.06799999999999999,"d":"0.07"}},{"$f":"IFERROR(C431*Defaults!B25, \"N/A\")","v":{"v":618.8,"d":"$619"}},"ID 4821; ID 4812","Lane width and shoulder widening"]
["No Injury",0.66,{"v":0,"d":"0.00"},{"$f":"IFERROR(C432*Defaults!B6, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["Possible Injury",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C433*Defaults!B7, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Non-incapacitating",0.56,{"v":0.088,"d":"0.09"},{"$f":"IFERROR(C434*Defaults!B8, \"N/A\")","v":{"v":20574.399999999998,"d":"$20,574"}},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C435*Defaults!B9, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Killed",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C436*Defaults!B10, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injured (severity unknown)",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C437*Defaults!B14, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injury","-",{"$f":"IFERROR(IF(AND(B438<>\"\",B438<>0), D415*(1-B438),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C438*Defaults!B14, \"N/A\")","v":0},"-","-"]
["Fatal","-",{"$f":"IFERROR(IF(AND(B439<>\"\",B439<>0), D416*(1-B439),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C439*Defaults!B15, \"N/A\")","v":0},"-","-"]
["Total Annual Crash Cost","N/A","N/A",{"$f":"SUM(D431:D439)","v":{"v":21193.199999999997,"d":"$21,193"}},"N/A","N/A"]
[{"$f":"HYPERLINK(\"https://www.transportation.gov/mission/office-secretary/office-policy/transportation-policy/benefit-cost-analysis-guidance/\", \"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed.\")","v":"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed."}]
[{"$f":"HYPERLINK(\"http://cmfclearinghouse.org/using_cmfs.cfm\", \"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse.\")","v":"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse."}]
["-"]
["Table 40. Safety Benefits due to Avoided Detouring"]
["Crash Type","Crash Rate per 100 Million VMT on Detour","Crash Cost Per Mile","Explanation and Source"]
["Property Damage Only",3.54,{"$f":"IFERROR(B446/100000000*Defaults!B25,\"N/A\")","v":{"v":3.2214E-4,"d":"$0.0003"}},"Data are from 2019 to2023; provided by MDOT"]
["No Injury",0,{"$f":"IFERROR(B447/100000000*Defaults!B6, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Possible Injury",0,{"$f":"IFERROR(B448/100000000*Defaults!B7, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Non-incapacitating",3.54,{"$f":"IFERROR(B449/100000000*Defaults!B8, \"N/A\")","v":{"v":8.276519999999999E-3,"d":"$0.0083"}},"Data are from 2019 to2023; provided by MDOT"]
["Incapacitating",0,{"$f":"IFERROR(B450/100000000*Defaults!B9,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Killed",0,{"$f":"IFERROR(B451/100000000*Defaults!B10,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injured (severity unknown)",0,{"$f":"IFERROR(B452/100000000*Defaults!B11,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injury","-",{"$f":"IFERROR(B453/100000000*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-",{"$f":"IFERROR(B454/100000000*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total","N/A",{"$f":"SUM(C446:C454)","v":{"v":0.00859866,"d":"$0.01"}},"N/A"]
[{"$f":"HYPERLINK(\"https://www.bts.gov/content/motor-vehicle-safety-data\", \"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data.\")","v":"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data."}]
["-"]
["Travel Time and Mobility-Related Benefits"]
["Table 41. Travel Time Option"]
["Does the project improve travel time/mobility, separate from reducing bridge closures or load posting?","NO"]
[{"$f":"IF(B460=\"YES\",HYPERLINK(\"#A459\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A472\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Enter minutes saved and years of impact (which may be different than benefits period)"]
["Table 42. Travel Time Savings"]
["Initial or Last Year","Benefits Period","Year","Minutes Saved Per Vehicle"]
["Initial Year",{"$f":"B35","v":2030},"-","-"]
["Last Year",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},"-","-"]
["-"]
["Note: Table 43 is not referenced in the benefits calculation formulas. To enter travel time savings, you much enter minutes saved values in Table 43."]
["Table 43. Optional Travel Time Savings Calculator"]
["Year","Speed (mph) - No Build","Speed (mph) - Build","Distance Traveled on the Bridge (miles)","Minutes Saved Per Vehicle"]
["Initial Year","-","-","-",{"$f":"IFERROR((D472/B472-D472/C472)*60,\"-\")","v":"-"}]
["Final Year","-","-","-",{"$f":"IFERROR((D473/B473-D473/C473)*60,\"-\")","v":"-"}]
["To estimate minutes saved using speed, the following formula is used: [ (Bridge Length / Speed Without Project) — (Bridge Length / Speed With Project) ] x 60"]
["-"]
["Mobility-Related Emissions and Other Environmental Benefits"]
["Note: Emissions input parameters for emissions rate (grams) per mile for the detour route is computed automatically using MOVES and US DOT BCA Guidance, data as well as input parameters entered above including detour length, functional class and average speed. "]
["Table 44. Other Environmental Benefits Option"]
["Does the project have benefits related to improved wildlife connectivity, reduced noise, or improved water runoff?","NO"]
[{"$f":"IF(B479=\"YES\",HYPERLINK(\"#A478\",\"If YES, please enter the applicable values for the benefit(s) below.\"), HYPERLINK(\"#A484\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 45. Other Environmental Benefits "]
["Environmental Benefit Category","Annual Benefit ($) in Initial Year","Annual Growth Rate (%)","Initial Year","Last Year","Explanation and Source"]
["Wildlife Connectivity","-","-","-","-","-"]
["Noise","-","-","-","-","-"]
["Water Runoff","-","-","-","-","-"]
["-"]
["Pedestrian and Cyclist Benefits"]
["Table 46. Improved Pedestiran/Cycling Option"]
["Does the project improve pedestrian/cycling facilities or detour pedestrians or cyclists? ","NO"]
[{"$f":"IF(B490=\"YES\",HYPERLINK(\"#A489\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A525\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 47. Pedestrian and Cyclist AADT "]
["Scenario","First Year of Benefit Period","Last Year of Project Benefits","Explanation and Source"]
["No Build - Pedestrian AADT","-","-","-"]
["No Build -Cyclist AADT","-","-","-"]
["Build - Pedestrian AADT","-","-","-"]
["Build - Cyclist AADT","-","-","-"]
["-"]
["USDOT Guidance has benefit values for several non-vehicular improvements. Select all that apply:"]
["Table 48. Pedestrian and Cyclist Improvement Information"]
["Improvement","Input "]
["Extend Pedestrian Sidewalk Width?","NO"]
["If the sidewalk is widened, by how many additional feet?","-"]
["Reduce upslope by 1%? ","NO"]
["How many upslope percents reduced?","-"]
["Reduces traffic speed by 1 mph (for speeds ≤45 mph)?","NO"]
["How many mph reduced? ","-"]
["Reducing Traffic Volume by 1 Vehicle per Hour (for ADT ≤55,000)?","NO"]
["How many vehicles reduced?","-"]
["Install a Marked Crosswalk?","NO"]
["Average number of crossings on new marked crosswalks per trip?",0]
["Install a Signal for a Pedestrian Crossing?","NO"]
["Average number of crossings on new signaled crosswalks per trip?",0]
["Add a Cycling Path with At-Grade Crossings?","NO"]
["Add a Cycling Path with no At-Grade Crossings?","NO"]
["Add a Dedicated Cycling Lane?","NO"]
["Create a Cycling Boulevard/\"Sharrow\"?","NO"]
["Add a Separated Cycle Track?","NO"]
[{"$f":"HYPERLINK(\"#B493\",\"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6.\")","v":"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6."}]
[{"$f":"HYPERLINK(\"#B501\",\"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches.\")","v":"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches."}]
["-"]
["Table 49. Pedestrian and Cyclist Inputs"]
["Parameter","Reference","User Value"]
["Trips Induced from non-active modes (%)",{"$f":"0.89","v":{"v":0.89,"d":"89%"}},"-"]
["Length of the new or improved pedestrian/cycling facility (mi)","N/A","-"]
[{"$f":"HYPERLINK(Defaults!A1, \"Note: For more information on trips induced from non-active modes see Defaults tab.\")","v":"Note: For more information on trips induced from non-active modes see Defaults tab."}]
["-"]
["Other Quantified Benefits Not Captured Elsewhere"]
["Table 50. Additional Quantified Benefits Option"]
["Does the project have other quantified benefits not captured above?","NO"]
[{"$f":"IF(B531=\"YES\",HYPERLINK(\"#A530\",\"If YES, please enter the requested information for these additional benefits in the table below.\"), HYPERLINK(\"#A542\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 51. Additional Quantified Benefits "]
["Additional Benefit Category","Annual Benefit ($) in First Year","Annual Growth Rate (%)","First Year of Benefit","Last Year of Benefit","Explanation and Source"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-"]
["Manual Entry for AADT by Mode and Year"]
["Table 52. Manual Entry of AADT Option"]
["Will you manually enter AADT data for this project?","NO"]
["Explain the source of the manually entered AADT data.","-"]
[{"$f":"IF($B$548=\"YES\",HYPERLINK(\"#A548\",\"If YES, please enter the AADT values manually.\"), HYPERLINK(\"#A582\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 53. Manual Entry of AADT"]
["Calendar Year","Analysis Year","Passenger - \nNo Build","Trucks - \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A554<>\"N/A\",1,\"N/A\")","v":1},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IFERROR(IF(A554=\"N/A\",\"N/A\",IF(A554>=$B$35+$B$36-1,\"N/A\",A554+1)),\"N/A\")","v":2031},{"$f":"IF(A555<>\"N/A\",B554+1,\"N/A\")","v":2},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF(A555=\"N/A\",\"N/A\",IF(A555>=$B$35+$B$36-1,\"N/A\",A555+1))","v":2032},{"$f":"IF(A556<>\"N/A\",B555+1,\"N/A\")","v":3},"-","-","-","-","-","-","-","-","-","-"]
[2033,4,"-","-","-","-","-","-","-","-","-","-"]
[2034,5,"-","-","-","-","-","-","-","-","-","-"]
[2035,6,"-","-","-","-","-","-","-","-","-","-"]
[2036,7,"-","-","-","-","-","-","-","-","-","-"]
[2037,8,"-","-","-","-","-","-","-","-","-","-"]
[2038,9,"-","-","-","-","-","-","-","-","-","-"]
[2039,10,"-","-","-","-","-","-","-","-","-","-"]
[2040,11,"-","-","-","-","-","-","-","-","-","-"]
[2041,12,"-","-","-","-","-","-","-","-","-","-"]
[2042,13,"-","-","-","-","-","-","-","-","-","-"]
[2043,14,"-","-","-","-","-","-","-","-","-","-"]
[2044,15,"-","-","-","-","-","-","-","-","-","-"]
[2045,16,"-","-","-","-","-","-","-","-","-","-"]
[2046,17,"-","-","-","-","-","-","-","-","-","-"]
[2047,18,"-","-","-","-","-","-","-","-","-","-"]
[2048,19,"-","-","-","-","-","-","-","-","-","-"]
[2049,20,"-","-","-","-","-","-","-","-","-","-"]
[2050,21,"-","-","-","-","-","-","-","-","-","-"]
[2051,22,"-","-","-","-","-","-","-","-","-","-"]
[2052,23,"-","-","-","-","-","-","-","-","-","-"]
[2053,24,"-","-","-","-","-","-","-","-","-","-"]
[2054,25,"-","-","-","-","-","-","-","-","-","-"]
[2055,26,"-","-","-","-","-","-","-","-","-","-"]
[2056,27,"-","-","-","-","-","-","-","-","-","-"]
[2057,28,"-","-","-","-","-","-","-","-","-","-"]
[2058,29,"-","-","-","-","-","-","-","-","-","-"]
[2059,30,"-","-","-","-","-","-","-","-","-","-"]
["-"]
["End of Input. The rest of this form is data maintained by the tool, but is available for review."]
[{"$f":"HYPERLINK(Results!A1, \"Go To Results Tab\")","v":"Go To Results Tab"}]
["-"]
["AADT by Mode and Year"]
["Table 54. Calculated AADT"]
["Calendar Year","Analysis Year","Passenger - No Build","Trucks -  \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A591<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(C554=\"-\", $B$548=\"YES\"),0,IF(AND(C554>=0, $B$548=\"YES\"),C554,IF($B591=1,($F$47),IF($B591=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B591-1)+($F$47)))))),\"0\")","v":846},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(D554=\"-\", $B$548=\"YES\"), 0,IF(AND(D554>=0, $B$548=\"YES\"), D554,IF($B591=1,($F$48),IF($B591=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B591-1)+($F$48)))))),\"0\")","v":84},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(E554=\"-\", $B$548=\"YES\"), 0,IF(AND(E554>=0, $B$548=\"YES\"),E554,IF($B591=1,($F$49),IF($B591=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B591-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F554=\"-\", $B$548=\"YES\"), 0,IF($B591=\"N/A\",\"\",IF(AND(F554>=0,$B$548=\"YES\"),F554,IF($B591=1,$B$495,IF($B591=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B591-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(G554=\"-\", $B$548=\"YES\"),0,IF(AND(G554>=0, $B$548=\"YES\"),G554,IF($B591=1,$B$496,IF($B591=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B591-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(H554=\"-\", $B$548=\"YES\"),0,IF(AND(H554>=0, $B$548=\"YES\"),H554,IF($B591=1,($F$50),IF($B591=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B591-1)+($F$50)))))),\"0\")","v":846},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(I554=\"-\", $B$548=\"YES\"),0,IF(AND(I554>=0, $B$548=\"YES\"),I554,IF($B591=1,($F$51),IF($B591=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B591-1)+($F$51)))))),\"0\")","v":84},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(J554=\"-\", $B$548=\"YES\"),0,IF(AND(J554>=0, $B$548=\"YES\"),J554,IF($B591=1,($F$52),IF($B591=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B591-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(K554=\"-\", $B$548=\"YES\"),0,IF(AND(K554>=0, $B$548=\"YES\"),K554,IF($B591=1,$B$497,IF($B591=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B591-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(L554=\"-\", $B$548=\"YES\"),0,IF(AND(L554>=0, $B$548=\"YES\"),L554,IF($B591=1,$B$498,IF($B591=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B591-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IFERROR(IF(A591=\"N/A\",\"N/A\",IF(A591>=$B$35+$B$36-1,\"N/A\",A591+1)), \"N/A\")","v":2031},{"$f":"IF(A592<>\"N/A\",B591+1,\"N/A\")","v":2},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(C555=\"-\", $B$548=\"YES\"),0,IF(AND(C555>=0, $B$548=\"YES\"),C555,IF($B592=1,($F$47),IF($B592=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B592-1)+($F$47)))))),\"0\")","v":{"v":855.8275862068965,"d":"856"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(D555=\"-\", $B$548=\"YES\"), 0,IF(AND(D555>=0, $B$548=\"YES\"), D555,IF($B592=1,($F$48),IF($B592=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B592-1)+($F$48)))))),\"0\")","v":{"v":84.96551724137932,"d":"85"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(E555=\"-\", $B$548=\"YES\"), 0,IF(AND(E555>=0, $B$548=\"YES\"),E555,IF($B592=1,($F$49),IF($B592=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B592-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F555=\"-\", $B$548=\"YES\"), 0,IF($B592=\"N/A\",\"\",IF(AND(F555>=0,$B$548=\"YES\"),F555,IF($B592=1,$B$495,IF($B592=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B592-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(G555=\"-\", $B$548=\"YES\"),0,IF(AND(G555>=0, $B$548=\"YES\"),G555,IF($B592=1,$B$496,IF($B592=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B592-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(H555=\"-\", $B$548=\"YES\"),0,IF(AND(H555>=0, $B$548=\"YES\"),H555,IF($B592=1,($F$50),IF($B592=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B592-1)+($F$50)))))),\"0\")","v":{"v":855.8275862068965,"d":"856"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(I555=\"-\", $B$548=\"YES\"),0,IF(AND(I555>=0, $B$548=\"YES\"),I555,IF($B592=1,($F$51),IF($B592=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B592-1)+($F$51)))))),\"0\")","v":{"v":84.96551724137932,"d":"85"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(J555=\"-\", $B$548=\"YES\"),0,IF(AND(J555>=0, $B$548=\"YES\"),J555,IF($B592=1,($F$52),IF($B592=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B592-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(K555=\"-\", $B$548=\"YES\"),0,IF(AND(K555>=0, $B$548=\"YES\"),K555,IF($B592=1,$B$497,IF($B592=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B592-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(L555=\"-\", $B$548=\"YES\"),0,IF(AND(L555>=0, $B$548=\"YES\"),L555,IF($B592=1,$B$498,IF($B592=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B592-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IF(A592=\"N/A\",\"N/A\",IF(A592>=$B$35+$B$36-1,\"N/A\",A592+1))","v":2032},3,{"v":865.6551724137931,"d":"866"},{"v":85.93103448275862,"d":"86"},0,"0","0",{"v":865.6551724137931,"d":"866"},{"v":85.93103448275862,"d":"86"},0,"0","0"]
[2033,4,{"v":875.4827586206897,"d":"875"},{"v":86.89655172413794,"d":"87"},0,"0","0",{"v":875.4827586206897,"d":"875"},{"v":86.89655172413794,"d":"87"},0,"0","0"]
[2034,5,{"v":885.3103448275862,"d":"885"},{"v":87.86206896551724,"d":"88"},0,"0","0",{"v":885.3103448275862,"d":"885"},{"v":87.86206896551724,"d":"88"},0,"0","0"]
[2035,6,{"v":895.1379310344828,"d":"895"},{"v":88.82758620689656,"d":"89"},0,"0","0",{"v":895.1379310344828,"d":"895"},{"v":88.82758620689656,"d":"89"},0,"0","0"]
[2036,7,{"v":904.9655172413793,"d":"905"},{"v":89.79310344827586,"d":"90"},0,"0","0",{"v":904.9655172413793,"d":"905"},{"v":89.79310344827586,"d":"90"},0,"0","0"]
[2037,8,{"v":914.7931034482758,"d":"915"},{"v":90.75862068965517,"d":"91"},0,"0","0",{"v":914.7931034482758,"d":"915"},{"v":90.75862068965517,"d":"91"},0,"0","0"]
[2038,9,{"v":924.6206896551724,"d":"925"},{"v":91.72413793103448,"d":"92"},0,"0","0",{"v":924.6206896551724,"d":"925"},{"v":91.72413793103448,"d":"92"},0,"0","0"]
[2039,10,{"v":934.448275862069,"d":"934"},{"v":92.6896551724138,"d":"93"},0,"0","0",{"v":934.448275862069,"d":"934"},{"v":92.6896551724138,"d":"93"},0,"0","0"]
[2040,11,{"v":944.2758620689656,"d":"944"},{"v":93.65517241379311,"d":"94"},0,"0","0",{"v":944.2758620689656,"d":"944"},{"v":93.65517241379311,"d":"94"},0,"0","0"]
[2041,12,{"v":954.1034482758621,"d":"954"},{"v":94.62068965517241,"d":"95"},0,"0","0",{"v":954.1034482758621,"d":"954"},{"v":94.62068965517241,"d":"95"},0,"0","0"]
[2042,13,{"v":963.9310344827586,"d":"964"},{"v":95.58620689655173,"d":"96"},0,"0","0",{"v":963.9310344827586,"d":"964"},{"v":95.58620689655173,"d":"96"},0,"0","0"]
[2043,14,{"v":973.7586206896551,"d":"974"},{"v":96.55172413793103,"d":"97"},0,"0","0",{"v":973.7586206896551,"d":"974"},{"v":96.55172413793103,"d":"97"},0,"0","0"]
[2044,15,{"v":983.5862068965517,"d":"984"},{"v":97.51724137931035,"d":"98"},0,"0","0",{"v":983.5862068965517,"d":"984"},{"v":97.51724137931035,"d":"98"},0,"0","0"]
[2045,16,{"v":993.4137931034483,"d":"993"},{"v":98.48275862068965,"d":"98"},0,"0","0",{"v":993.4137931034483,"d":"993"},{"v":98.48275862068965,"d":"98"},0,"0","0"]
[2046,17,{"v":1003.2413793103449,"d":"1003"},{"v":99.44827586206897,"d":"99"},0,"0","0",{"v":1003.2413793103449,"d":"1003"},{"v":99.44827586206897,"d":"99"},0,"0","0"]
[2047,18,{"v":1013.0689655172414,"d":"1013"},{"v":100.41379310344828,"d":"100"},0,"0","0",{"v":1013.0689655172414,"d":"1013"},{"v":100.41379310344828,"d":"100"},0,"0","0"]
[2048,19,{"v":1022.8965517241379,"d":"1023"},{"v":101.37931034482759,"d":"101"},0,"0","0",{"v":1022.8965517241379,"d":"1023"},{"v":101.37931034482759,"d":"101"},0,"0","0"]
[2049,20,{"v":1032.7241379310344,"d":"1033"},{"v":102.34482758620689,"d":"102"},0,"0","0",{"v":1032.7241379310344,"d":"1033"},{"v":102.34482758620689,"d":"102"},0,"0","0"]
[2050,21,{"v":1042.5517241379312,"d":"1043"},{"v":103.3103448275862,"d":"103"},0,"0","0",{"v":1042.5517241379312,"d":"1043"},{"v":103.3103448275862,"d":"103"},0,"0","0"]
[2051,{"$f":"IF(A612<>\"N/A\",B611+1,\"N/A\")","v":22},{"v":1052.3793103448277,"d":"1052"},{"v":104.27586206896552,"d":"104"},0,"0","0",{"v":1052.3793103448277,"d":"1052"},{"v":104.27586206896552,"d":"104"},0,"0","0"]
[2052,{"$f":"IF(A613<>\"N/A\",B612+1,\"N/A\")","v":23},{"v":1062.2068965517242,"d":"1062"},{"v":105.24137931034483,"d":"105"},0,"0","0",{"v":1062.2068965517242,"d":"1062"},{"v":105.24137931034483,"d":"105"},0,"0","0"]
[2053,24,{"v":1072.0344827586207,"d":"1072"},{"v":106.20689655172414,"d":"106"},0,"0","0",{"v":1072.0344827586207,"d":"1072"},{"v":106.20689655172414,"d":"106"},0,"0","0"]
[2054,25,{"v":1081.8620689655172,"d":"1082"},{"v":107.17241379310344,"d":"107"},0,"0","0",{"v":1081.8620689655172,"d":"1082"},{"v":107.17241379310344,"d":"107"},0,"0","0"]
[2055,26,{"v":1091.6896551724137,"d":"1092"},{"v":108.13793103448276,"d":"108"},0,"0","0",{"v":1091.6896551724137,"d":"1092"},{"v":108.13793103448276,"d":"108"},0,"0","0"]
[2056,27,{"v":1101.5172413793102,"d":"1102"},{"v":109.10344827586206,"d":"109"},0,"0","0",{"v":1101.5172413793102,"d":"1102"},{"v":109.10344827586206,"d":"109"},0,"0","0"]
[2057,28,{"v":1111.344827586207,"d":"1111"},{"v":110.06896551724138,"d":"110"},0,"0","0",{"v":1111.344827586207,"d":"1111"},{"v":110.06896551724138,"d":"110"},0,"0","0"]
[2058,29,{"v":1121.1724137931035,"d":"1121"},{"v":111.0344827586207,"d":"111"},0,"0","0",{"v":1121.1724137931035,"d":"1121"},{"v":111.0344827586207,"d":"111"},0,"0","0"]
[2059,30,1131,112,0,"0","0",1131,112,0,"0","0"]
["-"]
["Detour Emissions $ per mile"]
["Table 55. Calculated Emission Inputs"]
["Variable","Value"]
["Detour MOVES Functional Class",{"$f":"VLOOKUP(B$62,Defaults!$B$359:$D$371, 3,TRUE)","v":"Rural Unrestricted"}]
["Detour Average Speed, Rounded",{"$f":"IF(C69>70, 70, IF(C69<5, 10, MROUND(C69,10)))","v":50}]
["-"]
["Table 56. Calculated Emission Outputs"]
["Calendar Year","Analysis Year","NOX - Passenger","SOX - Passenger","PM2.5 - Passenger","CO2 - Passenger","NOX - \nTrucks","SOX - Trucks","PM2.5 - Trucks","CO2 - \nTrucks","Passenger - Non-CO2 Emissions Total","Trucks - Non-CO2 Emissions Total"]
[{"$f":"IF(OR(B35=\"Required\",B35=\"-\"), \"N/A\", B35)","v":2030},{"$f":"IF(A630<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.06965186662968313,"d":"$0.0697"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.28753161385778697,"d":"$0.2875"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"$f":"SUM(G630:I630)","v":{"v":0.12571826081008075,"d":"$0.13"}}]
[{"$f":"IF(A630=\"N/A\",\"N/A\",IF(A630>=$B$35+$B$36-1,\"N/A\",A630+1))","v":2031},{"$f":"IF(A631<>\"N/A\",B630+1,\"N/A\")","v":2},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07100696131119447,"d":"$0.0710"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2931256141273937,"d":"$0.2931"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"$f":"SUM(G631:I631)","v":{"v":0.12571826081008075,"d":"$0.13"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},{"$f":"IF(A632<>\"N/A\",B631+1,\"N/A\")","v":3},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07182001812010128,"d":"$0.0718"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29648201428915777,"d":"$0.2965"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2033,4,{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07317511280161262,"d":"$0.0732"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30207601455876454,"d":"$0.3021"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2034,5,{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0742591885468217,"d":"$0.0743"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3065512147744499,"d":"$0.3066"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2035,6,{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07534326429203078,"d":"$0.0753"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31102641499013534,"d":"$0.3110"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2036,7,{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07642734003723985,"d":"$0.0764"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3155016152058207,"d":"$0.3155"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2037,8,{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0777824347187512,"d":"$0.0778"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3210956154754275,"d":"$0.3211"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2038,9,{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.078595491527658,"d":"$0.0786"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3244520156371915,"d":"$0.3245"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2039,10,{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07967956727286707,"d":"$0.0797"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32892721585287693,"d":"$0.3289"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2040,11,{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07151240714984376,"d":"$0.0715"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30259572144273983,"d":"$0.3026"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2041,12,{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07246909487091192,"d":"$0.0725"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30664382473963264,"d":"$0.3066"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2042,13,{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07366495452224708,"d":"$0.0737"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3117039538607487,"d":"$0.3117"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2043,14,{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07462164224331523,"d":"$0.0746"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31575205715764154,"d":"$0.3158"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2044,15,{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07581750189465042,"d":"$0.0758"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3208121862787576,"d":"$0.3208"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2045,16,{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07677418961571855,"d":"$0.0768"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32486028957565044,"d":"$0.3249"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2046,17,{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07797004926705374,"d":"$0.0780"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32992041869676647,"d":"$0.3299"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2047,18,{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07916590891838893,"d":"$0.0792"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.33498054781788256,"d":"$0.3350"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2048,19,{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0803617685697241,"d":"$0.0804"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34004067693899853,"d":"$0.3400"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2049,20,{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08131845629079223,"d":"$0.0813"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3440887802358914,"d":"$0.3441"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2050,21,{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07902440666773428,"d":"$0.0790"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3306844437642157,"d":"$0.3307"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2051,22,{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07994063167257758,"d":"$0.0799"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.33451846630061244,"d":"$0.3345"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2052,23,{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08085685667742087,"d":"$0.0809"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3383524888370091,"d":"$0.3384"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2053,24,{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2054,25,{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2055,26,{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2056,27,{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2057,28,{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2058,29,{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2059,30,{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321828[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
["-"]
["BCA Annual Calculations"]
["Table 57. BCA Annual Calculations"]
["Calendar Year","Analysis Year","Discounted Safety","Discounted Travel Time","Discounted VOC","Discounted Resilience","Discounted Health and Amenity","Discounted CO2 Emissions","Discounted Non-CO2 Emissions","Discounted Other Environmental","Discounted Maintenance Cost Savings","Discounted Residual Value","Discounted Other Benefits","Total Discounted Benefits","Total Discounted Costs","Net Present Value","7 Percent Discount Rate","3 Percent Discount Rate"]
[{"$f":"IFERROR(\"Pre-Benefits Period\", \"N/A\")","v":"Pre-Benefits Period"},{"$f":"IF(A664>0, 0,0)","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",M259,0)))","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",K259,0)))","v":{"v":-16190057.228284566,"d":"$(16,190,057)"}},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUMIFS(E198:E237, B198:B237, \"<=\"&0)","v":0},"N/A",{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",-(IFERROR(ABS(B264),0)+IFERROR(ABS(B265),0)+IFERROR(ABS(B266),0)+IFERROR(ABS(B267),0)+IFERROR(ABS(B268),0)+IFERROR(ABS(B269),0)+IFERROR(ABS(B270),0)),0)))","v":0},{"$f":"SUM(_xlfn.IFNA(BCACalc321201322829[[#This Row],[Discounted Safety]:[Discounted Other Benefits]],0))","v":{"v":-16190057.228284566,"d":"$(16,190,057)"}},{"$f":"B134","v":{"v":4062314.6112419455,"d":"$4,062,315"}},{"$f":"N664-O664","v":{"v":-20252371.83952651,"d":"$(20,252,372)"}},{"$f":"IF(A664=\"N/A\",0,VLOOKUP(A664,Defaults!$A$290:$B$340,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(A664=\"N/A\", 0,VLOOKUP(A664,Defaults!$A$290:$C$340,3,FALSE))","v":{"$error":"#N/A"}}]
[{"$f":"IF(OR(B35=0,B35=\"Required\"), \"N/A\", B35)","v":2030},{"$f":"IF(A665<>\"N/A\",B664+1,\"N/A\")","v":1},{"$f":"(IF(A665=\"N/A\",0,(\n\n+N(\"Avoided crashes due to CMF\")\n+IF($B$420=\"YES\",IF(OR(A665<$C$425,A665>$C$426),0,(((SUM($H591:$J591)-SUM($C591:$E591))/SUM($C591:$E591))*0.5*$D$440) + ((SUM($C591:$E591)/SUM($C$591:$E$591))*$D$440)))\n\n+N(\"Avoided detour benefits\")\n+IF($B$277=\"YES\",IF(A665=\"N/A\",0, IF(A665>=$C$304, $D$304*$C$68*$C$455*SUM(C591:E591),\nIF( A665>=$C$300, $D$300*$C$68*$C$455*D591+$E$300*$C$68*$C$455*E591,\nIF(A665>=$C$299, $D$299*$C$68*$C$455*D591+$E$299*$C$68*$C$455*E591,\nIF(A665>=$C$298,$D$298*$C$68*$C$455*D591+$E$298*$C$68*$C$455*E591,0)))))*365,0)\n\n+N(\"Avoided detour benefits - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*$C$455*SUM(C591:E591),0),0),0)\n)))*Q665","v":{"v":18397.33712740711,"d":"$18,397"}},{"$f":"(IF($A665=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A665>=$C$466, $A665<=$C$467)),\n($C591+(0.5*($H591-$C591)))*$C$85*$C$91*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+($D591+(0.5*($I591-$D591)))*$C$93*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+(($E591+(0.5*($J591-$E591)))*$C$94+($E591+(0.5*($J591-$E591)))*$C$91*$C$95)*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,\nIF(A665>=$C$304,$D$304*$C$68/$C$69*(($C$93*D591)+($C$91*$C$85*C591)+($C$91*$C$95*E591+E591*$C$94))+IFERROR($D$304*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),\nIF(A665>=$C$300,($D$300*$C$68/$C$69*(($C$93*D591))+($E$300*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$299,($D$299*$C$68/$C$69*(($C$93*D591))+($E$299*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$298,($D$298*$C$68/$C$69*(($C$93*D591))+($E$298*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$329*$B$330*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$337*$B$338*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$313*$B$314*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$321*$B$322*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I591:J591)-SUM(D591:E591))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H591-C591))))\n\n))*Q665)","v":{"v":155660.47580537337,"d":"$155,660"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I591:J591)-SUM(D591:E591))+(Defaults!$B$59*0.5*$C$72*(H591-C591)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D591+$E$300*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D591+$E$299*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D591+$E$298*$C$68*(Defaults!$B$60)*E591,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0),0)))*Q665","v":{"v":275801.1114940844,"d":"$275,801"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A665=\"N/A\",0,(\n(($B$355+($D$355*($B665-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B665-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B665-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B665-1)))*(($B$386-$C$386)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B665-1)))*(($B$387-$C$387)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C591*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C591*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D591*$C$93)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E591*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F591*$C$92/Defaults!$B$258+$G591*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L630*$E591)\n\n))*Q665\n\n+(IF(A665=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J630*$E591))\n\n))*R665,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A665=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K591-F591)*Defaults!$C$254*Defaults!$C$250)\n+((L591-G591)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F591*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K591-F591)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F591*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K591-F591)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F591*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K591-F591)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F591*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K591-F591)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F591*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K591-F591)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F591*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K591-F591)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G591*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G591*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G591*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G591*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G591*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L591-G591)*$C$526*365*0.5,0))),0)*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J630*(I591-D591))+(F630*(H591-C591))+((J591-E591)*J630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304, $D$304*$C$68*((J630*D591)+(F630*C591)+(E591*J630)),\nIF( A665>=$C$300, $D$300*$C$68*J630*D591+$E$300*$C$68*J630*E591,\nIF(A665>=$C$299, $D$299*$C$68*J630*D591+$E$299*$C$68*J630*E591,\nIF(A665>=$C$298,$D$298*$C$68*J630*D591+$E$298*$C$68*J630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0))),0))))*R665","v":{"v":65459.94423570916,"d":"$65,460"}},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L630*(I591-D591))+(K630*(H591-C591))+((J591-E591)*L630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304,$D$304*$C$68*((L630*D591)+(L630*E591)+(K630*C591)),\nIF(A665>=$C$300,$D$300*$C$68*L630*D591+$E$300*$C$68*L630*E591,\nIF(A665>=$C$299,$D$299*$C$68*L630*D591+$E$299*$C$68*L630*E591,\nIF(A665>=$C$298,$D$298*$C$68*L630*D591+$E$298*$C$68*L630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0))),0))))*Q665","v":{"v":26267.60308069959,"d":"$26,268"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I591:J591)-SUM(D591:E591)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H591-C591)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A665=\"N/A\",A665<D$484,A665>E$484),0,\nB$484*(1+C$484)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$485,A665>E$485),0,B$485*(1+C$485)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$486,A665>E$486),0,B$486*(1+C$486)^(B665-1))),0)\n\n))*Q665","v":{"v":773.0788731273576,"d":"$773"}},{"$f":"(IF(A665=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B665-1)))-($B$158*((1+$B$159)^(B665-1)))),0)\n\n+(IFERROR(IF(AND(A665>=$B$164,A665<=($B$165),MOD((A665-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A665>=$B$172,A665<=($B$173),MOD((A665-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A665>=$B$180,A665<=($B$181),MOD((A665-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A665>=$B$188,A665<=($B$189),MOD((A665-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q665))\n\n+IFERROR(SUMIF($A$198:$A$237,A665,$E$198:$E$237),0)","v":0},{"$f":"IFERROR((IF(A665=($B$35+$B$36-1),IFERROR(($A$138*$B$133*($B$138-$B$36)/$B$138),0)+IFERROR(($A$139*$B$133*($B$139-$B$36)/$B$139),0)+IFERROR(($A$140*$B$133*($B$140-$B$36)/$B$140),0)+IFERROR(($A$141*$B$133*($B$141-$B$36)/$B$141),0),0))*Q665, 0)","v":0},{"$f":"IF($B$531=\"YES\",(\nIF(OR(A665=\"N/A\",A665<D$536,A665>E$536),0,B$536*(1+C$536)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$537,A665>E$537),0,B$537*(1+C$537)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$538,A665>E$538),0,B$538*(1+C$538)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$539,A665>E$539),0,B$539*(1+C$539)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$540,A665>E$540),0,B$540*(1+C$540)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$541,A665>E$541),0,B$541*(1+C$541)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$542,A665>E$542),0,B$542*(1+C$542)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$543,A665>E$543),0,B$543*(1+C$543)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$544,A665>E$544),0,B$544*(1+C$544)^(B665-1))\n)*Q665,0)","v":0},{"$f":"C665+D665+E665+F665+G665+H665+L665+M665+K665+J665+I665","v":{"v":542359.550616401,"d":"$542,360"}},0,{"$f":"N665-O665","v":{"v":542359.550616401,"d":"$542,360"}},{"$f":"IF(A665=\"N/A\",0,VLOOKUP(A665,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7833046013764873,"d":"0.78"}},{"$f":"IF(A665=\"N/A\", 0,VLOOKUP(A665,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8534903711901116,"d":"0.85"}}]
[{"$f":"IFERROR(IF(A665=\"N/A\",\"N/A\",IF(A665>=$B$35+$B$36-1,\"N/A\",A665+1)), \"N/A\")","v":2031},2,{"v":18051.064354973558,"d":"$18,051"},{"$f":"(IF($A666=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A666>=$C$466, $A666<=$C$467)),\n($C592+(0.5*($H592-$C592)))*$C$85*$C$91*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+($D592+(0.5*($I592-$D592)))*$C$93*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+(($E592+(0.5*($J592-$E592)))*$C$94+($E592+(0.5*($J592-$E592)))*$C$91*$C$95)*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,\nIF(A666>=$C$304,$D$304*$C$68/$C$69*(($C$93*D592)+($C$91*$C$85*C592)+($C$91*$C$95*E592+E592*$C$94))+IFERROR($D$304*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),\nIF(A666>=$C$300,($D$300*$C$68/$C$69*(($C$93*D592))+($E$300*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$299,($D$299*$C$68/$C$69*(($C$93*D592))+($E$299*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$298,($D$298*$C$68/$C$69*(($C$93*D592))+($E$298*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$329*$B$330*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$337*$B$338*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$313*$B$314*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$321*$B$322*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I592:J592)-SUM(D592:E592))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H592-C592))))\n\n))*Q666)","v":{"v":152715.49629165814,"d":"$152,715"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I592:J592)-SUM(D592:E592))+(Defaults!$B$59*0.5*$C$72*(H592-C592)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D592+$E$300*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D592+$E$299*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D592+$E$298*$C$68*(Defaults!$B$60)*E592,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0),0)))*Q666","v":{"v":270583.16121474997,"d":"$270,583"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A666=\"N/A\",0,(\n(($B$355+($D$355*($B666-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B666-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B666-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B666-1)))*(($B$386-$C$386)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B666-1)))*(($B$387-$C$387)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C592*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C592*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D592*$C$93)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E592*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F592*$C$92/Defaults!$B$258+$G592*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L631*$E592)\n\n))*Q666\n\n+(IF(A666=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J631*$E592))\n\n))*R666,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A666=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K592-F592)*Defaults!$C$254*Defaults!$C$250)\n+((L592-G592)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F592*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K592-F592)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F592*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K592-F592)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F592*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K592-F592)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F592*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K592-F592)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F592*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K592-F592)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F592*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K592-F592)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G592*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G592*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G592*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G592*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G592*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L592-G592)*$C$526*365*0.5,0))),0)*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J631*(I592-D592))+(F631*(H592-C592))+((J592-E592)*J631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304, $D$304*$C$68*((J631*D592)+(F631*C592)+(E592*J631)),\nIF( A666>=$C$300, $D$300*$C$68*J631*D592+$E$300*$C$68*J631*E592,\nIF(A666>=$C$299, $D$299*$C$68*J631*D592+$E$299*$C$68*J631*E592,\nIF(A666>=$C$298,$D$298*$C$68*J631*D592+$E$298*$C$68*J631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0))),0))))*R666","v":{"v":66176.99563445129,"d":"$66,177"}},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L631*(I592-D592))+(K631*(H592-C592))+((J592-E592)*L631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304,$D$304*$C$68*((L631*D592)+(L631*E592)+(K631*C592)),\nIF(A666>=$C$300,$D$300*$C$68*L631*D592+$E$300*$C$68*L631*E592,\nIF(A666>=$C$299,$D$299*$C$68*L631*D592+$E$299*$C$68*L631*E592,\nIF(A666>=$C$298,$D$298*$C$68*L631*D592+$E$298*$C$68*L631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0))),0))))*Q666","v":{"v":25770.63972152429,"d":"$25,771"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I592:J592)-SUM(D592:E592)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H592-C592)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A666=\"N/A\",A666<D$484,A666>E$484),0,\nB$484*(1+C$484)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$485,A666>E$485),0,B$485*(1+C$485)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$486,A666>E$486),0,B$486*(1+C$486)^(B666-1))),0)\n\n))*Q666","v":{"v":758.4528003746778,"d":"$758"}},{"$f":"(IF(A666=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B666-1)))-($B$158*((1+$B$159)^(B666-1)))),0)\n\n+(IFERROR(IF(AND(A666>=$B$164,A666<=($B$165),MOD((A666-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A666>=$B$172,A666<=($B$173),MOD((A666-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A666>=$B$180,A666<=($B$181),MOD((A666-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A666>=$B$188,A666<=($B$189),MOD((A666-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q666))\n\n+IFERROR(SUMIF($A$198:$A$237,A666,$E$198:$E$237),0)","v":0},0,{"$f":"IF($B$531=\"YES\",(\nIF(OR(A666=\"N/A\",A666<D$536,A666>E$536),0,B$536*(1+C$536)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$537,A666>E$537),0,B$537*(1+C$537)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$538,A666>E$538),0,B$538*(1+C$538)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$539,A666>E$539),0,B$539*(1+C$539)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$540,A666>E$540),0,B$540*(1+C$540)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$541,A666>E$541),0,B$541*(1+C$541)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$542,A666>E$542),0,B$542*(1+C$542)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$543,A666>E$543),0,B$543*(1+C$543)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$544,A666>E$544),0,B$544*(1+C$544)^(B666-1))\n)*Q666,0)","v":0},{"$f":"C666+D666+E666+F666+G666+H666+L666+M666+K666+J666+I666","v":{"v":534055.8100177319,"d":"$534,056"}},0,{"$f":"N666-O666","v":{"v":534055.8100177319,"d":"$534,056"}},{"$f":"IF(A666=\"N/A\",0,VLOOKUP(A666,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7597522806755455,"d":"0.76"}},{"$f":"IF(A666=\"N/A\", 0,VLOOKUP(A666,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8367552658726585,"d":"0.84"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},3,{"v":17708.98233570975,"d":"$17,709"},{"$f":"(IF($A667=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A667>=$C$466, $A667<=$C$467)),\n($C593+(0.5*($H593-$C593)))*$C$85*$C$91*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+($D593+(0.5*($I593-$D593)))*$C$93*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+(($E593+(0.5*($J593-$E593)))*$C$94+($E593+(0.5*($J593-$E593)))*$C$91*$C$95)*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A667=\"N/A\",0,\nIF(A667>=$C$304,$D$304*$C$68/$C$69*(($C$93*D593)+($C$91*$C$85*C593)+($C$91*$C$95*E593+E593*$C$94))+IFERROR($D$304*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),\nIF(A667>=$C$300,($D$300*$C$68/$C$69*(($C$93*D593))+($E$300*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$299,($D$299*$C$68/$C$69*(($C$93*D593))+($E$299*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$298,($D$298*$C$68/$C$69*(($C$93*D593))+($E$298*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$329*$B$330*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$337*$B$338*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$313*$B$314*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$321*$B$322*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I593:J593)-SUM(D593:E593))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H593-C593))))\n\n))*Q667)","v":{"v":149806.88618681746,"d":"$149,807"}},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I593:J593)-SUM(D593:E593))+(Defaults!$B$59*0.5*$C$72*(H593-C593)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D593+$E$300*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D593+$E$299*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D593+$E$298*$C$68*(Defaults!$B$60)*E593,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0),0)))*Q667","v":{"v":265429.65069342154,"d":"$265,430"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A667=\"N/A\",0,(\n(($B$355+($D$355*($B667-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B667-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B667-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B667-1)))*(($B$386-$C$386)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B667-1)))*(($B$387-$C$387)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C593*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C593*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D593*$C$93)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E593*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F593*$C$92/Defaults!$B$258+$G593*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L632*$E593)\n\n))*Q667\n\n+(IF(A667=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J632*$E593))\n\n))*R667,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A667=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K593-F593)*Defaults!$C$254*Defaults!$C$250)\n+((L593-G593)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F593*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K593-F593)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F593*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K593-F593)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F593*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K593-F593)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F593*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K593-F593)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F593*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K593-F593)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F593*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K593-F593)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G593*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G593*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G593*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G593*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G593*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L593-G593)*$C$526*365*0.5,0))),0)*Q667","v":0},{"v":66368.0094347664,"d":"$66,368"},{"v":25279.8136762153,"d":"$25,280"},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I593:J593)-SUM(D593:E593)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H593-C593)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A667=\"N/A\",A667<D$484,A667>E$484),0,\nB$484*(1+C$484)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$485,A667>E$485),0,B$485*(1+C$485)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$486,A667>E$486),0,B$486*(1+C$486)^(B667-1))),0)\n\n))*Q667","v":{"v":744.0073542164088,"d":"$744"}},0,0,0,{"v":525337.3496811469,"d":"$525,337"},0,{"v":525337.3496811469,"d":"$525,337"},{"$f":"IF(A667=\"N/A\",0,VLOOKUP(A667,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7369081286862711,"d":"0.74"}},{"$f":"IF(A667=\"N/A\", 0,VLOOKUP(A667,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8203482998751553,"d":"0.82"}}]
[2033,4,{"v":17371.152113069005,"d":"$17,371"},{"$f":"(IF($A668=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A668>=$C$466, $A668<=$C$467)),\n($C594+(0.5*($H594-$C594)))*$C$85*$C$91*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+($D594+(0.5*($I594-$D594)))*$C$93*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+(($E594+(0.5*($J594-$E594)))*$C$94+($E594+(0.5*($J594-$E594)))*$C$91*$C$95)*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A668=\"N/A\",0,\nIF(A668>=$C$304,$D$304*$C$68/$C$69*(($C$93*D594)+($C$91*$C$85*C594)+($C$91*$C$95*E594+E594*$C$94))+IFERROR($D$304*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),\nIF(A668>=$C$300,($D$300*$C$68/$C$69*(($C$93*D594))+($E$300*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$299,($D$299*$C$68/$C$69*(($C$93*D594))+($E$299*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$298,($D$298*$C$68/$C$69*(($C$93*D594))+($E$298*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$329*$B$330*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$337*$B$338*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$313*$B$314*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$321*$B$322*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I594:J594)-SUM(D594:E594))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H594-C594))))\n\n))*Q668)","v":{"v":146935.12087984363,"d":"$146,935"}},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I594:J594)-SUM(D594:E594))+(Defaults!$B$59*0.5*$C$72*(H594-C594)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D594+$E$300*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D594+$E$299*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D594+$E$298*$C$68*(Defaults!$B$60)*E594,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0),0)))*Q668","v":{"v":260341.42223005858,"d":"$260,341"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A668=\"N/A\",0,(\n(($B$355+($D$355*($B668-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B668-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B668-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B668-1)))*(($B$386-$C$386)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B668-1)))*(($B$387-$C$387)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C594*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C594*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D594*$C$93)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E594*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F594*$C$92/Defaults!$B$258+$G594*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L633*$E594)\n\n))*Q668\n\n+(IF(A668=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J633*$E594))\n\n))*R668,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A668=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K594-F594)*Defaults!$C$254*Defaults!$C$250)\n+((L594-G594)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F594*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K594-F594)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F594*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K594-F594)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F594*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K594-F594)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F594*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K594-F594)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F594*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K594-F594)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F594*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K594-F594)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G594*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G594*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G594*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G594*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G594*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L594-G594)*$C$526*365*0.5,0))),0)*Q668","v":0},{"v":67039.22937330656,"d":"$67,039"},{"v":24795.205166352924,"d":"$24,795"},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I594:J594)-SUM(D594:E594)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H594-C594)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A668=\"N/A\",A668<D$484,A668>E$484),0,\nB$484*(1+C$484)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$485,A668>E$485),0,B$485*(1+C$485)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$486,A668>E$486),0,B$486*(1+C$486)^(B668-1))),0)\n\n))*Q668","v":{"v":729.744895644861,"d":"$730"}},0,0,0,{"v":517211.8746582755,"d":"$517,212"},0,{"v":517211.8746582755,"d":"$517,212"},{"$f":"IF(A668=\"N/A\",0,VLOOKUP(A668,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7147508522660244,"d":"0.71"}},{"$f":"IF(A668=\"N/A\", 0,VLOOKUP(A668,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8042630390932897,"d":"0.80"}}]
[2034,5,{"v":17037.627270839228,"d":"$17,038"},{"$f":"(IF($A669=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A669>=$C$466, $A669<=$C$467)),\n($C595+(0.5*($H595-$C595)))*$C$85*$C$91*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+($D595+(0.5*($I595-$D595)))*$C$93*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+(($E595+(0.5*($J595-$E595)))*$C$94+($E595+(0.5*($J595-$E595)))*$C$91*$C$95)*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A669=\"N/A\",0,\nIF(A669>=$C$304,$D$304*$C$68/$C$69*(($C$93*D595)+($C$91*$C$85*C595)+($C$91*$C$95*E595+E595*$C$94))+IFERROR($D$304*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),\nIF(A669>=$C$300,($D$300*$C$68/$C$69*(($C$93*D595))+($E$300*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$299,($D$299*$C$68/$C$69*(($C$93*D595))+($E$299*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$298,($D$298*$C$68/$C$69*(($C$93*D595))+($E$298*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$329*$B$330*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$337*$B$338*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$313*$B$314*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$321*$B$322*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I595:J595)-SUM(D595:E595))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H595-C595))))\n\n))*Q669)","v":{"v":144100.6142910418,"d":"$144,101"}},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I595:J595)-SUM(D595:E595))+(Defaults!$B$59*0.5*$C$72*(H595-C595)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D595+$E$300*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D595+$E$299*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D595+$E$298*$C$68*(Defaults!$B$60)*E595,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0),0)))*Q669","v":{"v":255319.209213658,"d":"$255,319"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A669=\"N/A\",0,(\n(($B$355+($D$355*($B669-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B669-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B669-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B669-1)))*(($B$386-$C$386)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B669-1)))*(($B$387-$C$387)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C595*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C595*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D595*$C$93)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E595*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F595*$C$92/Defaults!$B$258+$G595*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L634*$E595)\n\n))*Q669\n\n+(IF(A669=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J634*$E595))\n\n))*R669,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A669=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K595-F595)*Defaults!$C$254*Defaults!$C$250)\n+((L595-G595)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F595*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K595-F595)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F595*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K595-F595)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F595*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K595-F595)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F595*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K595-F595)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F595*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K595-F595)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F595*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K595-F595)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G595*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G595*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G595*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G595*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G595*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L595-G595)*$C$526*365*0.5,0))),0)*Q669","v":0},{"v":67439.52816888668,"d":"$67,440"},{"v":24316.88404071684,"d":"$24,317"},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I595:J595)-SUM(D595:E595)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H595-C595)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A669=\"N/A\",A669<D$484,A669>E$484),0,\nB$484*(1+C$484)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$485,A669>E$485),0,B$485*(1+C$485)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$486,A669>E$486),0,B$486*(1+C$486)^(B669-1))),0)\n\n))*Q669","v":{"v":715.667480371617,"d":"$716"}},0,0,0,{"v":508929.53046551417,"d":"$508,930"},0,{"v":508929.53046551417,"d":"$508,930"},{"$f":"IF(A669=\"N/A\",0,VLOOKUP(A669,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6932597985121478,"d":"0.69"}},{"$f":"IF(A669=\"N/A\", 0,VLOOKUP(A669,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7884931755816564,"d":"0.79"}}]
[2035,6,{"v":16708.45432654772,"d":"$16,708"},{"$f":"(IF($A670=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A670>=$C$466, $A670<=$C$467)),\n($C596+(0.5*($H596-$C596)))*$C$85*$C$91*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+($D596+(0.5*($I596-$D596)))*$C$93*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+(($E596+(0.5*($J596-$E596)))*$C$94+($E596+(0.5*($J596-$E596)))*$C$91*$C$95)*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A670=\"N/A\",0,\nIF(A670>=$C$304,$D$304*$C$68/$C$69*(($C$93*D596)+($C$91*$C$85*C596)+($C$91*$C$95*E596+E596*$C$94))+IFERROR($D$304*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),\nIF(A670>=$C$300,($D$300*$C$68/$C$69*(($C$93*D596))+($E$300*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$299,($D$299*$C$68/$C$69*(($C$93*D596))+($E$299*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$298,($D$298*$C$68/$C$69*(($C$93*D596))+($E$298*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$329*$B$330*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$337*$B$338*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$313*$B$314*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$321*$B$322*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I596:J596)-SUM(D596:E596))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H596-C596))))\n\n))*Q670)","v":{"v":141303.72213870933,"d":"$141,304"}},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I596:J596)-SUM(D596:E596))+(Defaults!$B$59*0.5*$C$72*(H596-C596)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D596+$E$300*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D596+$E$299*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D596+$E$298*$C$68*(Defaults!$B$60)*E596,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0),0)))*Q670","v":{"v":250363.6419101964,"d":"$250,364"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A670=\"N/A\",0,(\n(($B$355+($D$355*($B670-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B670-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B670-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B670-1)))*(($B$386-$C$386)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B670-1)))*(($B$387-$C$387)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C596*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C596*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D596*$C$93)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E596*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F596*$C$92/Defaults!$B$258+$G596*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L635*$E596)\n\n))*Q670\n\n+(IF(A670=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J635*$E596))\n\n))*R670,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A670=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K596-F596)*Defaults!$C$254*Defaults!$C$250)\n+((L596-G596)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F596*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K596-F596)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F596*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K596-F596)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F596*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K596-F596)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F596*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K596-F596)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F596*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K596-F596)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F596*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K596-F596)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G596*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G596*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G596*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G596*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G596*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L596-G596)*$C$526*365*0.5,0))),0)*Q670","v":0},{"v":67819.56806940702,"d":"$67,820"},{"v":23844.91032653616,"d":"$23,845"},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I596:J596)-SUM(D596:E596)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H596-C596)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A670=\"N/A\",A670<D$484,A670>E$484),0,\nB$484*(1+C$484)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$485,A670>E$485),0,B$485*(1+C$485)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$486,A670>E$486),0,B$486*(1+C$486)^(B670-1))),0)\n\n))*Q670","v":{"v":701.776875051308,"d":"$702"}},0,0,0,{"v":500742.07364644797,"d":"$500,742"},0,{"v":500742.07364644797,"d":"$500,742"},{"$f":"IF(A670=\"N/A\",0,VLOOKUP(A670,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6724149355112976,"d":"0.67"}},{"$f":"IF(A670=\"N/A\", 0,VLOOKUP(A670,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7730325250800554,"d":"0.77"}}]
[2036,7,{"v":16383.673107952374,"d":"$16,384"},{"$f":"(IF($A671=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A671>=$C$466, $A671<=$C$467)),\n($C597+(0.5*($H597-$C597)))*$C$85*$C$91*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+($D597+(0.5*($I597-$D597)))*$C$93*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+(($E597+(0.5*($J597-$E597)))*$C$94+($E597+(0.5*($J597-$E597)))*$C$91*$C$95)*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A671=\"N/A\",0,\nIF(A671>=$C$304,$D$304*$C$68/$C$69*(($C$93*D597)+($C$91*$C$85*C597)+($C$91*$C$95*E597+E597*$C$94))+IFERROR($D$304*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),\nIF(A671>=$C$300,($D$300*$C$68/$C$69*(($C$93*D597))+($E$300*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$299,($D$299*$C$68/$C$69*(($C$93*D597))+($E$299*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$298,($D$298*$C$68/$C$69*(($C$93*D597))+($E$298*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$329*$B$330*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$337*$B$338*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$313*$B$314*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$321*$B$322*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I597:J597)-SUM(D597:E597))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H597-C597))))\n\n))*Q671)","v":{"v":138544.74506494298,"d":"$138,545"}},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I597:J597)-SUM(D597:E597))+(Defaults!$B$59*0.5*$C$72*(H597-C597)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D597+$E$300*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D597+$E$299*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D597+$E$298*$C$68*(Defaults!$B$60)*E597,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0),0)))*Q671","v":{"v":245475.25300097276,"d":"$245,475"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A671=\"N/A\",0,(\n(($B$355+($D$355*($B671-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B671-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B671-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B671-1)))*(($B$386-$C$386)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B671-1)))*(($B$387-$C$387)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C597*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C597*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D597*$C$93)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E597*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F597*$C$92/Defaults!$B$258+$G597*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L636*$E597)\n\n))*Q671\n\n+(IF(A671=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J636*$E597))\n\n))*R671,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A671=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K597-F597)*Defaults!$C$254*Defaults!$C$250)\n+((L597-G597)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F597*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K597-F597)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F597*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K597-F597)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F597*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K597-F597)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F597*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K597-F597)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F597*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K597-F597)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F597*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K597-F597)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G597*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G597*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G597*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G597*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G597*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L597-G597)*$C$526*365*0.5,0))),0)*Q671","v":0},{"v":68179.57368842525,"d":"$68,180"},{"v":23379.33475696731,"d":"$23,379"},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I597:J597)-SUM(D597:E597)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H597-C597)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A671=\"N/A\",A671<D$484,A671>E$484),0,\nB$484*(1+C$484)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$485,A671>E$485),0,B$485*(1+C$485)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$486,A671>E$486),0,B$486*(1+C$486)^(B671-1))),0)\n\n))*Q671","v":{"v":688.0745728057569,"d":"$688"}},0,0,0,{"v":492650.65419206646,"d":"$492,651"},0,{"v":492650.65419206646,"d":"$492,651"},{"$f":"IF(A671=\"N/A\",0,VLOOKUP(A671,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6521968336676021,"d":"0.65"}},{"$f":"IF(A671=\"N/A\", 0,VLOOKUP(A671,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7578750245882895,"d":"0.76"}}]
[2037,8,{"v":16063.317113280807,"d":"$16,063"},{"$f":"(IF($A672=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A672>=$C$466, $A672<=$C$467)),\n($C598+(0.5*($H598-$C598)))*$C$85*$C$91*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+($D598+(0.5*($I598-$D598)))*$C$93*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+(($E598+(0.5*($J598-$E598)))*$C$94+($E598+(0.5*($J598-$E598)))*$C$91*$C$95)*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A672=\"N/A\",0,\nIF(A672>=$C$304,$D$304*$C$68/$C$69*(($C$93*D598)+($C$91*$C$85*C598)+($C$91*$C$95*E598+E598*$C$94))+IFERROR($D$304*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),\nIF(A672>=$C$300,($D$300*$C$68/$C$69*(($C$93*D598))+($E$300*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$299,($D$299*$C$68/$C$69*(($C$93*D598))+($E$299*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$298,($D$298*$C$68/$C$69*(($C$93*D598))+($E$298*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$329*$B$330*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$337*$B$338*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$313*$B$314*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$321*$B$322*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I598:J598)-SUM(D598:E598))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H598-C598))))\n\n))*Q672)","v":{"v":135823.9316260926,"d":"$135,824"}},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I598:J598)-SUM(D598:E598))+(Defaults!$B$59*0.5*$C$72*(H598-C598)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D598+$E$300*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D598+$E$299*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D598+$E$298*$C$68*(Defaults!$B$60)*E598,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0),0)))*Q672","v":{"v":240654.48288113056,"d":"$240,654"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A672=\"N/A\",0,(\n(($B$355+($D$355*($B672-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B672-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B672-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B672-1)))*(($B$386-$C$386)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B672-1)))*(($B$387-$C$387)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C598*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C598*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D598*$C$93)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E598*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F598*$C$92/Defaults!$B$258+$G598*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L637*$E598)\n\n))*Q672\n\n+(IF(A672=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J637*$E598))\n\n))*R672,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A672=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K598-F598)*Defaults!$C$254*Defaults!$C$250)\n+((L598-G598)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F598*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K598-F598)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F598*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K598-F598)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F598*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K598-F598)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F598*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K598-F598)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F598*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K598-F598)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F598*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K598-F598)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G598*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G598*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G598*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G598*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G598*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L598-G598)*$C$526*365*0.5,0))),0)*Q672","v":0},{"v":68759.35641499069,"d":"$68,759"},{"v":22920.199275731124,"d":"$22,920"},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I598:J598)-SUM(D598:E598)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H598-C598)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A672=\"N/A\",A672<D$484,A672>E$484),0,\nB$484*(1+C$484)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$485,A672>E$485),0,B$485*(1+C$485)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$486,A672>E$486),0,B$486*(1+C$486)^(B672-1))),0)\n\n))*Q672","v":{"v":674.5618080758962,"d":"$675"}},0,0,0,{"v":484895.84911930165,"d":"$484,896"},0,{"v":484895.84911930165,"d":"$484,896"},{"$f":"IF(A672=\"N/A\",0,VLOOKUP(A672,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6325866475922426,"d":"0.63"}},{"$f":"IF(A672=\"N/A\", 0,VLOOKUP(A672,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7430147299885193,"d":"0.74"}}]
[2038,9,{"v":15747.41385585421,"d":"$15,747"},{"$f":"(IF($A673=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A673>=$C$466, $A673<=$C$467)),\n($C599+(0.5*($H599-$C599)))*$C$85*$C$91*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+($D599+(0.5*($I599-$D599)))*$C$93*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+(($E599+(0.5*($J599-$E599)))*$C$94+($E599+(0.5*($J599-$E599)))*$C$91*$C$95)*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A673=\"N/A\",0,\nIF(A673>=$C$304,$D$304*$C$68/$C$69*(($C$93*D599)+($C$91*$C$85*C599)+($C$91*$C$95*E599+E599*$C$94))+IFERROR($D$304*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),\nIF(A673>=$C$300,($D$300*$C$68/$C$69*(($C$93*D599))+($E$300*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$299,($D$299*$C$68/$C$69*(($C$93*D599))+($E$299*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$298,($D$298*$C$68/$C$69*(($C$93*D599))+($E$298*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$329*$B$330*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$337*$B$338*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$313*$B$314*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$321*$B$322*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I599:J599)-SUM(D599:E599))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H599-C599))))\n\n))*Q673)","v":{"v":133141.48115317497,"d":"$133,141"}},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I599:J599)-SUM(D599:E599))+(Defaults!$B$59*0.5*$C$72*(H599-C599)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D599+$E$300*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D599+$E$299*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D599+$E$298*$C$68*(Defaults!$B$60)*E599,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0),0)))*Q673","v":{"v":235901.68472777307,"d":"$235,902"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A673=\"N/A\",0,(\n(($B$355+($D$355*($B673-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B673-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B673-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B673-1)))*(($B$386-$C$386)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B673-1)))*(($B$387-$C$387)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C599*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C599*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D599*$C$93)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E599*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F599*$C$92/Defaults!$B$258+$G599*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L638*$E599)\n\n))*Q673\n\n+(IF(A673=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J638*$E599))\n\n))*R673,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A673=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K599-F599)*Defaults!$C$254*Defaults!$C$250)\n+((L599-G599)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F599*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K599-F599)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F599*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K599-F599)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F599*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K599-F599)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F599*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K599-F599)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F599*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K599-F599)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F599*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K599-F599)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G599*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G599*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G599*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G599*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G599*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L599-G599)*$C$526*365*0.5,0))),0)*Q673","v":0},{"v":68840.41569212507,"d":"$68,840"},{"v":22467.53751980577,"d":"$22,468"},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I599:J599)-SUM(D599:E599)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H599-C599)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A673=\"N/A\",A673<D$484,A673>E$484),0,\nB$484*(1+C$484)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$485,A673>E$485),0,B$485*(1+C$485)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$486,A673>E$486),0,B$486*(1+C$486)^(B673-1))),0)\n\n))*Q673","v":{"v":661.2395708278488,"d":"$661"}},0,0,0,{"v":476759.772519561,"d":"$476,760"},0,{"v":476759.772519561,"d":"$476,760"},{"$f":"IF(A673=\"N/A\",0,VLOOKUP(A673,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6135660985375776,"d":"0.61"}},{"$f":"IF(A673=\"N/A\", 0,VLOOKUP(A673,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7284458137142344,"d":"0.73"}}]
[2039,10,{"v":15435.985193709434,"d":"$15,436"},{"$f":"(IF($A674=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A674>=$C$466, $A674<=$C$467)),\n($C600+(0.5*($H600-$C600)))*$C$85*$C$91*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+($D600+(0.5*($I600-$D600)))*$C$93*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+(($E600+(0.5*($J600-$E600)))*$C$94+($E600+(0.5*($J600-$E600)))*$C$91*$C$95)*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A674=\"N/A\",0,\nIF(A674>=$C$304,$D$304*$C$68/$C$69*(($C$93*D600)+($C$91*$C$85*C600)+($C$91*$C$95*E600+E600*$C$94))+IFERROR($D$304*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),\nIF(A674>=$C$300,($D$300*$C$68/$C$69*(($C$93*D600))+($E$300*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$299,($D$299*$C$68/$C$69*(($C$93*D600))+($E$299*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$298,($D$298*$C$68/$C$69*(($C$93*D600))+($E$298*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$329*$B$330*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$337*$B$338*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$313*$B$314*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$321*$B$322*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I600:J600)-SUM(D600:E600))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H600-C600))))\n\n))*Q674)","v":{"v":130497.54648736326,"d":"$130,498"}},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I600:J600)-SUM(D600:E600))+(Defaults!$B$59*0.5*$C$72*(H600-C600)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D600+$E$300*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D600+$E$299*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D600+$E$298*$C$68*(Defaults!$B$60)*E600,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0),0)))*Q674","v":{"v":231217.12934673764,"d":"$231,217"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A674=\"N/A\",0,(\n(($B$355+($D$355*($B674-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B674-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B674-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B674-1)))*(($B$386-$C$386)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B674-1)))*(($B$387-$C$387)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C600*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C600*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D600*$C$93)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E600*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F600*$C$92/Defaults!$B$258+$G600*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L639*$E600)\n\n))*Q674\n\n+(IF(A674=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J639*$E600))\n\n))*R674,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A674=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K600-F600)*Defaults!$C$254*Defaults!$C$250)\n+((L600-G600)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F600*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K600-F600)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F600*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K600-F600)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F600*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K600-F600)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F600*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K600-F600)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F600*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K600-F600)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F600*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K600-F600)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G600*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G600*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G600*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G600*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G600*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L600-G600)*$C$526*365*0.5,0))),0)*Q674","v":0},{"v":69141.73490247814,"d":"$69,142"},{"v":22021.37528103889,"d":"$22,021"},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I600:J600)-SUM(D600:E600)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H600-C600)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A674=\"N/A\",A674<D$484,A674>E$484),0,\nB$484*(1+C$484)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$485,A674>E$485),0,B$485*(1+C$485)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$486,A674>E$486),0,B$486*(1+C$486)^(B674-1))),0)\n\n))*Q674","v":{"v":648.1086201385826,"d":"$648"}},0,0,0,{"v":468961.87983146595,"d":"$468,962"},0,{"v":468961.87983146595,"d":"$468,962"},{"$f":"IF(A674=\"N/A\",0,VLOOKUP(A674,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5951174573594351,"d":"0.60"}},{"$f":"IF(A674=\"N/A\", 0,VLOOKUP(A674,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7141625624649357,"d":"0.71"}}]
[2040,11,{"v":15129.047644809776,"d":"$15,129"},{"$f":"(IF($A675=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A675>=$C$466, $A675<=$C$467)),\n($C601+(0.5*($H601-$C601)))*$C$85*$C$91*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+($D601+(0.5*($I601-$D601)))*$C$93*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+(($E601+(0.5*($J601-$E601)))*$C$94+($E601+(0.5*($J601-$E601)))*$C$91*$C$95)*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A675=\"N/A\",0,\nIF(A675>=$C$304,$D$304*$C$68/$C$69*(($C$93*D601)+($C$91*$C$85*C601)+($C$91*$C$95*E601+E601*$C$94))+IFERROR($D$304*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),\nIF(A675>=$C$300,($D$300*$C$68/$C$69*(($C$93*D601))+($E$300*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$299,($D$299*$C$68/$C$69*(($C$93*D601))+($E$299*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$298,($D$298*$C$68/$C$69*(($C$93*D601))+($E$298*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$329*$B$330*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$337*$B$338*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$313*$B$314*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$321*$B$322*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I601:J601)-SUM(D601:E601))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H601-C601))))\n\n))*Q675)","v":{"v":127892.23659548014,"d":"$127,892"}},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I601:J601)-SUM(D601:E601))+(Defaults!$B$59*0.5*$C$72*(H601-C601)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D601+$E$300*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D601+$E$299*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D601+$E$298*$C$68*(Defaults!$B$60)*E601,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0),0)))*Q675","v":{"v":226601.00980675675,"d":"$226,601"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A675=\"N/A\",0,(\n(($B$355+($D$355*($B675-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B675-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B675-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B675-1)))*(($B$386-$C$386)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B675-1)))*(($B$387-$C$387)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C601*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C601*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D601*$C$93)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E601*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F601*$C$92/Defaults!$B$258+$G601*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L640*$E601)\n\n))*Q675\n\n+(IF(A675=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J640*$E601))\n\n))*R675,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A675=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K601-F601)*Defaults!$C$254*Defaults!$C$250)\n+((L601-G601)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F601*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K601-F601)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F601*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K601-F601)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F601*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K601-F601)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F601*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K601-F601)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F601*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K601-F601)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F601*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K601-F601)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G601*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G601*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G601*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G601*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G601*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L601-G601)*$C$526*365*0.5,0))),0)*Q675","v":0},{"v":63009.14348714774,"d":"$63,009"},{"v":9684.04909431079,"d":"$9,684"},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I601:J601)-SUM(D601:E601)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H601-C601)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A675=\"N/A\",A675<D$484,A675>E$484),0,\nB$484*(1+C$484)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$485,A675>E$485),0,B$485*(1+C$485)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$486,A675>E$486),0,B$486*(1+C$486)^(B675-1))),0)\n\n))*Q675","v":{"v":635.169497185606,"d":"$635"}},0,0,0,{"v":442950.65612569085,"d":"$442,951"},0,{"v":442950.65612569085,"d":"$442,951"},{"$f":"IF(A675=\"N/A\",0,VLOOKUP(A675,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5772235279916927,"d":"0.58"}},{"$f":"IF(A675=\"N/A\", 0,VLOOKUP(A675,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7001593749656233,"d":"0.70"}}]
[2041,12,{"v":14826.612688413146,"d":"$14,827"},{"$f":"(IF($A676=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A676>=$C$466, $A676<=$C$467)),\n($C602+(0.5*($H602-$C602)))*$C$85*$C$91*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+($D602+(0.5*($I602-$D602)))*$C$93*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+(($E602+(0.5*($J602-$E602)))*$C$94+($E602+(0.5*($J602-$E602)))*$C$91*$C$95)*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A676=\"N/A\",0,\nIF(A676>=$C$304,$D$304*$C$68/$C$69*(($C$93*D602)+($C$91*$C$85*C602)+($C$91*$C$95*E602+E602*$C$94))+IFERROR($D$304*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),\nIF(A676>=$C$300,($D$300*$C$68/$C$69*(($C$93*D602))+($E$300*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$299,($D$299*$C$68/$C$69*(($C$93*D602))+($E$299*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$298,($D$298*$C$68/$C$69*(($C$93*D602))+($E$298*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$329*$B$330*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$337*$B$338*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$313*$B$314*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$321*$B$322*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I602:J602)-SUM(D602:E602))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H602-C602))))\n\n))*Q676)","v":{"v":125325.61907023563,"d":"$125,326"}},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I602:J602)-SUM(D602:E602))+(Defaults!$B$59*0.5*$C$72*(H602-C602)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D602+$E$300*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D602+$E$299*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D602+$E$298*$C$68*(Defaults!$B$60)*E602,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0),0)))*Q676","v":{"v":222053.44586941076,"d":"$222,053"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A676=\"N/A\",0,(\n(($B$355+($D$355*($B676-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B676-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B676-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B676-1)))*(($B$386-$C$386)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B676-1)))*(($B$387-$C$387)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C602*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C602*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D602*$C$93)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E602*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F602*$C$92/Defaults!$B$258+$G602*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L641*$E602)\n\n))*Q676\n\n+(IF(A676=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J641*$E602))\n\n))*R676,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A676=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K602-F602)*Defaults!$C$254*Defaults!$C$250)\n+((L602-G602)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F602*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K602-F602)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F602*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K602-F602)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F602*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K602-F602)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F602*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K602-F602)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F602*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K602-F602)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F602*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K602-F602)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G602*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G602*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G602*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G602*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G602*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L602-G602)*$C$526*365*0.5,0))),0)*Q676","v":0},{"v":63245.43528314396,"d":"$63,245"},{"v":9489.703833156254,"d":"$9,490"},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I602:J602)-SUM(D602:E602)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H602-C602)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A676=\"N/A\",A676<D$484,A676>E$484),0,\nB$484*(1+C$484)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$485,A676>E$485),0,B$485*(1+C$485)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$486,A676>E$486),0,B$486*(1+C$486)^(B676-1))),0)\n\n))*Q676","v":{"v":622.4225376642573,"d":"$622"}},0,0,0,{"v":435563.239282024,"d":"$435,563"},0,{"v":435563.239282024,"d":"$435,563"},{"$f":"IF(A676=\"N/A\",0,VLOOKUP(A676,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5598676314177428,"d":"0.56"}},{"$f":"IF(A676=\"N/A\", 0,VLOOKUP(A676,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.686430759770219,"d":"0.69"}}]
[2042,13,{"v":14528.68705314506,"d":"$14,529"},{"$f":"(IF($A677=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A677>=$C$466, $A677<=$C$467)),\n($C603+(0.5*($H603-$C603)))*$C$85*$C$91*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+($D603+(0.5*($I603-$D603)))*$C$93*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+(($E603+(0.5*($J603-$E603)))*$C$94+($E603+(0.5*($J603-$E603)))*$C$91*$C$95)*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A677=\"N/A\",0,\nIF(A677>=$C$304,$D$304*$C$68/$C$69*(($C$93*D603)+($C$91*$C$85*C603)+($C$91*$C$95*E603+E603*$C$94))+IFERROR($D$304*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),\nIF(A677>=$C$300,($D$300*$C$68/$C$69*(($C$93*D603))+($E$300*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$299,($D$299*$C$68/$C$69*(($C$93*D603))+($E$299*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$298,($D$298*$C$68/$C$69*(($C$93*D603))+($E$298*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$329*$B$330*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$337*$B$338*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$313*$B$314*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$321*$B$322*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I603:J603)-SUM(D603:E603))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H603-C603))))\n\n))*Q677)","v":{"v":122797.72251977795,"d":"$122,798"}},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I603:J603)-SUM(D603:E603))+(Defaults!$B$59*0.5*$C$72*(H603-C603)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D603+$E$300*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D603+$E$299*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D603+$E$298*$C$68*(Defaults!$B$60)*E603,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0),0)))*Q677","v":{"v":217574.48822296233,"d":"$217,574"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A677=\"N/A\",0,(\n(($B$355+($D$355*($B677-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B677-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B677-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B677-1)))*(($B$386-$C$386)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B677-1)))*(($B$387-$C$387)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C603*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C603*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D603*$C$93)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E603*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F603*$C$92/Defaults!$B$258+$G603*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L642*$E603)\n\n))*Q677\n\n+(IF(A677=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J642*$E603))\n\n))*R677,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A677=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K603-F603)*Defaults!$C$254*Defaults!$C$250)\n+((L603-G603)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F603*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K603-F603)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F603*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K603-F603)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F603*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K603-F603)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F603*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K603-F603)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F603*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K603-F603)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F603*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K603-F603)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G603*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G603*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G603*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G603*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G603*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L603-G603)*$C$526*365*0.5,0))),0)*Q677","v":0},{"v":63671.667104255095,"d":"$63,672"},{"v":9298.290539029565,"d":"$9,298"},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I603:J603)-SUM(D603:E603)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H603-C603)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A677=\"N/A\",A677<D$484,A677>E$484),0,\nB$484*(1+C$484)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$485,A677>E$485),0,B$485*(1+C$485)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$486,A677>E$486),0,B$486*(1+C$486)^(B677-1))),0)\n\n))*Q677","v":{"v":609.8678836552731,"d":"$610"}},0,0,0,{"v":428480.72332282533,"d":"$428,481"},0,{"v":428480.72332282533,"d":"$428,481"},{"$f":"IF(A677=\"N/A\",0,VLOOKUP(A677,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5430335901239018,"d":"0.54"}},{"$f":"IF(A677=\"N/A\", 0,VLOOKUP(A677,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6729713331080578,"d":"0.67"}}]
[2043,14,{"v":14235.272992303548,"d":"$14,235"},{"$f":"(IF($A678=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A678>=$C$466, $A678<=$C$467)),\n($C604+(0.5*($H604-$C604)))*$C$85*$C$91*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+($D604+(0.5*($I604-$D604)))*$C$93*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+(($E604+(0.5*($J604-$E604)))*$C$94+($E604+(0.5*($J604-$E604)))*$C$91*$C$95)*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A678=\"N/A\",0,\nIF(A678>=$C$304,$D$304*$C$68/$C$69*(($C$93*D604)+($C$91*$C$85*C604)+($C$91*$C$95*E604+E604*$C$94))+IFERROR($D$304*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),\nIF(A678>=$C$300,($D$300*$C$68/$C$69*(($C$93*D604))+($E$300*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$299,($D$299*$C$68/$C$69*(($C$93*D604))+($E$299*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$298,($D$298*$C$68/$C$69*(($C$93*D604))+($E$298*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$329*$B$330*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$337*$B$338*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$313*$B$314*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$321*$B$322*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I604:J604)-SUM(D604:E604))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H604-C604))))\n\n))*Q678)","v":{"v":120308.53885095177,"d":"$120,309"}},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I604:J604)-SUM(D604:E604))+(Defaults!$B$59*0.5*$C$72*(H604-C604)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D604+$E$300*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D604+$E$299*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D604+$E$298*$C$68*(Defaults!$B$60)*E604,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0),0)))*Q678","v":{"v":213164.12252786086,"d":"$213,164"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A678=\"N/A\",0,(\n(($B$355+($D$355*($B678-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B678-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B678-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B678-1)))*(($B$386-$C$386)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B678-1)))*(($B$387-$C$387)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C604*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C604*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D604*$C$93)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E604*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F604*$C$92/Defaults!$B$258+$G604*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L643*$E604)\n\n))*Q678\n\n+(IF(A678=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J643*$E604))\n\n))*R678,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A678=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K604-F604)*Defaults!$C$254*Defaults!$C$250)\n+((L604-G604)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F604*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K604-F604)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F604*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K604-F604)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F604*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K604-F604)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F604*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K604-F604)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F604*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K604-F604)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F604*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K604-F604)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G604*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G604*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G604*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G604*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G604*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L604-G604)*$C$526*365*0.5,0))),0)*Q678","v":0},{"v":63872.62019394218,"d":"$63,873"},{"v":9109.808599113898,"d":"$9,110"},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I604:J604)-SUM(D604:E604)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H604-C604)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A678=\"N/A\",A678<D$484,A678>E$484),0,\nB$484*(1+C$484)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$485,A678>E$485),0,B$485*(1+C$485)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$486,A678>E$486),0,B$486*(1+C$486)^(B678-1))),0)\n\n))*Q678","v":{"v":597.5054949644584,"d":"$598"}},0,0,0,{"v":421287.8686591367,"d":"$421,288"},0,{"v":421287.8686591367,"d":"$421,288"},{"$f":"IF(A678=\"N/A\",0,VLOOKUP(A678,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5267057130202734,"d":"0.53"}},{"$f":"IF(A678=\"N/A\", 0,VLOOKUP(A678,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6597758167726057,"d":"0.66"}}]
[2044,15,{"v":42747.333552721786,"d":"$42,747"},{"$f":"(IF($A679=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A679>=$C$466, $A679<=$C$467)),\n($C605+(0.5*($H605-$C605)))*$C$85*$C$91*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+($D605+(0.5*($I605-$D605)))*$C$93*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+(($E605+(0.5*($J605-$E605)))*$C$94+($E605+(0.5*($J605-$E605)))*$C$91*$C$95)*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A679=\"N/A\",0,\nIF(A679>=$C$304,$D$304*$C$68/$C$69*(($C$93*D605)+($C$91*$C$85*C605)+($C$91*$C$95*E605+E605*$C$94))+IFERROR($D$304*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),\nIF(A679>=$C$300,($D$300*$C$68/$C$69*(($C$93*D605))+($E$300*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$299,($D$299*$C$68/$C$69*(($C$93*D605))+($E$299*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$298,($D$298*$C$68/$C$69*(($C$93*D605))+($E$298*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$329*$B$330*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$337*$B$338*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$313*$B$314*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$321*$B$322*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I605:J605)-SUM(D605:E605))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H605-C605))))\n\n))*Q679)","v":{"v":2417397.66604704,"d":"$2,417,398"}},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I605:J605)-SUM(D605:E605))+(Defaults!$B$59*0.5*$C$72*(H605-C605)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D605+$E$300*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D605+$E$299*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D605+$E$298*$C$68*(Defaults!$B$60)*E605,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0),0)))*Q679","v":{"v":2077106.3098826269,"d":"$2,077,106"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A679=\"N/A\",0,(\n(($B$355+($D$355*($B679-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B679-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B679-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B679-1)))*(($B$386-$C$386)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B679-1)))*(($B$387-$C$387)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C605*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C605*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D605*$C$93)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E605*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F605*$C$92/Defaults!$B$258+$G605*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L644*$E605)\n\n))*Q679\n\n+(IF(A679=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J644*$E605))\n\n))*R679,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A679=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K605-F605)*Defaults!$C$254*Defaults!$C$250)\n+((L605-G605)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F605*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K605-F605)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F605*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K605-F605)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F605*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K605-F605)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F605*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K605-F605)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F605*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K605-F605)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F605*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K605-F605)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G605*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G605*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G605*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G605*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G605*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L605-G605)*$C$526*365*0.5,0))),0)*Q679","v":0},{"v":434871.62252295745,"d":"$434,872"},{"v":31808.675126273123,"d":"$31,809"},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I605:J605)-SUM(D605:E605)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H605-C605)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A679=\"N/A\",A679<D$484,A679>E$484),0,\nB$484*(1+C$484)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$485,A679>E$485),0,B$485*(1+C$485)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$486,A679>E$486),0,B$486*(1+C$486)^(B679-1))),0)\n\n))*Q679","v":{"v":1808.9248442647338,"d":"$1,809"}},0,0,0,{"v":5005740.531975884,"d":"$5,005,741"},0,{"v":5005740.531975884,"d":"$5,005,741"},{"$f":"IF(A679=\"N/A\",0,VLOOKUP(A679,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5108687808150082,"d":"0.51"}},{"$f":"IF(A679=\"N/A\", 0,VLOOKUP(A679,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6468390360515741,"d":"0.65"}}]
[2045,16,{"v":41875.94363414105,"d":"$41,876"},{"$f":"(IF($A680=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A680>=$C$466, $A680<=$C$467)),\n($C606+(0.5*($H606-$C606)))*$C$85*$C$91*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+($D606+(0.5*($I606-$D606)))*$C$93*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+(($E606+(0.5*($J606-$E606)))*$C$94+($E606+(0.5*($J606-$E606)))*$C$91*$C$95)*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A680=\"N/A\",0,\nIF(A680>=$C$304,$D$304*$C$68/$C$69*(($C$93*D606)+($C$91*$C$85*C606)+($C$91*$C$95*E606+E606*$C$94))+IFERROR($D$304*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),\nIF(A680>=$C$300,($D$300*$C$68/$C$69*(($C$93*D606))+($E$300*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$299,($D$299*$C$68/$C$69*(($C$93*D606))+($E$299*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$298,($D$298*$C$68/$C$69*(($C$93*D606))+($E$298*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$329*$B$330*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$337*$B$338*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$313*$B$314*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$321*$B$322*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I606:J606)-SUM(D606:E606))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H606-C606))))\n\n))*Q680)","v":{"v":2368118.281170833,"d":"$2,368,118"}},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I606:J606)-SUM(D606:E606))+(Defaults!$B$59*0.5*$C$72*(H606-C606)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D606+$E$300*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D606+$E$299*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D606+$E$298*$C$68*(Defaults!$B$60)*E606,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0),0)))*Q680","v":{"v":2034744.9654504617,"d":"$2,034,745"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A680=\"N/A\",0,(\n(($B$355+($D$355*($B680-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B680-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B680-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B680-1)))*(($B$386-$C$386)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B680-1)))*(($B$387-$C$387)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C606*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C606*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D606*$C$93)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E606*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F606*$C$92/Defaults!$B$258+$G606*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L645*$E606)\n\n))*Q680\n\n+(IF(A680=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J645*$E606))\n\n))*R680,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A680=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K606-F606)*Defaults!$C$254*Defaults!$C$250)\n+((L606-G606)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F606*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K606-F606)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F606*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K606-F606)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F606*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K606-F606)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F606*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K606-F606)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F606*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K606-F606)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F606*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K606-F606)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G606*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G606*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G606*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G606*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G606*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L606-G606)*$C$526*365*0.5,0))),0)*Q680","v":0},{"v":436026.5252477681,"d":"$436,027"},{"v":31158.949794369837,"d":"$31,159"},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I606:J606)-SUM(D606:E606)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H606-C606)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A680=\"N/A\",A680<D$484,A680>E$484),0,\nB$484*(1+C$484)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$485,A680>E$485),0,B$485*(1+C$485)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$486,A680>E$486),0,B$486*(1+C$486)^(B680-1))),0)\n\n))*Q680","v":{"v":1771.961992727731,"d":"$1,772"}},0,0,0,{"v":4913696.627290302,"d":"$4,913,697"},0,{"v":4913696.627290302,"d":"$4,913,697"},{"$f":"IF(A680=\"N/A\",0,VLOOKUP(A680,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4955080318283299,"d":"0.50"}},{"$f":"IF(A680=\"N/A\", 0,VLOOKUP(A680,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6341559176976218,"d":"0.63"}}]
[2046,17,{"v":41018.30849944359,"d":"$41,018"},{"$f":"(IF($A681=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A681>=$C$466, $A681<=$C$467)),\n($C607+(0.5*($H607-$C607)))*$C$85*$C$91*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+($D607+(0.5*($I607-$D607)))*$C$93*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+(($E607+(0.5*($J607-$E607)))*$C$94+($E607+(0.5*($J607-$E607)))*$C$91*$C$95)*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A681=\"N/A\",0,\nIF(A681>=$C$304,$D$304*$C$68/$C$69*(($C$93*D607)+($C$91*$C$85*C607)+($C$91*$C$95*E607+E607*$C$94))+IFERROR($D$304*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),\nIF(A681>=$C$300,($D$300*$C$68/$C$69*(($C$93*D607))+($E$300*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$299,($D$299*$C$68/$C$69*(($C$93*D607))+($E$299*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$298,($D$298*$C$68/$C$69*(($C$93*D607))+($E$298*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$329*$B$330*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$337*$B$338*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$313*$B$314*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$321*$B$322*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I607:J607)-SUM(D607:E607))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H607-C607))))\n\n))*Q681)","v":{"v":2319616.834227427,"d":"$2,319,617"}},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I607:J607)-SUM(D607:E607))+(Defaults!$B$59*0.5*$C$72*(H607-C607)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D607+$E$300*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D607+$E$299*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D607+$E$298*$C$68*(Defaults!$B$60)*E607,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0),0)))*Q681","v":{"v":1993053.1871594787,"d":"$1,993,053"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A681=\"N/A\",0,(\n(($B$355+($D$355*($B681-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B681-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B681-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B681-1)))*(($B$386-$C$386)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B681-1)))*(($B$387-$C$387)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C607*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C607*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D607*$C$93)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E607*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F607*$C$92/Defaults!$B$258+$G607*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L646*$E607)\n\n))*Q681\n\n+(IF(A681=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J646*$E607))\n\n))*R681,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A681=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K607-F607)*Defaults!$C$254*Defaults!$C$250)\n+((L607-G607)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F607*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K607-F607)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F607*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K607-F607)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F607*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K607-F607)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F607*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K607-F607)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F607*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K607-F607)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F607*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K607-F607)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G607*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G607*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G607*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G607*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G607*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L607-G607)*$C$526*365*0.5,0))),0)*Q681","v":0},{"v":438418.9009092795,"d":"$438,419"},{"v":30519.538675188913,"d":"$30,520"},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I607:J607)-SUM(D607:E607)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H607-C607)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A681=\"N/A\",A681<D$484,A681>E$484),0,\nB$484*(1+C$484)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$485,A681>E$485),0,B$485*(1+C$485)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$486,A681>E$486),0,B$486*(1+C$486)^(B681-1))),0)\n\n))*Q681","v":{"v":1735.5865217443047,"d":"$1,736"}},0,0,0,{"v":4824362.355992562,"d":"$4,824,362"},0,{"v":4824362.355992562,"d":"$4,824,362"},{"$f":"IF(A681=\"N/A\",0,VLOOKUP(A681,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4806091482331038,"d":"0.48"}},{"$f":"IF(A681=\"N/A\", 0,VLOOKUP(A681,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6217214879388449,"d":"0.62"}}]
[2047,18,{"v":40174.38879856517,"d":"$40,174"},{"$f":"(IF($A682=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A682>=$C$466, $A682<=$C$467)),\n($C608+(0.5*($H608-$C608)))*$C$85*$C$91*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+($D608+(0.5*($I608-$D608)))*$C$93*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+(($E608+(0.5*($J608-$E608)))*$C$94+($E608+(0.5*($J608-$E608)))*$C$91*$C$95)*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A682=\"N/A\",0,\nIF(A682>=$C$304,$D$304*$C$68/$C$69*(($C$93*D608)+($C$91*$C$85*C608)+($C$91*$C$95*E608+E608*$C$94))+IFERROR($D$304*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),\nIF(A682>=$C$300,($D$300*$C$68/$C$69*(($C$93*D608))+($E$300*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$299,($D$299*$C$68/$C$69*(($C$93*D608))+($E$299*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$298,($D$298*$C$68/$C$69*(($C$93*D608))+($E$298*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$329*$B$330*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$337*$B$338*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$313*$B$314*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$321*$B$322*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I608:J608)-SUM(D608:E608))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H608-C608))))\n\n))*Q682)","v":{"v":2271891.0957279895,"d":"$2,271,891"}},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I608:J608)-SUM(D608:E608))+(Defaults!$B$59*0.5*$C$72*(H608-C608)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D608+$E$300*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D608+$E$299*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D608+$E$298*$C$68*(Defaults!$B$60)*E608,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0),0)))*Q682","v":{"v":1952029.0080937897,"d":"$1,952,029"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A682=\"N/A\",0,(\n(($B$355+($D$355*($B682-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B682-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B682-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B682-1)))*(($B$386-$C$386)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B682-1)))*(($B$387-$C$387)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C608*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C608*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D608*$C$93)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E608*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F608*$C$92/Defaults!$B$258+$G608*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L647*$E608)\n\n))*Q682\n\n+(IF(A682=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J647*$E608))\n\n))*R682,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A682=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K608-F608)*Defaults!$C$254*Defaults!$C$250)\n+((L608-G608)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F608*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K608-F608)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F608*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K608-F608)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F608*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K608-F608)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F608*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K608-F608)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F608*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K608-F608)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F608*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K608-F608)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G608*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G608*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G608*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G608*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G608*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L608-G608)*$C$526*365*0.5,0))),0)*Q682","v":0},{"v":440678.63605576317,"d":"$440,679"},{"v":29890.40891798449,"d":"$29,890"},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I608:J608)-SUM(D608:E608)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H608-C608)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A682=\"N/A\",A682<D$484,A682>E$484),0,\nB$484*(1+C$484)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$485,A682>E$485),0,B$485*(1+C$485)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$486,A682>E$486),0,B$486*(1+C$486)^(B682-1))),0)\n\n))*Q682","v":{"v":1699.796526033434,"d":"$1,700"}},0,0,0,{"v":4736363.3341201255,"d":"$4,736,363"},0,{"v":4736363.3341201255,"d":"$4,736,363"},{"$f":"IF(A682=\"N/A\",0,VLOOKUP(A682,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.46615824270912104,"d":"0.47"}},{"$f":"IF(A682=\"N/A\", 0,VLOOKUP(A682,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6095308705282794,"d":"0.61"}}]
[2048,19,{"v":39344.13511238681,"d":"$39,344"},{"$f":"(IF($A683=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A683>=$C$466, $A683<=$C$467)),\n($C609+(0.5*($H609-$C609)))*$C$85*$C$91*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+($D609+(0.5*($I609-$D609)))*$C$93*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+(($E609+(0.5*($J609-$E609)))*$C$94+($E609+(0.5*($J609-$E609)))*$C$91*$C$95)*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A683=\"N/A\",0,\nIF(A683>=$C$304,$D$304*$C$68/$C$69*(($C$93*D609)+($C$91*$C$85*C609)+($C$91*$C$95*E609+E609*$C$94))+IFERROR($D$304*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),\nIF(A683>=$C$300,($D$300*$C$68/$C$69*(($C$93*D609))+($E$300*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$299,($D$299*$C$68/$C$69*(($C$93*D609))+($E$299*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$298,($D$298*$C$68/$C$69*(($C$93*D609))+($E$298*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$329*$B$330*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$337*$B$338*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$313*$B$314*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$321*$B$322*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I609:J609)-SUM(D609:E609))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H609-C609))))\n\n))*Q683)","v":{"v":2224938.2669389457,"d":"$2,224,938"}},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I609:J609)-SUM(D609:E609))+(Defaults!$B$59*0.5*$C$72*(H609-C609)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D609+$E$300*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D609+$E$299*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D609+$E$298*$C$68*(Defaults!$B$60)*E609,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0),0)))*Q683","v":{"v":1911669.9742793154,"d":"$1,911,670"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A683=\"N/A\",0,(\n(($B$355+($D$355*($B683-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B683-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B683-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B683-1)))*(($B$386-$C$386)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B683-1)))*(($B$387-$C$387)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C609*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C609*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D609*$C$93)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E609*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F609*$C$92/Defaults!$B$258+$G609*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L648*$E609)\n\n))*Q683\n\n+(IF(A683=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J648*$E609))\n\n))*R683,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A683=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K609-F609)*Defaults!$C$254*Defaults!$C$250)\n+((L609-G609)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F609*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K609-F609)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F609*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K609-F609)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F609*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K609-F609)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F609*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K609-F609)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F609*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K609-F609)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F609*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K609-F609)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G609*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G609*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G609*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G609*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G609*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L609-G609)*$C$526*365*0.5,0))),0)*Q683","v":0},{"v":442807.4866780316,"d":"$442,807"},{"v":29271.52032266009,"d":"$29,272"},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I609:J609)-SUM(D609:E609)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H609-C609)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A683=\"N/A\",A683<D$484,A683>E$484),0,\nB$484*(1+C$484)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$485,A683>E$485),0,B$485*(1+C$485)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$486,A683>E$486),0,B$486*(1+C$486)^(B683-1))),0)\n\n))*Q683","v":{"v":1664.5896838516528,"d":"$1,665"}},0,0,0,{"v":4649695.97301519,"d":"$4,649,696"},0,{"v":4649695.97301519,"d":"$4,649,696"},{"$f":"IF(A683=\"N/A\",0,VLOOKUP(A683,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4521418454986626,"d":"0.45"}},{"$f":"IF(A683=\"N/A\", 0,VLOOKUP(A683,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5975792848316464,"d":"0.60"}}]
[2049,20,{"v":38527.48859382086,"d":"$38,527"},{"$f":"(IF($A684=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A684>=$C$466, $A684<=$C$467)),\n($C610+(0.5*($H610-$C610)))*$C$85*$C$91*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+($D610+(0.5*($I610-$D610)))*$C$93*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+(($E610+(0.5*($J610-$E610)))*$C$94+($E610+(0.5*($J610-$E610)))*$C$91*$C$95)*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A684=\"N/A\",0,\nIF(A684>=$C$304,$D$304*$C$68/$C$69*(($C$93*D610)+($C$91*$C$85*C610)+($C$91*$C$95*E610+E610*$C$94))+IFERROR($D$304*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),\nIF(A684>=$C$300,($D$300*$C$68/$C$69*(($C$93*D610))+($E$300*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$299,($D$299*$C$68/$C$69*(($C$93*D610))+($E$299*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$298,($D$298*$C$68/$C$69*(($C$93*D610))+($E$298*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$329*$B$330*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$337*$B$338*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$313*$B$314*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$321*$B$322*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I610:J610)-SUM(D610:E610))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H610-C610))))\n\n))*Q684)","v":{"v":2178755.0161295813,"d":"$2,178,755"}},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I610:J610)-SUM(D610:E610))+(Defaults!$B$59*0.5*$C$72*(H610-C610)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D610+$E$300*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D610+$E$299*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D610+$E$298*$C$68*(Defaults!$B$60)*E610,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0),0)))*Q684","v":{"v":1871973.1757516584,"d":"$1,871,973"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A684=\"N/A\",0,(\n(($B$355+($D$355*($B684-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B684-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B684-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B684-1)))*(($B$386-$C$386)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B684-1)))*(($B$387-$C$387)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C610*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C610*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D610*$C$93)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E610*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F610*$C$92/Defaults!$B$258+$G610*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L649*$E610)\n\n))*Q684\n\n+(IF(A684=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J649*$E610))\n\n))*R684,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A684=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K610-F610)*Defaults!$C$254*Defaults!$C$250)\n+((L610-G610)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F610*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K610-F610)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F610*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K610-F610)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F610*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K610-F610)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F610*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K610-F610)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F610*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K610-F610)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F610*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K610-F610)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G610*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G610*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G610*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G610*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G610*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L610-G610)*$C$526*365*0.5,0))),0)*Q684","v":0},{"v":443502.8203662145,"d":"$443,503"},{"v":28662.82581142734,"d":"$28,663"},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I610:J610)-SUM(D610:E610)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H610-C610)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A684=\"N/A\",A684<D$484,A684>E$484),0,\nB$484*(1+C$484)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$485,A684>E$485),0,B$485*(1+C$485)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$486,A684>E$486),0,B$486*(1+C$486)^(B684-1))),0)\n\n))*Q684","v":{"v":1629.9632837598683,"d":"$1,630"}},0,0,0,{"v":4563051.2899364615,"d":"$4,563,051"},0,{"v":4563051.2899364615,"d":"$4,563,051"},{"$f":"IF(A684=\"N/A\",0,VLOOKUP(A684,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4385468918512731,"d":"0.44"}},{"$f":"IF(A684=\"N/A\", 0,VLOOKUP(A684,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5858620439525946,"d":"0.59"}}]
[2050,21,{"v":37724.381579448185,"d":"$37,724"},{"$f":"(IF($A685=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A685>=$C$466, $A685<=$C$467)),\n($C611+(0.5*($H611-$C611)))*$C$85*$C$91*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+($D611+(0.5*($I611-$D611)))*$C$93*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+(($E611+(0.5*($J611-$E611)))*$C$94+($E611+(0.5*($J611-$E611)))*$C$91*$C$95)*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A685=\"N/A\",0,\nIF(A685>=$C$304,$D$304*$C$68/$C$69*(($C$93*D611)+($C$91*$C$85*C611)+($C$91*$C$95*E611+E611*$C$94))+IFERROR($D$304*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),\nIF(A685>=$C$300,($D$300*$C$68/$C$69*(($C$93*D611))+($E$300*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$299,($D$299*$C$68/$C$69*(($C$93*D611))+($E$299*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$298,($D$298*$C$68/$C$69*(($C$93*D611))+($E$298*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$329*$B$330*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$337*$B$338*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$313*$B$314*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$321*$B$322*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I611:J611)-SUM(D611:E611))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H611-C611))))\n\n))*Q685)","v":{"v":2133337.513154529,"d":"$2,133,338"}},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I611:J611)-SUM(D611:E611))+(Defaults!$B$59*0.5*$C$72*(H611-C611)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D611+$E$300*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D611+$E$299*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D611+$E$298*$C$68*(Defaults!$B$60)*E611,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0),0)))*Q685","v":{"v":1832935.2761960265,"d":"$1,832,935"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A685=\"N/A\",0,(\n(($B$355+($D$355*($B685-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B685-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B685-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B685-1)))*(($B$386-$C$386)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B685-1)))*(($B$387-$C$387)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C611*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C611*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D611*$C$93)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E611*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F611*$C$92/Defaults!$B$258+$G611*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L650*$E611)\n\n))*Q685\n\n+(IF(A685=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J650*$E611))\n\n))*R685,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A685=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K611-F611)*Defaults!$C$254*Defaults!$C$250)\n+((L611-G611)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F611*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K611-F611)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F611*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K611-F611)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F611*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K611-F611)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F611*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K611-F611)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F611*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K611-F611)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F611*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K611-F611)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G611*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G611*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G611*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G611*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G611*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L611-G611)*$C$526*365*0.5,0))),0)*Q685","v":0},{"v":425157.80878092785,"d":"$425,158"},{"v":25993.620201319245,"d":"$25,994"},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I611:J611)-SUM(D611:E611)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H611-C611)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A685=\"N/A\",A685<D$484,A685>E$484),0,\nB$484*(1+C$484)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$485,A685>E$485),0,B$485*(1+C$485)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$486,A685>E$486),0,B$486*(1+C$486)^(B685-1))),0)\n\n))*Q685","v":{"v":1595.9142501570575,"d":"$1,596"}},0,0,0,{"v":4456744.514162408,"d":"$4,456,745"},0,{"v":4456744.514162408,"d":"$4,456,745"},{"$f":"IF(A685=\"N/A\",0,VLOOKUP(A685,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4253607098460457,"d":"0.43"}},{"$f":"IF(A685=\"N/A\", 0,VLOOKUP(A685,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5743745528947004,"d":"0.57"}}]
[2051,22,{"v":36934.738172897494,"d":"$36,935"},{"$f":"(IF($A686=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A686>=$C$466, $A686<=$C$467)),\n($C612+(0.5*($H612-$C612)))*$C$85*$C$91*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+($D612+(0.5*($I612-$D612)))*$C$93*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+(($E612+(0.5*($J612-$E612)))*$C$94+($E612+(0.5*($J612-$E612)))*$C$91*$C$95)*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A686=\"N/A\",0,\nIF(A686>=$C$304,$D$304*$C$68/$C$69*(($C$93*D612)+($C$91*$C$85*C612)+($C$91*$C$95*E612+E612*$C$94))+IFERROR($D$304*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),\nIF(A686>=$C$300,($D$300*$C$68/$C$69*(($C$93*D612))+($E$300*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$299,($D$299*$C$68/$C$69*(($C$93*D612))+($E$299*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$298,($D$298*$C$68/$C$69*(($C$93*D612))+($E$298*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$329*$B$330*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$337*$B$338*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$313*$B$314*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$321*$B$322*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I612:J612)-SUM(D612:E612))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H612-C612))))\n\n))*Q686)","v":{"v":2088681.462438469,"d":"$2,088,681"}},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I612:J612)-SUM(D612:E612))+(Defaults!$B$59*0.5*$C$72*(H612-C612)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D612+$E$300*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D612+$E$299*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D612+$E$298*$C$68*(Defaults!$B$60)*E612,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0),0)))*Q686","v":{"v":1794552.5412169856,"d":"$1,794,553"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A686=\"N/A\",0,(\n(($B$355+($D$355*($B686-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B686-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B686-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B686-1)))*(($B$386-$C$386)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B686-1)))*(($B$387-$C$387)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C612*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C612*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D612*$C$93)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E612*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F612*$C$92/Defaults!$B$258+$G612*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L651*$E612)\n\n))*Q686\n\n+(IF(A686=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J651*$E612))\n\n))*R686,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A686=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K612-F612)*Defaults!$C$254*Defaults!$C$250)\n+((L612-G612)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F612*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K612-F612)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F612*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K612-F612)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F612*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K612-F612)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F612*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K612-F612)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F612*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K612-F612)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F612*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K612-F612)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G612*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G612*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G612*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G612*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G612*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L612-G612)*$C$526*365*0.5,0))),0)*Q686","v":0},{"v":425618.8324200629,"d":"$425,619"},{"v":25448.57152399734,"d":"$25,449"},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I612:J612)-SUM(D612:E612)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H612-C612)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A686=\"N/A\",A686<D$484,A686>E$484),0,\nB$484*(1+C$484)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$485,A686>E$485),0,B$485*(1+C$485)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$486,A686>E$486),0,B$486*(1+C$486)^(B686-1))),0)\n\n))*Q686","v":{"v":1562.4391676307825,"d":"$1,562"}},0,0,0,{"v":4372798.584940043,"d":"$4,372,799"},0,{"v":4372798.584940043,"d":"$4,372,799"},{"$f":"IF(A686=\"N/A\",0,VLOOKUP(A686,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.41257100858006374,"d":"0.41"}},{"$f":"IF(A686=\"N/A\", 0,VLOOKUP(A686,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5631123067595103,"d":"0.56"}}]
[2052,23,{"v":36158.47480111353,"d":"$36,158"},{"$f":"(IF($A687=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A687>=$C$466, $A687<=$C$467)),\n($C613+(0.5*($H613-$C613)))*$C$85*$C$91*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+($D613+(0.5*($I613-$D613)))*$C$93*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+(($E613+(0.5*($J613-$E613)))*$C$94+($E613+(0.5*($J613-$E613)))*$C$91*$C$95)*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A687=\"N/A\",0,\nIF(A687>=$C$304,$D$304*$C$68/$C$69*(($C$93*D613)+($C$91*$C$85*C613)+($C$91*$C$95*E613+E613*$C$94))+IFERROR($D$304*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),\nIF(A687>=$C$300,($D$300*$C$68/$C$69*(($C$93*D613))+($E$300*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$299,($D$299*$C$68/$C$69*(($C$93*D613))+($E$299*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$298,($D$298*$C$68/$C$69*(($C$93*D613))+($E$298*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$329*$B$330*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$337*$B$338*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$313*$B$314*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$321*$B$322*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I613:J613)-SUM(D613:E613))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H613-C613))))\n\n))*Q687)","v":{"v":2044782.1344278795,"d":"$2,044,782"}},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I613:J613)-SUM(D613:E613))+(Defaults!$B$59*0.5*$C$72*(H613-C613)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D613+$E$300*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D613+$E$299*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D613+$E$298*$C$68*(Defaults!$B$60)*E613,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0),0)))*Q687","v":{"v":1756820.865293645,"d":"$1,756,821"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A687=\"N/A\",0,(\n(($B$355+($D$355*($B687-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B687-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B687-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B687-1)))*(($B$386-$C$386)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B687-1)))*(($B$387-$C$387)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C613*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C613*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D613*$C$93)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E613*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F613*$C$92/Defaults!$B$258+$G613*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L652*$E613)\n\n))*Q687\n\n+(IF(A687=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J652*$E613))\n\n))*R687,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A687=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K613-F613)*Defaults!$C$254*Defaults!$C$250)\n+((L613-G613)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F613*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K613-F613)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F613*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K613-F613)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F613*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K613-F613)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F613*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K613-F613)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F613*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K613-F613)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F613*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K613-F613)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G613*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G613*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G613*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G613*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G613*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L613-G613)*$C$526*365*0.5,0))),0)*Q687","v":0},{"v":425987.41761310986,"d":"$425,987"},{"v":24912.79951114223,"d":"$24,913"},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I613:J613)-SUM(D613:E613)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H613-C613)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A687=\"N/A\",A687<D$484,A687>E$484),0,\nB$484*(1+C$484)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$485,A687>E$485),0,B$485*(1+C$485)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$486,A687>E$486),0,B$486*(1+C$486)^(B687-1))),0)\n\n))*Q687","v":{"v":1529.5343041726046,"d":"$1,530"}},0,0,0,{"v":4290191.2259510625,"d":"$4,290,191"},0,{"v":4290191.2259510625,"d":"$4,290,191"},{"$f":"IF(A687=\"N/A\",0,VLOOKUP(A687,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.400165866711992,"d":"0.40"}},{"$f":"IF(A687=\"N/A\", 0,VLOOKUP(A687,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.552070888979912,"d":"0.55"}}]
[2053,24,{"v":35395.500744616795,"d":"$35,396"},{"$f":"(IF($A688=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A688>=$C$466, $A688<=$C$467)),\n($C614+(0.5*($H614-$C614)))*$C$85*$C$91*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+($D614+(0.5*($I614-$D614)))*$C$93*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+(($E614+(0.5*($J614-$E614)))*$C$94+($E614+(0.5*($J614-$E614)))*$C$91*$C$95)*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A688=\"N/A\",0,\nIF(A688>=$C$304,$D$304*$C$68/$C$69*(($C$93*D614)+($C$91*$C$85*C614)+($C$91*$C$95*E614+E614*$C$94))+IFERROR($D$304*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),\nIF(A688>=$C$300,($D$300*$C$68/$C$69*(($C$93*D614))+($E$300*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$299,($D$299*$C$68/$C$69*(($C$93*D614))+($E$299*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$298,($D$298*$C$68/$C$69*(($C$93*D614))+($E$298*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$329*$B$330*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$337*$B$338*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$313*$B$314*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$321*$B$322*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I614:J614)-SUM(D614:E614))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H614-C614))))\n\n))*Q688)","v":{"v":2001634.3955721988,"d":"$2,001,634"}},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I614:J614)-SUM(D614:E614))+(Defaults!$B$59*0.5*$C$72*(H614-C614)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D614+$E$300*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D614+$E$299*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D614+$E$298*$C$68*(Defaults!$B$60)*E614,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0),0)))*Q688","v":{"v":1719735.797473764,"d":"$1,719,736"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A688=\"N/A\",0,(\n(($B$355+($D$355*($B688-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B688-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B688-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B688-1)))*(($B$386-$C$386)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B688-1)))*(($B$387-$C$387)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C614*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C614*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D614*$C$93)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E614*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F614*$C$92/Defaults!$B$258+$G614*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L653*$E614)\n\n))*Q688\n\n+(IF(A688=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J653*$E614))\n\n))*R688,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A688=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K614-F614)*Defaults!$C$254*Defaults!$C$250)\n+((L614-G614)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F614*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K614-F614)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F614*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K614-F614)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F614*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K614-F614)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F614*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K614-F614)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F614*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K614-F614)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F614*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K614-F614)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G614*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G614*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G614*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G614*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G614*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L614-G614)*$C$526*365*0.5,0))),0)*Q688","v":0},{"v":426265.26508429466,"d":"$426,265"},{"v":24386.239069898103,"d":"$24,386"},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I614:J614)-SUM(D614:E614)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H614-C614)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A688=\"N/A\",A688<D$484,A688>E$484),0,\nB$484*(1+C$484)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$485,A688>E$485),0,B$485*(1+C$485)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$486,A688>E$486),0,B$486*(1+C$486)^(B688-1))),0)\n\n))*Q688","v":{"v":1497.1956333046355,"d":"$1,497"}},0,0,0,{"v":4208914.393578077,"d":"$4,208,914"},0,{"v":4208914.393578077,"d":"$4,208,914"},{"$f":"IF(A688=\"N/A\",0,VLOOKUP(A688,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3881337213501378,"d":"0.39"}},{"$f":"IF(A688=\"N/A\", 0,VLOOKUP(A688,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5412459695881492,"d":"0.54"}}]
[2054,25,{"v":34645.718642815955,"d":"$34,646"},{"$f":"(IF($A689=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A689>=$C$466, $A689<=$C$467)),\n($C615+(0.5*($H615-$C615)))*$C$85*$C$91*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+($D615+(0.5*($I615-$D615)))*$C$93*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+(($E615+(0.5*($J615-$E615)))*$C$94+($E615+(0.5*($J615-$E615)))*$C$91*$C$95)*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A689=\"N/A\",0,\nIF(A689>=$C$304,$D$304*$C$68/$C$69*(($C$93*D615)+($C$91*$C$85*C615)+($C$91*$C$95*E615+E615*$C$94))+IFERROR($D$304*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),\nIF(A689>=$C$300,($D$300*$C$68/$C$69*(($C$93*D615))+($E$300*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$299,($D$299*$C$68/$C$69*(($C$93*D615))+($E$299*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$298,($D$298*$C$68/$C$69*(($C$93*D615))+($E$298*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$329*$B$330*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$337*$B$338*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$313*$B$314*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$321*$B$322*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I615:J615)-SUM(D615:E615))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H615-C615))))\n\n))*Q689)","v":{"v":1959232.736894385,"d":"$1,959,233"}},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I615:J615)-SUM(D615:E615))+(Defaults!$B$59*0.5*$C$72*(H615-C615)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D615+$E$300*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D615+$E$299*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D615+$E$298*$C$68*(Defaults!$B$60)*E615,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0),0)))*Q689","v":{"v":1683292.565858255,"d":"$1,683,293"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A689=\"N/A\",0,(\n(($B$355+($D$355*($B689-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B689-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B689-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B689-1)))*(($B$386-$C$386)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B689-1)))*(($B$387-$C$387)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C615*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C615*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D615*$C$93)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E615*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F615*$C$92/Defaults!$B$258+$G615*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L654*$E615)\n\n))*Q689\n\n+(IF(A689=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J654*$E615))\n\n))*R689,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A689=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K615-F615)*Defaults!$C$254*Defaults!$C$250)\n+((L615-G615)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F615*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K615-F615)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F615*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K615-F615)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F615*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K615-F615)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F615*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K615-F615)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F615*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K615-F615)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F615*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K615-F615)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G615*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G615*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G615*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G615*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G615*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L615-G615)*$C$526*365*0.5,0))),0)*Q689","v":0},{"v":421728.8257093915,"d":"$421,729"},{"v":23868.820634988148,"d":"$23,869"},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I615:J615)-SUM(D615:E615)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H615-C615)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A689=\"N/A\",A689<D$484,A689>E$484),0,\nB$484*(1+C$484)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$485,A689>E$485),0,B$485*(1+C$485)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$486,A689>E$486),0,B$486*(1+C$486)^(B689-1))),0)\n\n))*Q689","v":{"v":1465.4188551617162,"d":"$1,465"}},0,0,0,{"v":4124234.0865949974,"d":"$4,124,234"},0,{"v":4124234.0865949974,"d":"$4,124,234"},{"$f":"IF(A689=\"N/A\",0,VLOOKUP(A689,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3764633572746244,"d":"0.38"}},{"$f":"IF(A689=\"N/A\", 0,VLOOKUP(A689,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5306333035177931,"d":"0.53"}}]
[2055,26,{"v":33909.02497539394,"d":"$33,909"},{"$f":"(IF($A690=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A690>=$C$466, $A690<=$C$467)),\n($C616+(0.5*($H616-$C616)))*$C$85*$C$91*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+($D616+(0.5*($I616-$D616)))*$C$93*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+(($E616+(0.5*($J616-$E616)))*$C$94+($E616+(0.5*($J616-$E616)))*$C$91*$C$95)*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A690=\"N/A\",0,\nIF(A690>=$C$304,$D$304*$C$68/$C$69*(($C$93*D616)+($C$91*$C$85*C616)+($C$91*$C$95*E616+E616*$C$94))+IFERROR($D$304*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),\nIF(A690>=$C$300,($D$300*$C$68/$C$69*(($C$93*D616))+($E$300*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$299,($D$299*$C$68/$C$69*(($C$93*D616))+($E$299*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$298,($D$298*$C$68/$C$69*(($C$93*D616))+($E$298*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$329*$B$330*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$337*$B$338*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$313*$B$314*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$321*$B$322*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I616:J616)-SUM(D616:E616))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H616-C616))))\n\n))*Q690)","v":{"v":1917571.3012086286,"d":"$1,917,571"}},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I616:J616)-SUM(D616:E616))+(Defaults!$B$59*0.5*$C$72*(H616-C616)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D616+$E$300*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D616+$E$299*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D616+$E$298*$C$68*(Defaults!$B$60)*E616,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0),0)))*Q690","v":{"v":1647486.100925583,"d":"$1,647,486"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A690=\"N/A\",0,(\n(($B$355+($D$355*($B690-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B690-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B690-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B690-1)))*(($B$386-$C$386)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B690-1)))*(($B$387-$C$387)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C616*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C616*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D616*$C$93)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E616*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F616*$C$92/Defaults!$B$258+$G616*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L655*$E616)\n\n))*Q690\n\n+(IF(A690=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J655*$E616))\n\n))*R690,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A690=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K616-F616)*Defaults!$C$254*Defaults!$C$250)\n+((L616-G616)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F616*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K616-F616)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F616*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K616-F616)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F616*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K616-F616)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F616*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K616-F616)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F616*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K616-F616)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F616*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K616-F616)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G616*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G616*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G616*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G616*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G616*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L616-G616)*$C$526*365*0.5,0))),0)*Q690","v":0},{"v":417206.40077168774,"d":"$417,206"},{"v":23360.470496516315,"d":"$23,360"},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I616:J616)-SUM(D616:E616)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H616-C616)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A690=\"N/A\",A690<D$484,A690>E$484),0,\nB$484*(1+C$484)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$485,A690>E$485),0,B$485*(1+C$485)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$486,A690>E$486),0,B$486*(1+C$486)^(B690-1))),0)\n\n))*Q690","v":{"v":1434.1994165720323,"d":"$1,434"}},0,0,0,{"v":4040967.497794382,"d":"$4,040,967"},0,{"v":4040967.497794382,"d":"$4,040,967"},{"$f":"IF(A690=\"N/A\",0,VLOOKUP(A690,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3651438964836319,"d":"0.37"}},{"$f":"IF(A690=\"N/A\", 0,VLOOKUP(A690,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5202287289390128,"d":"0.52"}}]
[2056,27,{"v":33185.31052074943,"d":"$33,185"},{"$f":"(IF($A691=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A691>=$C$466, $A691<=$C$467)),\n($C617+(0.5*($H617-$C617)))*$C$85*$C$91*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+($D617+(0.5*($I617-$D617)))*$C$93*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+(($E617+(0.5*($J617-$E617)))*$C$94+($E617+(0.5*($J617-$E617)))*$C$91*$C$95)*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A691=\"N/A\",0,\nIF(A691>=$C$304,$D$304*$C$68/$C$69*(($C$93*D617)+($C$91*$C$85*C617)+($C$91*$C$95*E617+E617*$C$94))+IFERROR($D$304*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),\nIF(A691>=$C$300,($D$300*$C$68/$C$69*(($C$93*D617))+($E$300*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$299,($D$299*$C$68/$C$69*(($C$93*D617))+($E$299*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$298,($D$298*$C$68/$C$69*(($C$93*D617))+($E$298*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$329*$B$330*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$337*$B$338*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$313*$B$314*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$321*$B$322*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I617:J617)-SUM(D617:E617))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H617-C617))))\n\n))*Q691)","v":{"v":1876643.9090406946,"d":"$1,876,644"}},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I617:J617)-SUM(D617:E617))+(Defaults!$B$59*0.5*$C$72*(H617-C617)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D617+$E$300*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D617+$E$299*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D617+$E$298*$C$68*(Defaults!$B$60)*E617,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0),0)))*Q691","v":{"v":1612311.0577436949,"d":"$1,612,311"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A691=\"N/A\",0,(\n(($B$355+($D$355*($B691-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B691-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B691-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B691-1)))*(($B$386-$C$386)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B691-1)))*(($B$387-$C$387)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C617*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C617*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D617*$C$93)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E617*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F617*$C$92/Defaults!$B$258+$G617*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L656*$E617)\n\n))*Q691\n\n+(IF(A691=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J656*$E617))\n\n))*R691,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A691=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K617-F617)*Defaults!$C$254*Defaults!$C$250)\n+((L617-G617)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F617*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K617-F617)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F617*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K617-F617)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F617*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K617-F617)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F617*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K617-F617)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F617*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K617-F617)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F617*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K617-F617)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G617*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G617*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G617*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G617*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G617*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L617-G617)*$C$526*365*0.5,0))),0)*Q691","v":0},{"v":412699.18479897315,"d":"$412,699"},{"v":22861.111112099574,"d":"$22,861"},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I617:J617)-SUM(D617:E617)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H617-C617)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A691=\"N/A\",A691<D$484,A691>E$484),0,\nB$484*(1+C$484)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$485,A691>E$485),0,B$485*(1+C$485)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$486,A691>E$486),0,B$486*(1+C$486)^(B691-1))),0)\n\n))*Q691","v":{"v":1403.5325301773194,"d":"$1,404"}},0,0,0,{"v":3959104.1057463894,"d":"$3,959,104"},0,{"v":3959104.1057463894,"d":"$3,959,104"},{"$f":"IF(A691=\"N/A\",0,VLOOKUP(A691,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3541647880539591,"d":"0.35"}},{"$f":"IF(A691=\"N/A\", 0,VLOOKUP(A691,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5100281656264832,"d":"0.51"}}]
[2057,28,{"v":32474.460792438676,"d":"$32,474"},{"$f":"(IF($A692=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A692>=$C$466, $A692<=$C$467)),\n($C618+(0.5*($H618-$C618)))*$C$85*$C$91*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+($D618+(0.5*($I618-$D618)))*$C$93*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+(($E618+(0.5*($J618-$E618)))*$C$94+($E618+(0.5*($J618-$E618)))*$C$91*$C$95)*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A692=\"N/A\",0,\nIF(A692>=$C$304,$D$304*$C$68/$C$69*(($C$93*D618)+($C$91*$C$85*C618)+($C$91*$C$95*E618+E618*$C$94))+IFERROR($D$304*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),\nIF(A692>=$C$300,($D$300*$C$68/$C$69*(($C$93*D618))+($E$300*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$299,($D$299*$C$68/$C$69*(($C$93*D618))+($E$299*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$298,($D$298*$C$68/$C$69*(($C$93*D618))+($E$298*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$329*$B$330*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$337*$B$338*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$313*$B$314*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$321*$B$322*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I618:J618)-SUM(D618:E618))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H618-C618))))\n\n))*Q692)","v":{"v":1836444.0833043596,"d":"$1,836,444"}},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I618:J618)-SUM(D618:E618))+(Defaults!$B$59*0.5*$C$72*(H618-C618)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D618+$E$300*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D618+$E$299*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D618+$E$298*$C$68*(Defaults!$B$60)*E618,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0),0)))*Q692","v":{"v":1577761.8371153006,"d":"$1,577,762"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A692=\"N/A\",0,(\n(($B$355+($D$355*($B692-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B692-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B692-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B692-1)))*(($B$386-$C$386)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B692-1)))*(($B$387-$C$387)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C618*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C618*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D618*$C$93)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E618*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F618*$C$92/Defaults!$B$258+$G618*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L657*$E618)\n\n))*Q692\n\n+(IF(A692=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J657*$E618))\n\n))*R692,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A692=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K618-F618)*Defaults!$C$254*Defaults!$C$250)\n+((L618-G618)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F618*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K618-F618)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F618*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K618-F618)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F618*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K618-F618)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F618*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K618-F618)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F618*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K618-F618)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F618*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K618-F618)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G618*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G618*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G618*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G618*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G618*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L618-G618)*$C$526*365*0.5,0))),0)*Q692","v":0},{"v":408208.32008671423,"d":"$408,208"},{"v":22370.661403977218,"d":"$22,371"},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I618:J618)-SUM(D618:E618)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H618-C618)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A692=\"N/A\",A692<D$484,A692>E$484),0,\nB$484*(1+C$484)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$485,A692>E$485),0,B$485*(1+C$485)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$486,A692>E$486),0,B$486*(1+C$486)^(B692-1))),0)\n\n))*Q692","v":{"v":1373.4131926322805,"d":"$1,373"}},0,0,0,{"v":3878632.7758954223,"d":"$3,878,633"},0,{"v":3878632.7758954223,"d":"$3,878,633"},{"$f":"IF(A692=\"N/A\",0,VLOOKUP(A692,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.34351579830645895,"d":"0.34"}},{"$f":"IF(A692=\"N/A\", 0,VLOOKUP(A692,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5000276133592974,"d":"0.50"}}]
[2058,29,{"v":31776.356454525707,"d":"$31,776"},{"$f":"(IF($A693=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A693>=$C$466, $A693<=$C$467)),\n($C619+(0.5*($H619-$C619)))*$C$85*$C$91*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+($D619+(0.5*($I619-$D619)))*$C$93*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+(($E619+(0.5*($J619-$E619)))*$C$94+($E619+(0.5*($J619-$E619)))*$C$91*$C$95)*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A693=\"N/A\",0,\nIF(A693>=$C$304,$D$304*$C$68/$C$69*(($C$93*D619)+($C$91*$C$85*C619)+($C$91*$C$95*E619+E619*$C$94))+IFERROR($D$304*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),\nIF(A693>=$C$300,($D$300*$C$68/$C$69*(($C$93*D619))+($E$300*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$299,($D$299*$C$68/$C$69*(($C$93*D619))+($E$299*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$298,($D$298*$C$68/$C$69*(($C$93*D619))+($E$298*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$329*$B$330*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$337*$B$338*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$313*$B$314*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$321*$B$322*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I619:J619)-SUM(D619:E619))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H619-C619))))\n\n))*Q693)","v":{"v":1796965.0727852606,"d":"$1,796,965"}},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I619:J619)-SUM(D619:E619))+(Defaults!$B$59*0.5*$C$72*(H619-C619)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D619+$E$300*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D619+$E$299*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D619+$E$298*$C$68*(Defaults!$B$60)*E619,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0),0)))*Q693","v":{"v":1543832.6057005427,"d":"$1,543,833"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A693=\"N/A\",0,(\n(($B$355+($D$355*($B693-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B693-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B693-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B693-1)))*(($B$386-$C$386)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B693-1)))*(($B$387-$C$387)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C619*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C619*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D619*$C$93)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E619*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F619*$C$92/Defaults!$B$258+$G619*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L658*$E619)\n\n))*Q693\n\n+(IF(A693=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J658*$E619))\n\n))*R693,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A693=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K619-F619)*Defaults!$C$254*Defaults!$C$250)\n+((L619-G619)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F619*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K619-F619)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F619*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K619-F619)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F619*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K619-F619)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F619*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K619-F619)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F619*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K619-F619)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F619*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K619-F619)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G619*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G619*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G619*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G619*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G619*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L619-G619)*$C$526*365*0.5,0))),0)*Q693","v":0},{"v":403734.8982871242,"d":"$403,735"},{"v":21889.037041717835,"d":"$21,889"},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I619:J619)-SUM(D619:E619)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H619-C619)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A693=\"N/A\",A693<D$484,A693>E$484),0,\nB$484*(1+C$484)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$485,A693>E$485),0,B$485*(1+C$485)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$486,A693>E$486),0,B$486*(1+C$486)^(B693-1))),0)\n\n))*Q693","v":{"v":1343.8362019212766,"d":"$1,344"}},0,0,0,{"v":3799541.8064710917,"d":"$3,799,542"},0,{"v":3799541.8064710917,"d":"$3,799,542"},{"$f":"IF(A693=\"N/A\",0,VLOOKUP(A693,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3331870012671765,"d":"0.33"}},{"$f":"IF(A693=\"N/A\", 0,VLOOKUP(A693,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.49022315035225233,"d":"0.49"}}]
[2059,30,{"v":31090.873716715232,"d":"$31,091"},{"$f":"(IF($A694=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A694>=$C$466, $A694<=$C$467)),\n($C620+(0.5*($H620-$C620)))*$C$85*$C$91*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+($D620+(0.5*($I620-$D620)))*$C$93*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+(($E620+(0.5*($J620-$E620)))*$C$94+($E620+(0.5*($J620-$E620)))*$C$91*$C$95)*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A694=\"N/A\",0,\nIF(A694>=$C$304,$D$304*$C$68/$C$69*(($C$93*D620)+($C$91*$C$85*C620)+($C$91*$C$95*E620+E620*$C$94))+IFERROR($D$304*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),\nIF(A694>=$C$300,($D$300*$C$68/$C$69*(($C$93*D620))+($E$300*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$299,($D$299*$C$68/$C$69*(($C$93*D620))+($E$299*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$298,($D$298*$C$68/$C$69*(($C$93*D620))+($E$298*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$329*$B$330*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$337*$B$338*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$313*$B$314*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$321*$B$322*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I620:J620)-SUM(D620:E620))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H620-C620))))\n\n))*Q694)","v":{"v":1758199.8744816114,"d":"$1,758,200"}},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I620:J620)-SUM(D620:E620))+(Defaults!$B$59*0.5*$C$72*(H620-C620)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D620+$E$300*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D620+$E$299*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D620+$E$298*$C$68*(Defaults!$B$60)*E620,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0),0)))*Q694","v":{"v":1510517.3151594633,"d":"$1,510,517"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A694=\"N/A\",0,(\n(($B$355+($D$355*($B694-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B694-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B694-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B694-1)))*(($B$386-$C$386)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B694-1)))*(($B$387-$C$387)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C620*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C620*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D620*$C$93)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E620*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F620*$C$92/Defaults!$B$258+$G620*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L659*$E620)\n\n))*Q694\n\n+(IF(A694=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J659*$E620))\n\n))*R694,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A694=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K620-F620)*Defaults!$C$254*Defaults!$C$250)\n+((L620-G620)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F620*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K620-F620)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F620*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K620-F620)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F620*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K620-F620)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F620*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K620-F620)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F620*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K620-F620)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F620*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K620-F620)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G620*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G620*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G620*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G620*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G620*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L620-G620)*$C$526*365*0.5,0))),0)*Q694","v":0},{"v":399279.9619559966,"d":"$399,280"},{"v":21416.15071112201,"d":"$21,416"},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I620:J620)-SUM(D620:E620)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H620-C620)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A694=\"N/A\",A694<D$484,A694>E$484),0,\nB$484*(1+C$484)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$485,A694>E$485),0,B$485*(1+C$485)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$486,A694>E$486),0,B$486*(1+C$486)^(B694-1))),0)\n\n))*Q694","v":{"v":1314.7961738289475,"d":"$1,315"}},0,{"v":920149.91262934,"d":"$920,150"},0,{"v":4641968.884828078,"d":"$4,641,969"},0,{"v":4641968.884828078,"d":"$4,641,969"},{"$f":"IF(A694=\"N/A\",0,VLOOKUP(A694,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3231687694153021,"d":"0.32"}},{"$f":"IF(A694=\"N/A\", 0,VLOOKUP(A694,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.4806109317178944,"d":"0.48"}}]
["Total Benefits","N/A",{"$f":"SUM(C664:C694)","v":{"v":814607.065769809,"d":"$814,607"}},{"v":18929006.552226733,"d":"$18,929,007"},{"v":31930302.39644036,"d":"$31,930,302"},0,0,{"v":7731216.128971332,"d":"$7,731,216"},{"v":696464.7552658804,"d":"$696,465"},{"v":34390.78084204428,"d":"$34,391"},0,{"v":920149.91262934,"d":"$920,150"},0,{"v":61056137.592145495,"d":"$61,056,138"},{"v":4062314.6112419455,"d":"$4,062,315"},{"v":56993822.98090356,"d":"$56,993,823"},"N/A","N/A"]

{"sheet":"123.3","index":15,"n_rows":695,"n_cols":18,"rows_kept":695}
["Bridge and Project Overview"]
["ID of bridge, description of improvement, project timeline, traffic volume"]
["Add New Bridge (press Ctrl + Shift + B)"]
["Add Sensitivity Analysis for Current Bridge (press Ctrl + Shift + S)"]
["Delete this Bridge (press Ctrl + Shift + D)"]
["Note: Only delete bridges using this command/button. Deleting bridge tabs through right click will result in (fixable) errors on the Results tab."]
["Change Bridge Name (press Ctrl + Shift + N)"]
["-"]
["Table 1. Bridge Variables "]
["Bridge Variables","Bridge Values"]
["State","Mississippi"]
["County","Lauderdale"]
["Structure Number",210008003812330]
["Inventory Route",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ROUTE_NUMBER_005D]),FALSE)","v":"00080"}]
["Feature Intersected",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FEATURES_DESC_006A]),FALSE)","v":"'CHUNKY RIVER'"}]
["Facility Carried",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FACILITY_CARRIED_007]),FALSE)","v":"'US 80'"}]
["Latitude",{"$f":"LEFT(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 3, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 5, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 7, 2) & CHAR(34)","v":"32° 19' 35.17\""}]
["Longitude",{"$f":"\"-\" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 2, 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 4, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 6, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 8, 2) & CHAR(34)","v":"-88° 54' 34.32\""}]
["Bridge Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[STRUCTURE_LEN_MT_049]),FALSE)/1609","v":0.06973275326289621}]
["Bypass, Detour Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371","v":{"v":14.912904000000001,"d":"14.91"}}]
["Owner",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OWNER_022]),FALSE)","v":"01"}]
["Functional Class, Rural/Urban",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUNCTIONAL_CLASS_026]),FALSE)","v":"07"}]
["Bridge Road Type",{"$f":"VLOOKUP(B22,Defaults!A359:$D$371, 2, FALSE)","v":"Rural - Major Collector"}]
["Year Built",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_BUILT_027]),FALSE)","v":1929}]
["Year Reconstructed",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_RECONSTRUCTED_106]),FALSE)","v":1994}]
["Lanes on the Structure",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[TRAFFIC_LANES_ON_028A]),FALSE)","v":2}]
["Note: Some bridges have the same structure number. Use the state and county drop downs to identify your bridge."]
["-"]
["Project Description:"]
["Table 2. Project Timeline"]
["Timeline Variables","Timeline Values"]
["Current Year",2022]
["First Year of Construction Costs",2025]
["Last Year of Construction Costs",2029]
["Project Opens (Start of Benefits)",2030]
["Years of Benefits for Analysis",30]
["First Year of Period of Analysis",{"$f":"IF(B35=\"Required\",\"-\", B35)","v":2030}]
["Last Year of Period of Analysis",{"$f":"IFERROR(B35+B36-1, \"-\")","v":2059}]
["Discount Year",{"$f":"Defaults!A290","v":2022}]
["Base Year of NBI",2023]
["Note: The tool cannot handle partial years, or pro-rata benefits or costs. Round up or down to the nearest year for construction start, construction end, and the start of benefits."]
["Note: Enter a value between 20 to 30 for the Years of Benefits for Analysis, appropriate to the project as defined by US DOT BCA Guidance."]
["-"]
["Table 3. Average Annual Daily Traffic (AADT)"]
["Scenario and Vehicle Type","NBI Year of AADT","NBI Year of Future AADT","Forecast using NBI Growth Rate","Forecast using NBI Growth Rate2","Project Opens","Last Year","Explanation and Source"]
["Year",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_ADT_030]),FALSE)","v":2022},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_OF_FUTURE_ADT_115]),FALSE)","v":2059},{"$f":"IF(B35=\"Required\",\"-\",B35)","v":2030},{"$f":"B38","v":2059},{"$f":"IF(B35=\"Required\", \"-\",B35)","v":2030},{"$f":"B38","v":2059},"N/A"]
["No Build - Passenger AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":782.6,"d":"783"}},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":1131.13,"d":"1131"}},{"$f":"ROUND(B47*((1+B59)^(D$46-$B$46)),0)","v":847},{"$f":"ROUND(C47*((1+B59)^(E$46-$C$46)),0)","v":1131},846,1131,"BCA Guidance, MDOT"]
["No Build - Truck AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)","v":{"v":77.39999999999999,"d":"77"}},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)","v":{"v":111.86999999999999,"d":"112"}},{"$f":"ROUND(B48*((1+B59)^(D$46-$B$46)),0)","v":84},{"$f":"ROUND(C48*((1+B59)^(E$46-$C$46)),0)","v":112},84,112,"BCA Guidance, MDOT"]
["No Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
["Build - Passenger AADT",{"$f":"B47","v":{"v":782.6,"d":"783"}},{"$f":"C47","v":{"v":1131.13,"d":"1131"}},{"$f":"ROUND(B50*((1+B59)^(D$46-$B$46)),0)","v":847},{"$f":"ROUND(C50*((1+B59)^(E$46-$C$46)),0)","v":1131},846,1131,"BCA Guidance, MDOT"]
["Build - Truck AADT",{"$f":"B48","v":{"v":77.39999999999999,"d":"77"}},{"$f":"C48","v":{"v":111.86999999999999,"d":"112"}},{"$f":"ROUND(B51*((1+B59)^(D$46-$B$46)),0)","v":84},{"$f":"ROUND(C51*((1+B59)^(E$46-$C$46)),0)","v":112},84,112,"BCA Guidance, MDOT"]
["Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
[{"$f":"HYPERLINK(\"#A542\",\"Note: AADT can be entered manually in Table 52 and Table 53 below.\")","v":"Note: AADT can be entered manually in Table 52 and Table 53 below."}]
["Note: Here and elsewhere in the tool it is critical that you enter at least some value in the required cells, e.g., 0, rather than \"-\", \"N/A\" or leaving it blank."]
["Note: NBI AADT values are added for reference in Table 3. Users must enter AADT values in Columns G, H and I in Table 3."]
["-"]
["Note: Table 4 is not a user input. Do not adjust Table 4. "]
["Table 4. NBI's Calculated Average Annual Daily Traffic (AADT) Growth Rate"]
[{"$f":"CONCATENATE(\"The NBI Calculated Annual Growth Rate\", \" \", B46, \"-\",C46, \" (NBI)\")","v":"The NBI Calculated Annual Growth Rate 2022-2059 (NBI)"},{"$f":"(C47/B47)^(1/(C$46-B$46))-1","v":{"v":0.01000514448074763,"d":"$0"}}]
["-"]
["Table 5. Detour Road Type"]
["Detour Road Type","Rural - Principal Arterial - Interstate"]
["Detour Road Type - Simple",{"$f":"IF(B62=\"Required\", \"-\",IF(ISNUMBER(SEARCH(\"Urban\",B62)), \"Urban\", \"Rural\"))","v":"Rural"}]
["-"]
["Note: Detour length should represent the Net detour: Detour length minus the original route length."]
["Table 6. Detour and Bridge Length Information"]
["Detour Details","Reference","User Value","Explanation and Source"]
["Net Detour Length, For Vehicles (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371,1)","v":14.9},17.4,"Google"]
["Detour Average Speed, for Vehicles (mph) (FHWA VHT)",{"$f":"ROUND(VLOOKUP(B62,Defaults!B359:F371,2, FALSE),1)","v":{"v":66,"d":"66.0"}},{"v":50,"d":"50.0"},"Google"]
["Net Detour Length, For Cycling/ Pedestrian (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371, 1)","v":14.9},17.4,"Google"]
["Detour Average Travel Time (min)",{"$f":"B68/B69*60","v":{"v":13.545454545454547,"d":"13.5"}},{"$f":"C68/C69*60","v":{"v":20.88,"d":"20.9"}},"N/A"]
["Bridge Length (mi)",{"$f":"ROUND(B19,2)","v":0.07},{"$f":"415/5280","v":{"v":0.07859848484848485,"d":"0.08"}},"Google"]
["Note: Google or HPMS data are preferred for identifying average speed on the detour route. You can also use the HERS/VHT speed values using the Detour Road Type dropdown below."]
["Note: Bridge length in the NBI does not include the approach length. Include approach length if relevant for your project. "]
[{"$f":"HYPERLINK(\"https://www.google.com/maps\", \"Use Google Maps to calculate detour route length and average speed, as appropriate.\")","v":"Use Google Maps to calculate detour route length and average speed, as appropriate."}]
[{"$f":"HYPERLINK(\"https://www.fhwa.dot.gov/policyinformation/hpms.cfm\", \"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate.\")","v":"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate."}]
["-"]
["Note: These reference cells are marked to avoid accidental deletion."]
["Table 7. Reference Table"]
["Reference Cells",{"$f":"CONCATENATE(B11,B12)","v":"MississippiLauderdale"},{"$f":"CONCATENATE(VLOOKUP($B$11,NBI_Dropdown!$B$1:$D$56,3,FALSE),$B$13)","v":"284210008003812330"}]
["-"]
["Table 8. Travel Assumptions"]
["Parameters","Reference","User Value","Explanation and Source"]
["Bridge Average Speed (FHWA)",{"$f":"_xlfn.IFNA(VLOOKUP(B23,Defaults!B359:C371,2, FALSE), \"N/A\")","v":47},47,"-"]
["Average Car Occupancy",{"$f":"Defaults!B51","v":1.67},1.67,"-"]
["Share of Long-Distance Personal Travel",{"v":0,"d":"0.0%"},{"v":0,"d":"0%"},"-"]
["Value of Time - Long-Distance Personal Travel",{"$f":"Defaults!B35","v":{"v":25.1,"d":"$25.10"}},{"v":25.1,"d":"$25.10"},"-"]
["Share of Business Travel",{"v":0.118,"d":"11.8%"},{"v":0.118,"d":"11.8%"},"-"]
["Value of Travel Time - Business",{"$f":"Defaults!B33","v":{"v":32.3,"d":"$32.30"}},{"v":32.3,"d":"$32.30"},"-"]
["Value of Travel Time - Personal",{"$f":"Defaults!B32","v":{"v":17.9,"d":"$17.90"}},{"v":17.9,"d":"$17.90"},"-"]
["Value of Travel Time - All Purposes",{"$f":"ROUND(B86*B87+B88*B89+(1-B86-B88)*B90,1)","v":{"v":19.6,"d":"$19.60"}},{"$f":"IFERROR(ROUND(C86*C87+C88*C89+(1-C86-C88)*C90,1),\"-\")","v":{"v":19.6,"d":"$19.60"}},"-"]
["Walking, Cycling, Waiting, Standing, and Transfer Time",{"$f":"Defaults!B36","v":{"v":35.8,"d":"$35.80"}},{"v":35.8,"d":"$35.80"},"-"]
["Truck Driver ",{"$f":"Defaults!B39","v":{"v":33.5,"d":"$33.50"}},{"v":33.5,"d":"$33.50"},"-"]
["Bus Driver",{"$f":"Defaults!B40","v":{"v":36.5,"d":"$36.50"}},{"v":36.5,"d":"$36.50"},"-"]
["Average Bus Occupancy",0,0,"-"]
["-"]
["Capital Cost and Residual Value"]
["Table 9. Expenditure Dollars Option"]
["Are costs entered in year of expenditure dollars (not adjusted for inflation)?","NO"]
["Enter future inflation rate for capital costs.",{"v":0,"d":"0%"}]
["Note: Capital costs can be entered in year of expenditure dollars or in real dollars. The tool applies inflation and discounting factors automatically if entered as year of expenditure dollars."]
["-"]
["Table 10. Already Incurred Costs"]
["Year","Costs","Real Costs","Discounted Costs"]
[2016,{"$f":"3536.44/3","v":{"v":1178.8133333333333,"d":"$1,179"}},{"$f":"IF($B$99=\"NO\",B105,IFERROR(B105*(IF(A105>$B$39, 1/((1+$B$100)^(A105-$B$39)),VLOOKUP(A105,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1178.8133333333333,"d":"$1,179"}},{"$f":"IFERROR(IF(A105=\"\",\"\",IF(A105<=2020, C105, C105*VLOOKUP(A105,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":1178.8133333333333,"d":"$1,179"}}]
[2017,{"$f":"49764.69/3","v":{"v":16588.23,"d":"$16,588"}},{"$f":"IF($B$99=\"NO\",B106,IFERROR(B106*(IF(A106>$B$39, 1/((1+$B$100)^(A106-$B$39)),VLOOKUP(A106,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":16588.23,"d":"$16,588"}},{"$f":"IFERROR(IF(A106=\"\",\"\",IF(A106<=2020, C106, C106*VLOOKUP(A106,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":16588.23,"d":"$16,588"}}]
[2018,{"$f":"11906.98/3","v":{"v":3968.9933333333333,"d":"$3,969"}},{"$f":"IF($B$99=\"NO\",B107,IFERROR(B107*(IF(A107>$B$39, 1/((1+$B$100)^(A107-$B$39)),VLOOKUP(A107,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":3968.9933333333333,"d":"$3,969"}},{"$f":"IFERROR(IF(A107=\"\",\"\",IF(A107<=2020, C107, C107*VLOOKUP(A107,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":3968.9933333333333,"d":"$3,969"}}]
[2019,{"$f":"57602.6/3","v":{"v":19200.866666666665,"d":"$19,201"}},{"$f":"IF($B$99=\"NO\",B108,IFERROR(B108*(IF(A108>$B$39, 1/((1+$B$100)^(A108-$B$39)),VLOOKUP(A108,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":19200.866666666665,"d":"$19,201"}},{"$f":"IFERROR(IF(A108=\"\",\"\",IF(A108<=2020, C108, C108*VLOOKUP(A108,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":19200.866666666665,"d":"$19,201"}}]
[2020,{"$f":"86616.07/3","v":{"v":28872.023333333334,"d":"$28,872"}},{"$f":"IF($B$99=\"NO\",B109,IFERROR(B109*(IF(A109>$B$39, 1/((1+$B$100)^(A109-$B$39)),VLOOKUP(A109,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":28872.023333333334,"d":"$28,872"}},{"$f":"IFERROR(IF(A109=\"\",\"\",IF(A109<=2020, C109, C109*VLOOKUP(A109,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":28872.023333333334,"d":"$28,872"}}]
[2021,{"$f":"174455.97/3","v":{"v":58151.99,"d":"$58,152"}},{"$f":"IF($B$99=\"NO\",B110,IFERROR(B110*(IF(A110>$B$39, 1/((1+$B$100)^(A110-$B$39)),VLOOKUP(A110,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":58151.99,"d":"$58,152"}},{"$f":"IFERROR(IF(A110=\"\",\"\",IF(A110<=2020, C110, C110*VLOOKUP(A110,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
[2022,{"$f":"186086.21/3","v":{"v":62028.736666666664,"d":"$62,029"}},{"$f":"IF($B$99=\"NO\",B111,IFERROR(B111*(IF(A111>$B$39, 1/((1+$B$100)^(A111-$B$39)),VLOOKUP(A111,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":62028.736666666664,"d":"$62,029"}},{"$f":"IFERROR(IF(A111=\"\",\"\",IF(A111<=2020, C111, C111*VLOOKUP(A111,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":62028.736666666664,"d":"$62,029"}}]
[2023,{"$f":"336896.48/3","v":{"v":112298.82666666666,"d":"$112,299"}},{"$f":"IF($B$99=\"NO\",B112,IFERROR(B112*(IF(A112>$B$39, 1/((1+$B$100)^(A112-$B$39)),VLOOKUP(A112,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":112298.82666666666,"d":"$112,299"}},{"$f":"IFERROR(IF(A112=\"\",\"\",IF(A112<=2020, C112, C112*VLOOKUP(A112,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":108922.23731005497,"d":"$108,922"}}]
[2024,{"$f":"141099.69/3","v":{"v":47033.23,"d":"$47,033"}},{"$f":"IF($B$99=\"NO\",B113,IFERROR(B113*(IF(A113>$B$39, 1/((1+$B$100)^(A113-$B$39)),VLOOKUP(A113,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":47033.23,"d":"$47,033"}},{"$f":"IFERROR(IF(A113=\"\",\"\",IF(A113<=2020, C113, C113*VLOOKUP(A113,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":44247.371258211744,"d":"$44,247"}}]
["-","-",{"$f":"IF($B$99=\"NO\",B114,IFERROR(B114*(IF(A114>$B$39, 1/((1+$B$100)^(A114-$B$39)),VLOOKUP(A114,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A114=\"\",\"\",IF(A114<=2020, C114, C114*VLOOKUP(A114,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B115,IFERROR(B115*(IF(A115>$B$39, 1/((1+$B$100)^(A115-$B$39)),VLOOKUP(A115,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A115=\"\",\"\",IF(A115<=2020, C115, C115*VLOOKUP(A115,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-"]
["Table 11. Capital Costs"]
["Year"," Costs","Real Costs","Discounted Costs"]
[{"$f":"IFERROR(IF($B$33=\"-\", \"N/A\", $B$33),\"N/A\")","v":2025},{"v":1358740.7172942406,"d":"$1,358,741"},{"$f":"IF($B$99=\"NO\",B119,IFERROR(B119*(IF(A119>$B$39, 1/(1+$B$100)^(A119-$B$39),VLOOKUP(A119,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1358740.7172942406,"d":"$1,358,741"}},{"$f":"IFERROR(IF(A119=\"N/A\",\"-\",C119*VLOOKUP(A119,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1239825.5850763593,"d":"$1,239,826"}}]
[{"$f":"IFERROR(IF(A119=\"N/A\",\"N/A\",IF(A119>=$B$34,\"N/A\",A119+1)),\"\")","v":2026},{"v":1358740.7172942406,"d":"$1,358,741"},{"$f":"IF($B$99=\"NO\",B120,IFERROR(B120*(IF(A120>$B$39, 1/(1+$B$100)^(A120-$B$39),VLOOKUP(A120,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1358740.7172942406,"d":"$1,358,741"}},{"$f":"IFERROR(IF(A120=\"N/A\",\"-\",C120*VLOOKUP(A120,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1202546.6392593205,"d":"$1,202,547"}}]
[{"$f":"IF(A120=\"N/A\",\"N/A\",IF(A120>=$B$34,\"N/A\",A120+1))","v":2027},{"v":1358740.7172942406,"d":"$1,358,741"},{"$f":"IF($B$99=\"NO\",B121,IFERROR(B121*(IF(A121>$B$39, 1/(1+$B$100)^(A121-$B$39),VLOOKUP(A121,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1358740.7172942406,"d":"$1,358,741"}},{"$f":"IFERROR(IF(A121=\"N/A\",\"-\",C121*VLOOKUP(A121,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1166388.5928800392,"d":"$1,166,389"}}]
[2028,{"v":1358740.7172942406,"d":"$1,358,741"},{"$f":"IF($B$99=\"NO\",B122,IFERROR(B122*(IF(A122>$B$39, 1/(1+$B$100)^(A122-$B$39),VLOOKUP(A122,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1358740.7172942406,"d":"$1,358,741"}},{"$f":"IFERROR(IF(A122=\"N/A\",\"-\",C122*VLOOKUP(A122,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1131317.7428516385,"d":"$1,131,318"}}]
[2029,{"v":1358740.7172942406,"d":"$1,358,741"},{"$f":"IF($B$99=\"NO\",B123,IFERROR(B123*(IF(A123>$B$39, 1/(1+$B$100)^(A123-$B$39),VLOOKUP(A123,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1358740.7172942406,"d":"$1,358,741"}},{"$f":"IFERROR(IF(A123=\"N/A\",\"-\",C123*VLOOKUP(A123,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":1097301.3994681267,"d":"$1,097,301"}}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B124,IFERROR(B124*(IF(A124>$B$39, 1/(1+$B$100)^(A124-$B$39),VLOOKUP(A124,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A124=\"N/A\",\"-\",C124*VLOOKUP(A124,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B125,IFERROR(B125*(IF(A125>$B$39, 1/(1+$B$100)^(A125-$B$39),VLOOKUP(A125,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A125=\"N/A\",\"-\",C125*VLOOKUP(A125,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B126,IFERROR(B126*(IF(A126>$B$39, 1/(1+$B$100)^(A126-$B$39),VLOOKUP(A126,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A126=\"N/A\",\"-\",C126*VLOOKUP(A126,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B127,IFERROR(B127*(IF(A127>$B$39, 1/(1+$B$100)^(A127-$B$39),VLOOKUP(A127,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A127=\"N/A\",\"-\",C127*VLOOKUP(A127,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B128,IFERROR(B128*(IF(A128>$B$39, 1/(1+$B$100)^(A128-$B$39),VLOOKUP(A128,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A128=\"N/A\",\"-\",C128*VLOOKUP(A128,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B129,IFERROR(B129*(IF(A129>$B$39, 1/(1+$B$100)^(A129-$B$39),VLOOKUP(A129,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A129=\"N/A\",\"-\",C129*VLOOKUP(A129,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["-"]
["Table 12. Capital Cost Summary "]
["Total Capital Costs:",{"$f":"SUM(B105:B115)+SUM(B119:B129)","v":{"v":7143025.296471203,"d":"$7,143,025"}}]
["Total Real Capital Costs:",{"$f":"SUM(C105:C115)+SUM(C119:C129)","v":{"v":7143025.296471203,"d":"$7,143,025"}}]
["Total Discounted Capital Costs: ",{"$f":"SUM(D105:D115)+SUM(D119:D129)","v":{"v":6122387.231437084,"d":"$6,122,387"}}]
["-"]
["Table 13. Residual Value"]
["Share of Capital Costs","Asset Life (Years)","Explanation and Source"]
[{"v":1,"d":"100%"},75,"AASHTO"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"$f":"SUM(A138:A141)","v":{"v":1,"d":"100%"}},"Summation","N/A"]
["Note: If there are multiple components of the project for this specific bridge that different asset lives, enter the share of the project costs associated with the different project components and their asset life."]
["Note: The Summation cell should be 100%."]
["-"]
["Operating and Maintenance Costs (O&M)"]
["Table 14. Operating and Maintenance Costs Assumptions"]
["Which method would you like to use to enter O&M costs? ","Manual Entry"]
["Year of O&M costs Dollars",2024]
["Note: If you have O&M costs in the construction period you will need to use the manual entry option to enter the O&M costs in the construction period."]
["Note: The operating and  maintenance costs in the baseline should be entered to be consistent with your estimate of closure. If the bridge is closed in a future year (Table 25), there should not be maintenance costs for that year and thereafter."]
["Note: For frequency calculation option, all costs should be entered as year of expenditure. The tool applies inflation and discounting factors automatically."]
["-"]
["Table 15. Annual O&M Calculation Input"]
["Category ","Value"]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the No Build Scenario",{"v":0,"d":"0%"}]
["Annual O&M Costs in the Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario",{"v":0,"d":"0%"}]
["Note: The maintenance real growth rate represents the real cost increases year over year (e.g., from increased deterioration of the asset). It should not include inflation adjustments. "]
["-"]
["Table 16a. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16b. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16c. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16d. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["Note: The \"Occurs every _____ \" field in Tables 16a through 16d must be greater than or equal to 1, even if you are not adding an additional recurring maintenance cost. "]
["-"]
["Note: Manual O&M cost values should be entered in the year of dollar entered in Table 14. "]
["Table 17. Manual O&M Cost Entry "]
["Calendar Year","Analysis Year","No Build Annual Cost","Build Annual Cost","O&M Cost Difference Discounted"]
[{"$f":"IFERROR(IF(B32=\"Required\",\"N/A\",B32),\"N/A\")","v":2022},{"$f":"IFERROR(IF(A198=$B$35,1,IF(A198>$B$35,A198-$B$35+1,IF(A198<$B$35,A198-$B$35+1,\"N/A\"))),\"N/A\")","v":-7},0,0,{"$f":"IFERROR((C198-D198)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A198,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[{"$f":"IF(A198=\"N/A\",\"N/A\",IF(A198>=$B$35+$B$36-1,\"N/A\",A198+1))","v":2023},-6,0,0,{"$f":"IFERROR((C199-D199)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A199,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2024,-5,0,0,{"$f":"IFERROR((C200-D200)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A200,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2025,-4,0,0,{"$f":"IFERROR((C201-D201)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A201,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2026,-3,0,0,{"$f":"IFERROR((C202-D202)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A202,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2027,-2,0,0,{"$f":"IFERROR((C203-D203)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A203,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2028,-1,0,0,{"$f":"IFERROR((C204-D204)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A204,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2029,0,0,0,{"$f":"IFERROR((C205-D205)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A205,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2030,1,0,0,{"$f":"IFERROR((C206-D206)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A206,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2031,2,0,0,{"$f":"IFERROR((C207-D207)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A207,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2032,3,0,0,{"$f":"IFERROR((C208-D208)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A208,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2033,4,0,0,{"$f":"IFERROR((C209-D209)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A209,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2034,5,0,0,{"$f":"IFERROR((C210-D210)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A210,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2035,6,0,0,{"$f":"IFERROR((C211-D211)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A211,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2036,7,0,0,{"$f":"IFERROR((C212-D212)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A212,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2037,8,0,0,{"$f":"IFERROR((C213-D213)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A213,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2038,9,0,0,{"$f":"IFERROR((C214-D214)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A214,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2039,10,0,0,{"$f":"IFERROR((C215-D215)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A215,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2040,11,0,0,{"$f":"IFERROR((C216-D216)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A216,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2041,12,0,0,{"$f":"IFERROR((C217-D217)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A217,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2042,13,0,0,{"$f":"IFERROR((C218-D218)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A218,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2043,14,0,0,{"$f":"IFERROR((C219-D219)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A219,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2044,15,0,0,{"$f":"IFERROR((C220-D220)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A220,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2045,16,0,0,{"$f":"IFERROR((C221-D221)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A221,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2046,17,0,0,{"$f":"IFERROR((C222-D222)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A222,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2047,18,0,0,{"$f":"IFERROR((C223-D223)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A223,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2048,19,0,0,{"$f":"IFERROR((C224-D224)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A224,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2049,20,0,0,{"$f":"IFERROR((C225-D225)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A225,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2050,21,0,0,{"$f":"IFERROR((C226-D226)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A226,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2051,22,0,0,{"$f":"IFERROR((C227-D227)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A227,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2052,23,0,0,{"$f":"IFERROR((C228-D228)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A228,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2053,24,0,0,{"$f":"IFERROR((C229-D229)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A229,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2054,25,0,0,{"$f":"IFERROR((C230-D230)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A230,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2055,26,0,0,{"$f":"IFERROR((C231-D231)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A231,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2056,27,0,0,{"$f":"IFERROR((C232-D232)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A232,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2057,28,0,0,{"$f":"IFERROR((C233-D233)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A233,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2058,29,0,0,{"$f":"IFERROR((C234-D234)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A234,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2059,30,0,0,{"$f":"IFERROR((C235-D235)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A235,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C236-D236)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A236,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C237-D237)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A237,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["-"]
["Construction Disbenefits"]
["Table 18. Disbenefits Option"]
["Will project construction cause delays or increase crashes in the work zone, or cause other construction disbenefits?","YES"]
["Explanation/Methodology for disbenefits. If no construction disbenefits are calculated, explain why.","Required"]
[{"$f":"IF(B241=\"YES\",HYPERLINK(\"#A235\",\"If YES, then enter the requested information below and in Table 36.\"), HYPERLINK(\"#A262\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, then enter the requested information below and in Table 36."}]
["-"]
["For travel time disbenefits, enter the AADT by mode, minutes of delay by mode, and days of impact annually by year to calculate the total discounted travel time costs (Table 15). Enter the percent increase in crashes to calculate the total discounted crash costs (Table 15). These crash costs are estimated as a percent increase in the baseline crashes for the roadway on the theory that work zones may increase the inherent crash risk on the roadway. If no crash increases are expected due to the construction enter “0” percent for each year. "]
["Table 19. Travel Time and Safety Construction Disbenefits"]
["Year","Passenger AADT","Truck AADT","Bus AADT","Pedestrian AADT","Cyclist AADT","Vehicle \nDelay (minutes)","Pedestrian Delay (minutes)","Cyclist \nDelay (minutes)","Days of Impact Annually","Total Discounted Travel Time Disbenefits","Percent Increase in Crashes due to Work Zone","Total Discounted Safety Disbenefits"]
[{"$f":"$B$33","v":2025},807,79,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C248*$C$93*G248/60,0)+IFERROR($C$91*$C$85*B248*G248/60,0)+IFERROR($C$91*$C$95*D248*G248/60,0)+IFERROR($C$94*G248/60*D248,0))*J248+IFERROR(E248*$C$92*H248/60*J248,0)+IFERROR(F248*$C$92*I248/60*J248,0))*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3371520.512468709,"d":"$(3,371,521)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L248>0,-$E$417*(L248)*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[{"$f":"IFERROR(IF(A248=\"N/A\",\"N/A\",IF(A248>=$B$34,\"N/A\",A248+1)),\"\")","v":2026},815,80,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C249*$C$93*G249/60,0)+IFERROR($C$91*$C$85*B249*G249/60,0)+IFERROR($C$91*$C$95*D249*G249/60,0)+IFERROR($C$94*G249/60*D249,0))*J249+IFERROR(E249*$C$92*H249/60*J249,0)+IFERROR(F249*$C$92*I249/60*J249,0))*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3303381.243522004,"d":"$(3,303,381)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L249>0,-$E$417*(L249)*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2027,823,81,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C250*$C$93*G250/60,0)+IFERROR($C$91*$C$85*B250*G250/60,0)+IFERROR($C$91*$C$95*D250*G250/60,0)+IFERROR($C$94*G250/60*D250,0))*J250+IFERROR(E250*$C$92*H250/60*J250,0)+IFERROR(F250*$C$92*I250/60*J250,0))*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3236291.4647608562,"d":"$(3,236,291)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L250>0,-$E$417*(L250)*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2028,831,82,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C251*$C$93*G251/60,0)+IFERROR($C$91*$C$85*B251*G251/60,0)+IFERROR($C$91*$C$95*D251*G251/60,0)+IFERROR($C$94*G251/60*D251,0))*J251+IFERROR(E251*$C$92*H251/60*J251,0)+IFERROR(F251*$C$92*I251/60*J251,0))*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3170249.6674994472,"d":"$(3,170,250)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L251>0,-$E$417*(L251)*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2029,840,83,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C252*$C$93*G252/60,0)+IFERROR($C$91*$C$85*B252*G252/60,0)+IFERROR($C$91*$C$95*D252*G252/60,0)+IFERROR($C$94*G252/60*D252,0))*J252+IFERROR(E252*$C$92*H252/60*J252,0)+IFERROR(F252*$C$92*I252/60*J252,0))*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3108614.3400335475,"d":"$(3,108,614)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L252>0,-$E$417*(L252)*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C253*$C$93*G253/60,0)+IFERROR($C$91*$C$85*B253*G253/60,0)+IFERROR($C$91*$C$95*D253*G253/60,0)+IFERROR($C$94*G253/60*D253,0))*J253+IFERROR(E253*$C$92*H253/60*J253,0)+IFERROR(F253*$C$92*I253/60*J253,0))*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L253>0,-$E$417*(L253)*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C254*$C$93*G254/60,0)+IFERROR($C$91*$C$85*B254*G254/60,0)+IFERROR($C$91*$C$95*D254*G254/60,0)+IFERROR($C$94*G254/60*D254,0))*J254+IFERROR(E254*$C$92*H254/60*J254,0)+IFERROR(F254*$C$92*I254/60*J254,0))*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L254>0,-$E$417*(L254)*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C255*$C$93*G255/60,0)+IFERROR($C$91*$C$85*B255*G255/60,0)+IFERROR($C$91*$C$95*D255*G255/60,0)+IFERROR($C$94*G255/60*D255,0))*J255+IFERROR(E255*$C$92*H255/60*J255,0)+IFERROR(F255*$C$92*I255/60*J255,0))*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L255>0,-$E$417*(L255)*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C256*$C$93*G256/60,0)+IFERROR($C$91*$C$85*B256*G256/60,0)+IFERROR($C$91*$C$95*D256*G256/60,0)+IFERROR($C$94*G256/60*D256,0))*J256+IFERROR(E256*$C$92*H256/60*J256,0)+IFERROR(F256*$C$92*I256/60*J256,0))*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L256>0,-$E$417*(L256)*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C257*$C$93*G257/60,0)+IFERROR($C$91*$C$85*B257*G257/60,0)+IFERROR($C$91*$C$95*D257*G257/60,0)+IFERROR($C$94*G257/60*D257,0))*J257+IFERROR(E257*$C$92*H257/60*J257,0)+IFERROR(F257*$C$92*I257/60*J257,0))*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L257>0,-$E$417*(L257)*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C258*$C$93*G258/60,0)+IFERROR($C$91*$C$85*B258*G258/60,0)+IFERROR($C$91*$C$95*D258*G258/60,0)+IFERROR($C$94*G258/60*D258,0))*J258+IFERROR(E258*$C$92*H258/60*J258,0)+IFERROR(F258*$C$92*I258/60*J258,0))*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L258>0,-$E$417*(L258)*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["Total Discounted Disbenefits","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUM(K248:K258)","v":{"v":-16190057.228284566,"d":"$(16,190,057)"}},"N/A",{"$f":"SUM(M248:M258)","v":0}]
["-"]
["If other travel impacts are caculated by applicant or the applicant has alternative approach to calcuating construction disbeneifts, enter those total discounted values below. "]
["Table 20. Other Construction Disbenefits "]
["Disbenefit Category","Total Discounted Disbenefits (-)","Explanation of Disbenefits"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["Note: Be sure to include your methodology and calculations in the overall application materials, if not included in this workbook. "]
["-"]
["Bridge Condition and Closures"]
["Note: This section is for benefits related to bridge load posting and closures from poor bridge condition. \nFor closures specifically due to weather, seismic or other extreme events, please use the Resilience to Weather, Seismic, or other Extreme Events section below."]
["Note: This section computes the travel time and vehicle operating cost savings from avoiding the detour of a bridge closure or posting. If the new bridge improves vehicle operations, then use Tables 41 through 43."]
["Table 21. Condition Impact Option"]
["Will the project improve or preserve the bridge's condition in a way that reduces the risk of closure and/or load posting?","YES"]
[{"$f":"IF(B277=\"YES\",HYPERLINK(\"#A269\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A329\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below."}]
["-"]
["Table 22. Bridge Details "]
["Variable","Value"]
["Bridge Currently Closed or Load Posted? (NBI)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPEN_CLOSED_POSTED_041]),FALSE)","v":"P"}]
["NBI Coding Translation",{"$f":"VLOOKUP(B282,Defaults!$A$344:$B$352,2,FALSE)","v":"Posted for load (may include other restrictions such a temporary bridges which are load posted)"}]
["Current Superstructure Condition Rating",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[SUPERSTRUCTURE_COND_059]),FALSE)","v":5}]
["Current Operating Rating (metric tons)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPERATING_RATING_064]),FALSE)","v":34.4}]
["-"]
["Table 23. Forecasted Condition Rating"]
["Bridge Component and Rating","Condition Rating Reference Value","NBIAS Forecast Year"]
["Overall Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)+$B$40)))","v":2038}]
["Overall Condition Rating 2",2,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=-1,\"Not forecasted to reach Condition Rating 2 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=99,\"Not forecasted to reach Condition Rating 2 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)+$B$40)))","v":2053}]
["Superstructure Condition Rating 4",4,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=-1,\"Not forecasted to reach Condition Rating 4 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=99,\"Not forecasted to reach Condition Rating 4 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)+$B$40)))","v":2028}]
["Superstructure Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)+$B$40)))","v":2048}]
["Note: Using FHWA's NBIAS software program, FHWA has estimated the expected year in which the bridge will enter a minimum condition rating of 3 and 2. See guidance Appendix B: NBIAS for how forecast of closure and load posting is calculated."]
["-"]
["If the bridge is not currently load posted or closed, enter up to three values of expected future load posting.  After entering the appropriate year, the user should enter the expected percentage reduction in truck traffic and in bus traffic for the load postings. "]
["Table 24. Anticipated Load Postings"]
["Load Posting Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in Truck Traffic","% Reduction in Bus Traffic","Explanation for year if not reference; for % reduction"]
["Load Posted, \nlevel 1",{"$f":"IF(C291=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C291=\"Not forecasted to reach Condition Rating 4 by 2070\", \"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285>40,OR(B282=\"A\",B282=\"G\")), \"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\",\n\nIF(AND( B284>4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND(B284=4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C292, \"; 50% for Truck and Bus\"), \"No Load Posting Forecasted\"))))))))))))","v":"2028; 50% for Truck and Bus"},2024,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 2",{"$f":"IF(C292=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C292=\"Not forecasted to reach Condition Rating 3 by 2070\",\"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND(B284>4,B285<=40,OR(B282=\"A\",B282=\"G\")),CONCATENATE(C292,\"; 100% for Truck and Bus\"),\"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\"))))))))))","v":"2048; 100% for Truck and Bus"},2044,{"v":1,"d":"100%"},{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 3","N/A",2070,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["-"]
["Table 25. Anticipated Closure"]
["Closure Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in All Traffic","Explanation for year if not reference; for % reduction"]
["Closure",{"$f":"IF(C290=\"No NBIAS forecast\",\"No NBIAS forecast\",IF(C290=\"Not forecasted to reach Condition Rating 2 by 2070\",\"Not forecasted to close by 2070\",CONCATENATE(C290+4,\"; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years\")))","v":"2057; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years"},2044,{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Note: If the bridge will be closed to pedestrians and bicyclists, be sure to enter their AADT in Tables 46 and 47 below."]
["-"]
["If the bridge closure will be partial in duration rather than indefinite, use the short-term closure fields below to enter the initial year of closure, the last year of closure, the recurrence (enter 30 if it only occurs once), the number of days of closure, and the percent reduction in all traffic on the bridge due to the closure."]
["Table 26a. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26b. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26c. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26d. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure",0]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Resilience to Weather, Seismic, or other Extreme Events"]
["Table 27. Resiliency Option"]
["Will the project improve the bridge's resiliency to weather, seismic, or other extreme events, reducing damage and/or closures, or other service interruptions?","YES"]
[{"$f":"IF(B342=\"YES\",HYPERLINK(\"#A334\",\"If YES, enter the requested information below using the probability-consequence method or other calculation method.\"), HYPERLINK(\"#A395\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below using the probability-consequence method or other calculation method."}]
["-"]
["Table 28. Probability Resilience Option"]
["Are you providing a probability-consequence analysis of the resilience impacts?","NO"]
[{"$f":"IF(B346=\"YES\",HYPERLINK(\"#A337\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A389\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If NO, the cells below will not be able to be edited, please skip down to the next subsection."}]
["Note: The consequence-probability approach requires defining a potential weather, seismic or extreme event, the annual probability of that event, and consequences of that event. This resiliency section is for maximum three independent events. Events with multiple level of consequences or dependent events require more complex modeling. Three suggested levels of consequences for each event are included to better reflect the range of consequence events that an asset may face. For guidance on accessing resilience see Resilience - Sustainability - Environment - FHWA (dot.gov). "]
["-"]
["Annual Probability of Event Occurrence: This table includes three independent events with three different consequence levels: (1) probability of an event occurrence that causes capacity reduction only (Table 30), i.e. not capacity reduction associated with structural damage; (2) the probability of an event occurrence with lesser structural damage consequence (Tables 31); and the probability of an event occurrence with larger structural damage consequence (Tables 32). The probability may change during the benefit period due to climate change or degradation of the remediation or other reasons which can be captured under probabilities for project open and final year."]
["Table 29. Annual Probability of Event Occurrence"]
["Consequence Level","Project Open Year","Final Year","Growth Rate","Explanation and source"]
["Volume Capacity Reduction Only",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C353-B353)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Lesser Structural Damage (Level one) Impacts",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C354-B354)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Larger Structural Damage (Level two)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C355-B355)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["-"]
["Volume Capacity Reduction: This consequence level refers to closure or service interruption of the asset reducing some amount of capacity for at least one day a year, but not cause any structural damage to the asset requiring repair. Traffic restriction may occur when a lane or speed reduction is imposed on the bridge or results from an onsite temporary detour.  A load restriction will occur when a load posting is imposed (ex. no trucks allowed). An example event that could cause this consequence would be a recurring flooding event that overtops the bridge or inundates roadways on approach to the bridge. \t"]
["Table 30. Volume Capacity Reduction Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Lesser Structural Damage (Level one): This consequence level can be any level of damage as long as it is correctly correlated with the event and its probability. The user could select a more-frequent less-damaging event or a less-frequent more-damaging event. "]
["Table 31. Lesser Structural Damage (Level one) Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Larger Structural Damage (Level two): This consequence level refers to the bridge no longer being structurally sound or capable of carrying traffic of any kind while it is being repaired. Per USDOT BCA guidance, the no build scenario cannot include rebuilding the bridge so any maintenance, repair, or operational costs under the failure consequence cannot amount to bridge reconstruction. "]
["Table 32. Larger Structural Damage (Level two)"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["Number of Fatalities in Year 1","-","-"]
["Number of Injuries in Year 1","-","-"]
["-"]
["Note: Other calculation method may include calculations that yield a benefit value but do not precisely follow the tool approach or is an engineering evaluation to determine if the bridge response satisfies for a design level extreme event.   Use the green box to enter a thorough explanation of the calculation method and results.  If a benefit value is calculated it may be included in the tool section Other Benefits Not Captured Elsewhere.  If a benefit value is not calculated the results of the calculation method or the results of a qualitative assessment may be explained in the Results sheet section designated for unquantified benefits.  "]
["Table 33. Other Resilience Method Option"]
["Are you providing an explanation of the other calculation method used?","NO"]
[{"$f":"IF(B391=\"YES\",HYPERLINK(\"#A389\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A395\",\"If NO, please skip down to the next subsection.\"))","v":"If NO, please skip down to the next subsection."}]
["-"]
["Please provide a qualitative explanation, link, or citation to the calculation method and results."]
["If this analysis results in a monetized benefits, please provide the data and explanation/methodology/source in Table 51 below."]
["Table 34. Other Resilience Method Explanation"]
["Explanation","-"]
["-"]
["-"]
["Safety Baseline, Detour Safety Benefits, and Safety Countermeasures"]
["Table 35. Crash Cost Estimate Option"]
["Are you using KABCO or General crash cost estimates? ","KABCO"]
["-"]
[{"$f":"HYPERLINK(\"https://www.nhtsa.gov/research-data/fatality-analysis-reporting-system-fars\", \"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)\")","v":"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)"}]
["If you selected that your project will cause workzone crashes or the project involves safety improvements on the bridge, enter historical crash data for the bridge (Table 36). Please provide the average annual crash rate for the detour route (3 years is preferred). "]
["Table 36. Historical Crash Data on the Current Bridge"]
["Crash Type","Years of Data","Number of Crashes","Average Annual Crashes","Average Annual Crash Cost Historical","Source for Crash; Calendar Years of Data"]
["Property Damage Only",5,2,{"$f":"IFERROR(IF(AND(B408>0,C408>0),C408/B408,0),\"N/A\")","v":{"v":0.4,"d":"0.40"}},{"$f":"IFERROR(D408*Defaults!B25, \"N/A\")","v":{"v":3640,"d":"$3,640"}},"Data are from 2019 to 2023; provided by MDOT"]
["No Injury",5,0,0,{"$f":"IFERROR(D409*Defaults!B6, \"N/A\")","v":0},"Same as above"]
["Possible Injury",5,1,{"v":0.2,"d":"0.20"},{"$f":"IFERROR(D410*Defaults!B7, \"N/A\")","v":{"v":22340,"d":"$22,340"}},"Same as above"]
["Non-incapacitating",5,0,0,{"$f":"IFERROR(D411*Defaults!B8, \"N/A\")","v":0},"Same as above"]
["Incapacitating",5,0,0,{"$f":"IFERROR(D412*Defaults!B9, \"N/A\")","v":0},"Same as above"]
["Killed",5,0,0,{"$f":"IFERROR(D413*Defaults!B10, \"N/A\")","v":0},"Same as above"]
["Injured (severity unknown)",5,0,0,{"$f":"IFERROR(D414*Defaults!B11, \"N/A\")","v":0},"Same as above"]
["Injury","-","-","N/A",{"$f":"IFERROR(D415*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-","-","N/A",{"$f":"IFERROR(D416*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total Annual Crash Cost","N/A","N/A","N/A",{"$f":"SUM(E408:E416)","v":{"v":25980,"d":"$25,980"}},"N/A"]
["-"]
["Table 37. CMF Option"]
["Does the project improve safety on the bridge via a Crash Modification Factor (CMF)?","YES"]
[{"$f":"IF(B420=\"YES\",HYPERLINK(\"#A418\",\"If YES, then enter historical crash data and the relevant CMFs in the tables below.\"), HYPERLINK(\"#A453\",\"If NO, please skip down to the next subsection\"))","v":"If YES, then enter historical crash data and the relevant CMFs in the tables below."}]
["-"]
["Table 38. CMF Timeframe"]
["Category ","Benefit Period","Year"]
["Initial Year of CMF-related Safety Benefits",{"$f":"B35","v":2030},2030]
["Last Year of CMF-related Safety Benefits",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},2059]
["Note: Enter years of safety countermeasure impact which may differ from benefits period depending on project details. "]
["-"]
["Table 39. Safety Countermeasure - Crash Costs Avoided"]
["Crash Type","CMF","Average Annual Crashes Reduced","Average Annual Crash Costs Avoided","CMF Reference Number, if CMF Clearinghouse value is used (https://www.cmfclearinghouse.org/)","Explanation and Source for CMF"]
["Property Damage Only",0.66,{"$f":"IFERROR(IF(OR(B431<>\"\",B431<>0), D408*(1-B431),0),0)","v":{"v":0.13599999999999998,"d":"0.14"}},{"$f":"IFERROR(C431*Defaults!B25, \"N/A\")","v":{"v":1237.6,"d":"$1,238"}},"ID 4821; ID 4812","Lane width and shoulder widening"]
["No Injury",0.66,{"v":0,"d":"0.00"},{"$f":"IFERROR(C432*Defaults!B6, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["Possible Injury",0.56,{"v":0.088,"d":"0.09"},{"$f":"IFERROR(C433*Defaults!B7, \"N/A\")","v":{"v":9829.599999999999,"d":"$9,830"}},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Non-incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C434*Defaults!B8, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C435*Defaults!B9, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Killed",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C436*Defaults!B10, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injured (severity unknown)",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C437*Defaults!B14, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injury","-",{"$f":"IFERROR(IF(AND(B438<>\"\",B438<>0), D415*(1-B438),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C438*Defaults!B14, \"N/A\")","v":0},"-","-"]
["Fatal","-",{"$f":"IFERROR(IF(AND(B439<>\"\",B439<>0), D416*(1-B439),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C439*Defaults!B15, \"N/A\")","v":0},"-","-"]
["Total Annual Crash Cost","N/A","N/A",{"$f":"SUM(D431:D439)","v":{"v":11067.199999999999,"d":"$11,067"}},"N/A","N/A"]
[{"$f":"HYPERLINK(\"https://www.transportation.gov/mission/office-secretary/office-policy/transportation-policy/benefit-cost-analysis-guidance/\", \"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed.\")","v":"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed."}]
[{"$f":"HYPERLINK(\"http://cmfclearinghouse.org/using_cmfs.cfm\", \"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse.\")","v":"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse."}]
["-"]
["Table 40. Safety Benefits due to Avoided Detouring"]
["Crash Type","Crash Rate per 100 Million VMT on Detour","Crash Cost Per Mile","Explanation and Source"]
["Property Damage Only",7.08,{"$f":"IFERROR(B446/100000000*Defaults!B25,\"N/A\")","v":{"v":6.4428E-4,"d":"$0.0006"}},"Data are from 2019 to2023; provided by MDOT"]
["No Injury",0,{"$f":"IFERROR(B447/100000000*Defaults!B6, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Possible Injury",3.54,{"$f":"IFERROR(B448/100000000*Defaults!B7, \"N/A\")","v":{"v":0.00395418,"d":"$0.0040"}},"Data are from 2019 to2023; provided by MDOT"]
["Non-incapacitating",0,{"$f":"IFERROR(B449/100000000*Defaults!B8, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Incapacitating",0,{"$f":"IFERROR(B450/100000000*Defaults!B9,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Killed",0,{"$f":"IFERROR(B451/100000000*Defaults!B10,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injured (severity unknown)",0,{"$f":"IFERROR(B452/100000000*Defaults!B11,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injury","-",{"$f":"IFERROR(B453/100000000*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-",{"$f":"IFERROR(B454/100000000*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total","N/A",{"$f":"SUM(C446:C454)","v":{"v":4.5984599999999995E-3,"d":"$0.00"}},"N/A"]
[{"$f":"HYPERLINK(\"https://www.bts.gov/content/motor-vehicle-safety-data\", \"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data.\")","v":"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data."}]
["-"]
["Travel Time and Mobility-Related Benefits"]
["Table 41. Travel Time Option"]
["Does the project improve travel time/mobility, separate from reducing bridge closures or load posting?","NO"]
[{"$f":"IF(B460=\"YES\",HYPERLINK(\"#A459\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A472\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Enter minutes saved and years of impact (which may be different than benefits period)"]
["Table 42. Travel Time Savings"]
["Initial or Last Year","Benefits Period","Year","Minutes Saved Per Vehicle"]
["Initial Year",{"$f":"B35","v":2030},"-","-"]
["Last Year",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},"-","-"]
["-"]
["Note: Table 43 is not referenced in the benefits calculation formulas. To enter travel time savings, you much enter minutes saved values in Table 43."]
["Table 43. Optional Travel Time Savings Calculator"]
["Year","Speed (mph) - No Build","Speed (mph) - Build","Distance Traveled on the Bridge (miles)","Minutes Saved Per Vehicle"]
["Initial Year","-","-","-",{"$f":"IFERROR((D472/B472-D472/C472)*60,\"-\")","v":"-"}]
["Final Year","-","-","-",{"$f":"IFERROR((D473/B473-D473/C473)*60,\"-\")","v":"-"}]
["To estimate minutes saved using speed, the following formula is used: [ (Bridge Length / Speed Without Project) — (Bridge Length / Speed With Project) ] x 60"]
["-"]
["Mobility-Related Emissions and Other Environmental Benefits"]
["Note: Emissions input parameters for emissions rate (grams) per mile for the detour route is computed automatically using MOVES and US DOT BCA Guidance, data as well as input parameters entered above including detour length, functional class and average speed. "]
["Table 44. Other Environmental Benefits Option"]
["Does the project have benefits related to improved wildlife connectivity, reduced noise, or improved water runoff?","NO"]
[{"$f":"IF(B479=\"YES\",HYPERLINK(\"#A478\",\"If YES, please enter the applicable values for the benefit(s) below.\"), HYPERLINK(\"#A484\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 45. Other Environmental Benefits "]
["Environmental Benefit Category","Annual Benefit ($) in Initial Year","Annual Growth Rate (%)","Initial Year","Last Year","Explanation and Source"]
["Wildlife Connectivity","-","-","-","-","-"]
["Noise","-","-","-","-","-"]
["Water Runoff","-","-","-","-","-"]
["-"]
["Pedestrian and Cyclist Benefits"]
["Table 46. Improved Pedestiran/Cycling Option"]
["Does the project improve pedestrian/cycling facilities or detour pedestrians or cyclists? ","NO"]
[{"$f":"IF(B490=\"YES\",HYPERLINK(\"#A489\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A525\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 47. Pedestrian and Cyclist AADT "]
["Scenario","First Year of Benefit Period","Last Year of Project Benefits","Explanation and Source"]
["No Build - Pedestrian AADT","-","-","-"]
["No Build -Cyclist AADT","-","-","-"]
["Build - Pedestrian AADT","-","-","-"]
["Build - Cyclist AADT","-","-","-"]
["-"]
["USDOT Guidance has benefit values for several non-vehicular improvements. Select all that apply:"]
["Table 48. Pedestrian and Cyclist Improvement Information"]
["Improvement","Input "]
["Extend Pedestrian Sidewalk Width?","NO"]
["If the sidewalk is widened, by how many additional feet?","-"]
["Reduce upslope by 1%? ","NO"]
["How many upslope percents reduced?","-"]
["Reduces traffic speed by 1 mph (for speeds ≤45 mph)?","NO"]
["How many mph reduced? ","-"]
["Reducing Traffic Volume by 1 Vehicle per Hour (for ADT ≤55,000)?","NO"]
["How many vehicles reduced?","-"]
["Install a Marked Crosswalk?","NO"]
["Average number of crossings on new marked crosswalks per trip?",0]
["Install a Signal for a Pedestrian Crossing?","NO"]
["Average number of crossings on new signaled crosswalks per trip?",0]
["Add a Cycling Path with At-Grade Crossings?","NO"]
["Add a Cycling Path with no At-Grade Crossings?","NO"]
["Add a Dedicated Cycling Lane?","NO"]
["Create a Cycling Boulevard/\"Sharrow\"?","NO"]
["Add a Separated Cycle Track?","NO"]
[{"$f":"HYPERLINK(\"#B493\",\"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6.\")","v":"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6."}]
[{"$f":"HYPERLINK(\"#B501\",\"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches.\")","v":"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches."}]
["-"]
["Table 49. Pedestrian and Cyclist Inputs"]
["Parameter","Reference","User Value"]
["Trips Induced from non-active modes (%)",{"$f":"0.89","v":{"v":0.89,"d":"89%"}},"-"]
["Length of the new or improved pedestrian/cycling facility (mi)","N/A","-"]
[{"$f":"HYPERLINK(Defaults!A1, \"Note: For more information on trips induced from non-active modes see Defaults tab.\")","v":"Note: For more information on trips induced from non-active modes see Defaults tab."}]
["-"]
["Other Quantified Benefits Not Captured Elsewhere"]
["Table 50. Additional Quantified Benefits Option"]
["Does the project have other quantified benefits not captured above?","NO"]
[{"$f":"IF(B531=\"YES\",HYPERLINK(\"#A530\",\"If YES, please enter the requested information for these additional benefits in the table below.\"), HYPERLINK(\"#A542\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 51. Additional Quantified Benefits "]
["Additional Benefit Category","Annual Benefit ($) in First Year","Annual Growth Rate (%)","First Year of Benefit","Last Year of Benefit","Explanation and Source"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-"]
["Manual Entry for AADT by Mode and Year"]
["Table 52. Manual Entry of AADT Option"]
["Will you manually enter AADT data for this project?","NO"]
["Explain the source of the manually entered AADT data.","-"]
[{"$f":"IF($B$548=\"YES\",HYPERLINK(\"#A548\",\"If YES, please enter the AADT values manually.\"), HYPERLINK(\"#A582\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 53. Manual Entry of AADT"]
["Calendar Year","Analysis Year","Passenger - \nNo Build","Trucks - \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A554<>\"N/A\",1,\"N/A\")","v":1},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IFERROR(IF(A554=\"N/A\",\"N/A\",IF(A554>=$B$35+$B$36-1,\"N/A\",A554+1)),\"N/A\")","v":2031},{"$f":"IF(A555<>\"N/A\",B554+1,\"N/A\")","v":2},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF(A555=\"N/A\",\"N/A\",IF(A555>=$B$35+$B$36-1,\"N/A\",A555+1))","v":2032},{"$f":"IF(A556<>\"N/A\",B555+1,\"N/A\")","v":3},"-","-","-","-","-","-","-","-","-","-"]
[2033,4,"-","-","-","-","-","-","-","-","-","-"]
[2034,5,"-","-","-","-","-","-","-","-","-","-"]
[2035,6,"-","-","-","-","-","-","-","-","-","-"]
[2036,7,"-","-","-","-","-","-","-","-","-","-"]
[2037,8,"-","-","-","-","-","-","-","-","-","-"]
[2038,9,"-","-","-","-","-","-","-","-","-","-"]
[2039,10,"-","-","-","-","-","-","-","-","-","-"]
[2040,11,"-","-","-","-","-","-","-","-","-","-"]
[2041,12,"-","-","-","-","-","-","-","-","-","-"]
[2042,13,"-","-","-","-","-","-","-","-","-","-"]
[2043,14,"-","-","-","-","-","-","-","-","-","-"]
[2044,15,"-","-","-","-","-","-","-","-","-","-"]
[2045,16,"-","-","-","-","-","-","-","-","-","-"]
[2046,17,"-","-","-","-","-","-","-","-","-","-"]
[2047,18,"-","-","-","-","-","-","-","-","-","-"]
[2048,19,"-","-","-","-","-","-","-","-","-","-"]
[2049,20,"-","-","-","-","-","-","-","-","-","-"]
[2050,21,"-","-","-","-","-","-","-","-","-","-"]
[2051,22,"-","-","-","-","-","-","-","-","-","-"]
[2052,23,"-","-","-","-","-","-","-","-","-","-"]
[2053,24,"-","-","-","-","-","-","-","-","-","-"]
[2054,25,"-","-","-","-","-","-","-","-","-","-"]
[2055,26,"-","-","-","-","-","-","-","-","-","-"]
[2056,27,"-","-","-","-","-","-","-","-","-","-"]
[2057,28,"-","-","-","-","-","-","-","-","-","-"]
[2058,29,"-","-","-","-","-","-","-","-","-","-"]
[2059,30,"-","-","-","-","-","-","-","-","-","-"]
["-"]
["End of Input. The rest of this form is data maintained by the tool, but is available for review."]
[{"$f":"HYPERLINK(Results!A1, \"Go To Results Tab\")","v":"Go To Results Tab"}]
["-"]
["AADT by Mode and Year"]
["Table 54. Calculated AADT"]
["Calendar Year","Analysis Year","Passenger - No Build","Trucks -  \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A591<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(C554=\"-\", $B$548=\"YES\"),0,IF(AND(C554>=0, $B$548=\"YES\"),C554,IF($B591=1,($F$47),IF($B591=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B591-1)+($F$47)))))),\"0\")","v":846},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(D554=\"-\", $B$548=\"YES\"), 0,IF(AND(D554>=0, $B$548=\"YES\"), D554,IF($B591=1,($F$48),IF($B591=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B591-1)+($F$48)))))),\"0\")","v":84},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(E554=\"-\", $B$548=\"YES\"), 0,IF(AND(E554>=0, $B$548=\"YES\"),E554,IF($B591=1,($F$49),IF($B591=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B591-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F554=\"-\", $B$548=\"YES\"), 0,IF($B591=\"N/A\",\"\",IF(AND(F554>=0,$B$548=\"YES\"),F554,IF($B591=1,$B$495,IF($B591=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B591-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(G554=\"-\", $B$548=\"YES\"),0,IF(AND(G554>=0, $B$548=\"YES\"),G554,IF($B591=1,$B$496,IF($B591=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B591-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(H554=\"-\", $B$548=\"YES\"),0,IF(AND(H554>=0, $B$548=\"YES\"),H554,IF($B591=1,($F$50),IF($B591=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B591-1)+($F$50)))))),\"0\")","v":846},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(I554=\"-\", $B$548=\"YES\"),0,IF(AND(I554>=0, $B$548=\"YES\"),I554,IF($B591=1,($F$51),IF($B591=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B591-1)+($F$51)))))),\"0\")","v":84},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(J554=\"-\", $B$548=\"YES\"),0,IF(AND(J554>=0, $B$548=\"YES\"),J554,IF($B591=1,($F$52),IF($B591=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B591-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(K554=\"-\", $B$548=\"YES\"),0,IF(AND(K554>=0, $B$548=\"YES\"),K554,IF($B591=1,$B$497,IF($B591=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B591-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(L554=\"-\", $B$548=\"YES\"),0,IF(AND(L554>=0, $B$548=\"YES\"),L554,IF($B591=1,$B$498,IF($B591=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B591-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IFERROR(IF(A591=\"N/A\",\"N/A\",IF(A591>=$B$35+$B$36-1,\"N/A\",A591+1)), \"N/A\")","v":2031},{"$f":"IF(A592<>\"N/A\",B591+1,\"N/A\")","v":2},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(C555=\"-\", $B$548=\"YES\"),0,IF(AND(C555>=0, $B$548=\"YES\"),C555,IF($B592=1,($F$47),IF($B592=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B592-1)+($F$47)))))),\"0\")","v":{"v":855.8275862068965,"d":"856"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(D555=\"-\", $B$548=\"YES\"), 0,IF(AND(D555>=0, $B$548=\"YES\"), D555,IF($B592=1,($F$48),IF($B592=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B592-1)+($F$48)))))),\"0\")","v":{"v":84.96551724137932,"d":"85"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(E555=\"-\", $B$548=\"YES\"), 0,IF(AND(E555>=0, $B$548=\"YES\"),E555,IF($B592=1,($F$49),IF($B592=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B592-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F555=\"-\", $B$548=\"YES\"), 0,IF($B592=\"N/A\",\"\",IF(AND(F555>=0,$B$548=\"YES\"),F555,IF($B592=1,$B$495,IF($B592=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B592-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(G555=\"-\", $B$548=\"YES\"),0,IF(AND(G555>=0, $B$548=\"YES\"),G555,IF($B592=1,$B$496,IF($B592=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B592-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(H555=\"-\", $B$548=\"YES\"),0,IF(AND(H555>=0, $B$548=\"YES\"),H555,IF($B592=1,($F$50),IF($B592=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B592-1)+($F$50)))))),\"0\")","v":{"v":855.8275862068965,"d":"856"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(I555=\"-\", $B$548=\"YES\"),0,IF(AND(I555>=0, $B$548=\"YES\"),I555,IF($B592=1,($F$51),IF($B592=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B592-1)+($F$51)))))),\"0\")","v":{"v":84.96551724137932,"d":"85"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(J555=\"-\", $B$548=\"YES\"),0,IF(AND(J555>=0, $B$548=\"YES\"),J555,IF($B592=1,($F$52),IF($B592=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B592-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(K555=\"-\", $B$548=\"YES\"),0,IF(AND(K555>=0, $B$548=\"YES\"),K555,IF($B592=1,$B$497,IF($B592=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B592-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(L555=\"-\", $B$548=\"YES\"),0,IF(AND(L555>=0, $B$548=\"YES\"),L555,IF($B592=1,$B$498,IF($B592=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B592-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IF(A592=\"N/A\",\"N/A\",IF(A592>=$B$35+$B$36-1,\"N/A\",A592+1))","v":2032},3,{"v":865.6551724137931,"d":"866"},{"v":85.93103448275862,"d":"86"},0,"0","0",{"v":865.6551724137931,"d":"866"},{"v":85.93103448275862,"d":"86"},0,"0","0"]
[2033,4,{"v":875.4827586206897,"d":"875"},{"v":86.89655172413794,"d":"87"},0,"0","0",{"v":875.4827586206897,"d":"875"},{"v":86.89655172413794,"d":"87"},0,"0","0"]
[2034,5,{"v":885.3103448275862,"d":"885"},{"v":87.86206896551724,"d":"88"},0,"0","0",{"v":885.3103448275862,"d":"885"},{"v":87.86206896551724,"d":"88"},0,"0","0"]
[2035,6,{"v":895.1379310344828,"d":"895"},{"v":88.82758620689656,"d":"89"},0,"0","0",{"v":895.1379310344828,"d":"895"},{"v":88.82758620689656,"d":"89"},0,"0","0"]
[2036,7,{"v":904.9655172413793,"d":"905"},{"v":89.79310344827586,"d":"90"},0,"0","0",{"v":904.9655172413793,"d":"905"},{"v":89.79310344827586,"d":"90"},0,"0","0"]
[2037,8,{"v":914.7931034482758,"d":"915"},{"v":90.75862068965517,"d":"91"},0,"0","0",{"v":914.7931034482758,"d":"915"},{"v":90.75862068965517,"d":"91"},0,"0","0"]
[2038,9,{"v":924.6206896551724,"d":"925"},{"v":91.72413793103448,"d":"92"},0,"0","0",{"v":924.6206896551724,"d":"925"},{"v":91.72413793103448,"d":"92"},0,"0","0"]
[2039,10,{"v":934.448275862069,"d":"934"},{"v":92.6896551724138,"d":"93"},0,"0","0",{"v":934.448275862069,"d":"934"},{"v":92.6896551724138,"d":"93"},0,"0","0"]
[2040,11,{"v":944.2758620689656,"d":"944"},{"v":93.65517241379311,"d":"94"},0,"0","0",{"v":944.2758620689656,"d":"944"},{"v":93.65517241379311,"d":"94"},0,"0","0"]
[2041,12,{"v":954.1034482758621,"d":"954"},{"v":94.62068965517241,"d":"95"},0,"0","0",{"v":954.1034482758621,"d":"954"},{"v":94.62068965517241,"d":"95"},0,"0","0"]
[2042,13,{"v":963.9310344827586,"d":"964"},{"v":95.58620689655173,"d":"96"},0,"0","0",{"v":963.9310344827586,"d":"964"},{"v":95.58620689655173,"d":"96"},0,"0","0"]
[2043,14,{"v":973.7586206896551,"d":"974"},{"v":96.55172413793103,"d":"97"},0,"0","0",{"v":973.7586206896551,"d":"974"},{"v":96.55172413793103,"d":"97"},0,"0","0"]
[2044,15,{"v":983.5862068965517,"d":"984"},{"v":97.51724137931035,"d":"98"},0,"0","0",{"v":983.5862068965517,"d":"984"},{"v":97.51724137931035,"d":"98"},0,"0","0"]
[2045,16,{"v":993.4137931034483,"d":"993"},{"v":98.48275862068965,"d":"98"},0,"0","0",{"v":993.4137931034483,"d":"993"},{"v":98.48275862068965,"d":"98"},0,"0","0"]
[2046,17,{"v":1003.2413793103449,"d":"1003"},{"v":99.44827586206897,"d":"99"},0,"0","0",{"v":1003.2413793103449,"d":"1003"},{"v":99.44827586206897,"d":"99"},0,"0","0"]
[2047,18,{"v":1013.0689655172414,"d":"1013"},{"v":100.41379310344828,"d":"100"},0,"0","0",{"v":1013.0689655172414,"d":"1013"},{"v":100.41379310344828,"d":"100"},0,"0","0"]
[2048,19,{"v":1022.8965517241379,"d":"1023"},{"v":101.37931034482759,"d":"101"},0,"0","0",{"v":1022.8965517241379,"d":"1023"},{"v":101.37931034482759,"d":"101"},0,"0","0"]
[2049,20,{"v":1032.7241379310344,"d":"1033"},{"v":102.34482758620689,"d":"102"},0,"0","0",{"v":1032.7241379310344,"d":"1033"},{"v":102.34482758620689,"d":"102"},0,"0","0"]
[2050,21,{"v":1042.5517241379312,"d":"1043"},{"v":103.3103448275862,"d":"103"},0,"0","0",{"v":1042.5517241379312,"d":"1043"},{"v":103.3103448275862,"d":"103"},0,"0","0"]
[2051,{"$f":"IF(A612<>\"N/A\",B611+1,\"N/A\")","v":22},{"v":1052.3793103448277,"d":"1052"},{"v":104.27586206896552,"d":"104"},0,"0","0",{"v":1052.3793103448277,"d":"1052"},{"v":104.27586206896552,"d":"104"},0,"0","0"]
[2052,{"$f":"IF(A613<>\"N/A\",B612+1,\"N/A\")","v":23},{"v":1062.2068965517242,"d":"1062"},{"v":105.24137931034483,"d":"105"},0,"0","0",{"v":1062.2068965517242,"d":"1062"},{"v":105.24137931034483,"d":"105"},0,"0","0"]
[2053,24,{"v":1072.0344827586207,"d":"1072"},{"v":106.20689655172414,"d":"106"},0,"0","0",{"v":1072.0344827586207,"d":"1072"},{"v":106.20689655172414,"d":"106"},0,"0","0"]
[2054,25,{"v":1081.8620689655172,"d":"1082"},{"v":107.17241379310344,"d":"107"},0,"0","0",{"v":1081.8620689655172,"d":"1082"},{"v":107.17241379310344,"d":"107"},0,"0","0"]
[2055,26,{"v":1091.6896551724137,"d":"1092"},{"v":108.13793103448276,"d":"108"},0,"0","0",{"v":1091.6896551724137,"d":"1092"},{"v":108.13793103448276,"d":"108"},0,"0","0"]
[2056,27,{"v":1101.5172413793102,"d":"1102"},{"v":109.10344827586206,"d":"109"},0,"0","0",{"v":1101.5172413793102,"d":"1102"},{"v":109.10344827586206,"d":"109"},0,"0","0"]
[2057,28,{"v":1111.344827586207,"d":"1111"},{"v":110.06896551724138,"d":"110"},0,"0","0",{"v":1111.344827586207,"d":"1111"},{"v":110.06896551724138,"d":"110"},0,"0","0"]
[2058,29,{"v":1121.1724137931035,"d":"1121"},{"v":111.0344827586207,"d":"111"},0,"0","0",{"v":1121.1724137931035,"d":"1121"},{"v":111.0344827586207,"d":"111"},0,"0","0"]
[2059,30,1131,112,0,"0","0",1131,112,0,"0","0"]
["-"]
["Detour Emissions $ per mile"]
["Table 55. Calculated Emission Inputs"]
["Variable","Value"]
["Detour MOVES Functional Class",{"$f":"VLOOKUP(B$62,Defaults!$B$359:$D$371, 3,TRUE)","v":"Rural Unrestricted"}]
["Detour Average Speed, Rounded",{"$f":"IF(C69>70, 70, IF(C69<5, 10, MROUND(C69,10)))","v":50}]
["-"]
["Table 56. Calculated Emission Outputs"]
["Calendar Year","Analysis Year","NOX - Passenger","SOX - Passenger","PM2.5 - Passenger","CO2 - Passenger","NOX - \nTrucks","SOX - Trucks","PM2.5 - Trucks","CO2 - \nTrucks","Passenger - Non-CO2 Emissions Total","Trucks - Non-CO2 Emissions Total"]
[{"$f":"IF(OR(B35=\"Required\",B35=\"-\"), \"N/A\", B35)","v":2030},{"$f":"IF(A630<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.06965186662968313,"d":"$0.0697"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.28753161385778697,"d":"$0.2875"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"$f":"SUM(G630:I630)","v":{"v":0.12571826081008075,"d":"$0.13"}}]
[{"$f":"IF(A630=\"N/A\",\"N/A\",IF(A630>=$B$35+$B$36-1,\"N/A\",A630+1))","v":2031},{"$f":"IF(A631<>\"N/A\",B630+1,\"N/A\")","v":2},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07100696131119447,"d":"$0.0710"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2931256141273937,"d":"$0.2931"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"$f":"SUM(G631:I631)","v":{"v":0.12571826081008075,"d":"$0.13"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},{"$f":"IF(A632<>\"N/A\",B631+1,\"N/A\")","v":3},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07182001812010128,"d":"$0.0718"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29648201428915777,"d":"$0.2965"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2033,4,{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07317511280161262,"d":"$0.0732"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30207601455876454,"d":"$0.3021"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2034,5,{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0742591885468217,"d":"$0.0743"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3065512147744499,"d":"$0.3066"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2035,6,{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07534326429203078,"d":"$0.0753"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31102641499013534,"d":"$0.3110"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2036,7,{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07642734003723985,"d":"$0.0764"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3155016152058207,"d":"$0.3155"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2037,8,{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0777824347187512,"d":"$0.0778"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3210956154754275,"d":"$0.3211"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2038,9,{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.078595491527658,"d":"$0.0786"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3244520156371915,"d":"$0.3245"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2039,10,{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07967956727286707,"d":"$0.0797"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32892721585287693,"d":"$0.3289"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2040,11,{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07151240714984376,"d":"$0.0715"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30259572144273983,"d":"$0.3026"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2041,12,{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07246909487091192,"d":"$0.0725"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30664382473963264,"d":"$0.3066"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2042,13,{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07366495452224708,"d":"$0.0737"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3117039538607487,"d":"$0.3117"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2043,14,{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07462164224331523,"d":"$0.0746"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31575205715764154,"d":"$0.3158"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2044,15,{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07581750189465042,"d":"$0.0758"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3208121862787576,"d":"$0.3208"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2045,16,{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07677418961571855,"d":"$0.0768"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32486028957565044,"d":"$0.3249"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2046,17,{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07797004926705374,"d":"$0.0780"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32992041869676647,"d":"$0.3299"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2047,18,{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07916590891838893,"d":"$0.0792"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.33498054781788256,"d":"$0.3350"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2048,19,{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0803617685697241,"d":"$0.0804"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34004067693899853,"d":"$0.3400"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2049,20,{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08131845629079223,"d":"$0.0813"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3440887802358914,"d":"$0.3441"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2050,21,{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07902440666773428,"d":"$0.0790"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3306844437642157,"d":"$0.3307"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2051,22,{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07994063167257758,"d":"$0.0799"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.33451846630061244,"d":"$0.3345"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2052,23,{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08085685667742087,"d":"$0.0809"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3383524888370091,"d":"$0.3384"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2053,24,{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2054,25,{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2055,26,{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2056,27,{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2057,28,{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2058,29,{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2059,30,{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321892[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
["-"]
["BCA Annual Calculations"]
["Table 57. BCA Annual Calculations"]
["Calendar Year","Analysis Year","Discounted Safety","Discounted Travel Time","Discounted VOC","Discounted Resilience","Discounted Health and Amenity","Discounted CO2 Emissions","Discounted Non-CO2 Emissions","Discounted Other Environmental","Discounted Maintenance Cost Savings","Discounted Residual Value","Discounted Other Benefits","Total Discounted Benefits","Total Discounted Costs","Net Present Value","7 Percent Discount Rate","3 Percent Discount Rate"]
[{"$f":"IFERROR(\"Pre-Benefits Period\", \"N/A\")","v":"Pre-Benefits Period"},{"$f":"IF(A664>0, 0,0)","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",M259,0)))","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",K259,0)))","v":{"v":-16190057.228284566,"d":"$(16,190,057)"}},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUMIFS(E198:E237, B198:B237, \"<=\"&0)","v":0},"N/A",{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",-(IFERROR(ABS(B264),0)+IFERROR(ABS(B265),0)+IFERROR(ABS(B266),0)+IFERROR(ABS(B267),0)+IFERROR(ABS(B268),0)+IFERROR(ABS(B269),0)+IFERROR(ABS(B270),0)),0)))","v":0},{"$f":"SUM(_xlfn.IFNA(BCACalc321201322893[[#This Row],[Discounted Safety]:[Discounted Other Benefits]],0))","v":{"v":-16190057.228284566,"d":"$(16,190,057)"}},{"$f":"B134","v":{"v":6122387.231437084,"d":"$6,122,387"}},{"$f":"N664-O664","v":{"v":-22312444.45972165,"d":"$(22,312,444)"}},{"$f":"IF(A664=\"N/A\",0,VLOOKUP(A664,Defaults!$A$290:$B$340,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(A664=\"N/A\", 0,VLOOKUP(A664,Defaults!$A$290:$C$340,3,FALSE))","v":{"$error":"#N/A"}}]
[{"$f":"IF(OR(B35=0,B35=\"Required\"), \"N/A\", B35)","v":2030},{"$f":"IF(A665<>\"N/A\",B664+1,\"N/A\")","v":1},{"$f":"(IF(A665=\"N/A\",0,(\n\n+N(\"Avoided crashes due to CMF\")\n+IF($B$420=\"YES\",IF(OR(A665<$C$425,A665>$C$426),0,(((SUM($H591:$J591)-SUM($C591:$E591))/SUM($C591:$E591))*0.5*$D$440) + ((SUM($C591:$E591)/SUM($C$591:$E$591))*$D$440)))\n\n+N(\"Avoided detour benefits\")\n+IF($B$277=\"YES\",IF(A665=\"N/A\",0, IF(A665>=$C$304, $D$304*$C$68*$C$455*SUM(C591:E591),\nIF( A665>=$C$300, $D$300*$C$68*$C$455*D591+$E$300*$C$68*$C$455*E591,\nIF(A665>=$C$299, $D$299*$C$68*$C$455*D591+$E$299*$C$68*$C$455*E591,\nIF(A665>=$C$298,$D$298*$C$68*$C$455*D591+$E$298*$C$68*$C$455*E591,0)))))*365,0)\n\n+N(\"Avoided detour benefits - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*$C$455*SUM(C591:E591),0),0),0)\n)))*Q665","v":{"v":9629.792001900138,"d":"$9,630"}},{"$f":"(IF($A665=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A665>=$C$466, $A665<=$C$467)),\n($C591+(0.5*($H591-$C591)))*$C$85*$C$91*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+($D591+(0.5*($I591-$D591)))*$C$93*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+(($E591+(0.5*($J591-$E591)))*$C$94+($E591+(0.5*($J591-$E591)))*$C$91*$C$95)*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,\nIF(A665>=$C$304,$D$304*$C$68/$C$69*(($C$93*D591)+($C$91*$C$85*C591)+($C$91*$C$95*E591+E591*$C$94))+IFERROR($D$304*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),\nIF(A665>=$C$300,($D$300*$C$68/$C$69*(($C$93*D591))+($E$300*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$299,($D$299*$C$68/$C$69*(($C$93*D591))+($E$299*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$298,($D$298*$C$68/$C$69*(($C$93*D591))+($E$298*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$329*$B$330*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$337*$B$338*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$313*$B$314*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$321*$B$322*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I591:J591)-SUM(D591:E591))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H591-C591))))\n\n))*Q665)","v":{"v":155660.47580537337,"d":"$155,660"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I591:J591)-SUM(D591:E591))+(Defaults!$B$59*0.5*$C$72*(H591-C591)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D591+$E$300*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D591+$E$299*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D591+$E$298*$C$68*(Defaults!$B$60)*E591,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0),0)))*Q665","v":{"v":275801.1114940844,"d":"$275,801"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A665=\"N/A\",0,(\n(($B$355+($D$355*($B665-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B665-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B665-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B665-1)))*(($B$386-$C$386)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B665-1)))*(($B$387-$C$387)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C591*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C591*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D591*$C$93)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E591*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F591*$C$92/Defaults!$B$258+$G591*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L630*$E591)\n\n))*Q665\n\n+(IF(A665=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J630*$E591))\n\n))*R665,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A665=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K591-F591)*Defaults!$C$254*Defaults!$C$250)\n+((L591-G591)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F591*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K591-F591)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F591*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K591-F591)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F591*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K591-F591)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F591*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K591-F591)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F591*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K591-F591)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F591*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K591-F591)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G591*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G591*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G591*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G591*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G591*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L591-G591)*$C$526*365*0.5,0))),0)*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J630*(I591-D591))+(F630*(H591-C591))+((J591-E591)*J630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304, $D$304*$C$68*((J630*D591)+(F630*C591)+(E591*J630)),\nIF( A665>=$C$300, $D$300*$C$68*J630*D591+$E$300*$C$68*J630*E591,\nIF(A665>=$C$299, $D$299*$C$68*J630*D591+$E$299*$C$68*J630*E591,\nIF(A665>=$C$298,$D$298*$C$68*J630*D591+$E$298*$C$68*J630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0))),0))))*R665","v":{"v":65459.94423570916,"d":"$65,460"}},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L630*(I591-D591))+(K630*(H591-C591))+((J591-E591)*L630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304,$D$304*$C$68*((L630*D591)+(L630*E591)+(K630*C591)),\nIF(A665>=$C$300,$D$300*$C$68*L630*D591+$E$300*$C$68*L630*E591,\nIF(A665>=$C$299,$D$299*$C$68*L630*D591+$E$299*$C$68*L630*E591,\nIF(A665>=$C$298,$D$298*$C$68*L630*D591+$E$298*$C$68*L630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0))),0))))*Q665","v":{"v":26267.60308069959,"d":"$26,268"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I591:J591)-SUM(D591:E591)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H591-C591)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A665=\"N/A\",A665<D$484,A665>E$484),0,\nB$484*(1+C$484)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$485,A665>E$485),0,B$485*(1+C$485)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$486,A665>E$486),0,B$486*(1+C$486)^(B665-1))),0)\n\n))*Q665","v":{"v":773.0788731273576,"d":"$773"}},{"$f":"(IF(A665=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B665-1)))-($B$158*((1+$B$159)^(B665-1)))),0)\n\n+(IFERROR(IF(AND(A665>=$B$164,A665<=($B$165),MOD((A665-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A665>=$B$172,A665<=($B$173),MOD((A665-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A665>=$B$180,A665<=($B$181),MOD((A665-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A665>=$B$188,A665<=($B$189),MOD((A665-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q665))\n\n+IFERROR(SUMIF($A$198:$A$237,A665,$E$198:$E$237),0)","v":0},{"$f":"IFERROR((IF(A665=($B$35+$B$36-1),IFERROR(($A$138*$B$133*($B$138-$B$36)/$B$138),0)+IFERROR(($A$139*$B$133*($B$139-$B$36)/$B$139),0)+IFERROR(($A$140*$B$133*($B$140-$B$36)/$B$140),0)+IFERROR(($A$141*$B$133*($B$141-$B$36)/$B$141),0),0))*Q665, 0)","v":0},{"$f":"IF($B$531=\"YES\",(\nIF(OR(A665=\"N/A\",A665<D$536,A665>E$536),0,B$536*(1+C$536)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$537,A665>E$537),0,B$537*(1+C$537)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$538,A665>E$538),0,B$538*(1+C$538)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$539,A665>E$539),0,B$539*(1+C$539)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$540,A665>E$540),0,B$540*(1+C$540)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$541,A665>E$541),0,B$541*(1+C$541)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$542,A665>E$542),0,B$542*(1+C$542)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$543,A665>E$543),0,B$543*(1+C$543)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$544,A665>E$544),0,B$544*(1+C$544)^(B665-1))\n)*Q665,0)","v":0},{"$f":"C665+D665+E665+F665+G665+H665+L665+M665+K665+J665+I665","v":{"v":533592.005490894,"d":"$533,592"}},0,{"$f":"N665-O665","v":{"v":533592.005490894,"d":"$533,592"}},{"$f":"IF(A665=\"N/A\",0,VLOOKUP(A665,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7833046013764873,"d":"0.78"}},{"$f":"IF(A665=\"N/A\", 0,VLOOKUP(A665,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8534903711901116,"d":"0.85"}}]
[{"$f":"IFERROR(IF(A665=\"N/A\",\"N/A\",IF(A665>=$B$35+$B$36-1,\"N/A\",A665+1)), \"N/A\")","v":2031},2,{"v":9448.538854210208,"d":"$9,449"},{"$f":"(IF($A666=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A666>=$C$466, $A666<=$C$467)),\n($C592+(0.5*($H592-$C592)))*$C$85*$C$91*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+($D592+(0.5*($I592-$D592)))*$C$93*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+(($E592+(0.5*($J592-$E592)))*$C$94+($E592+(0.5*($J592-$E592)))*$C$91*$C$95)*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,\nIF(A666>=$C$304,$D$304*$C$68/$C$69*(($C$93*D592)+($C$91*$C$85*C592)+($C$91*$C$95*E592+E592*$C$94))+IFERROR($D$304*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),\nIF(A666>=$C$300,($D$300*$C$68/$C$69*(($C$93*D592))+($E$300*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$299,($D$299*$C$68/$C$69*(($C$93*D592))+($E$299*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$298,($D$298*$C$68/$C$69*(($C$93*D592))+($E$298*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$329*$B$330*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$337*$B$338*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$313*$B$314*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$321*$B$322*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I592:J592)-SUM(D592:E592))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H592-C592))))\n\n))*Q666)","v":{"v":152715.49629165814,"d":"$152,715"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I592:J592)-SUM(D592:E592))+(Defaults!$B$59*0.5*$C$72*(H592-C592)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D592+$E$300*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D592+$E$299*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D592+$E$298*$C$68*(Defaults!$B$60)*E592,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0),0)))*Q666","v":{"v":270583.16121474997,"d":"$270,583"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A666=\"N/A\",0,(\n(($B$355+($D$355*($B666-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B666-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B666-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B666-1)))*(($B$386-$C$386)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B666-1)))*(($B$387-$C$387)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C592*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C592*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D592*$C$93)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E592*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F592*$C$92/Defaults!$B$258+$G592*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L631*$E592)\n\n))*Q666\n\n+(IF(A666=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J631*$E592))\n\n))*R666,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A666=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K592-F592)*Defaults!$C$254*Defaults!$C$250)\n+((L592-G592)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F592*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K592-F592)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F592*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K592-F592)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F592*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K592-F592)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F592*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K592-F592)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F592*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K592-F592)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F592*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K592-F592)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G592*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G592*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G592*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G592*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G592*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L592-G592)*$C$526*365*0.5,0))),0)*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J631*(I592-D592))+(F631*(H592-C592))+((J592-E592)*J631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304, $D$304*$C$68*((J631*D592)+(F631*C592)+(E592*J631)),\nIF( A666>=$C$300, $D$300*$C$68*J631*D592+$E$300*$C$68*J631*E592,\nIF(A666>=$C$299, $D$299*$C$68*J631*D592+$E$299*$C$68*J631*E592,\nIF(A666>=$C$298,$D$298*$C$68*J631*D592+$E$298*$C$68*J631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0))),0))))*R666","v":{"v":66176.99563445129,"d":"$66,177"}},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L631*(I592-D592))+(K631*(H592-C592))+((J592-E592)*L631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304,$D$304*$C$68*((L631*D592)+(L631*E592)+(K631*C592)),\nIF(A666>=$C$300,$D$300*$C$68*L631*D592+$E$300*$C$68*L631*E592,\nIF(A666>=$C$299,$D$299*$C$68*L631*D592+$E$299*$C$68*L631*E592,\nIF(A666>=$C$298,$D$298*$C$68*L631*D592+$E$298*$C$68*L631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0))),0))))*Q666","v":{"v":25770.63972152429,"d":"$25,771"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I592:J592)-SUM(D592:E592)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H592-C592)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A666=\"N/A\",A666<D$484,A666>E$484),0,\nB$484*(1+C$484)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$485,A666>E$485),0,B$485*(1+C$485)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$486,A666>E$486),0,B$486*(1+C$486)^(B666-1))),0)\n\n))*Q666","v":{"v":758.4528003746778,"d":"$758"}},{"$f":"(IF(A666=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B666-1)))-($B$158*((1+$B$159)^(B666-1)))),0)\n\n+(IFERROR(IF(AND(A666>=$B$164,A666<=($B$165),MOD((A666-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A666>=$B$172,A666<=($B$173),MOD((A666-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A666>=$B$180,A666<=($B$181),MOD((A666-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A666>=$B$188,A666<=($B$189),MOD((A666-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q666))\n\n+IFERROR(SUMIF($A$198:$A$237,A666,$E$198:$E$237),0)","v":0},0,{"$f":"IF($B$531=\"YES\",(\nIF(OR(A666=\"N/A\",A666<D$536,A666>E$536),0,B$536*(1+C$536)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$537,A666>E$537),0,B$537*(1+C$537)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$538,A666>E$538),0,B$538*(1+C$538)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$539,A666>E$539),0,B$539*(1+C$539)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$540,A666>E$540),0,B$540*(1+C$540)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$541,A666>E$541),0,B$541*(1+C$541)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$542,A666>E$542),0,B$542*(1+C$542)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$543,A666>E$543),0,B$543*(1+C$543)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$544,A666>E$544),0,B$544*(1+C$544)^(B666-1))\n)*Q666,0)","v":0},{"$f":"C666+D666+E666+F666+G666+H666+L666+M666+K666+J666+I666","v":{"v":525453.2845169685,"d":"$525,453"}},0,{"$f":"N666-O666","v":{"v":525453.2845169685,"d":"$525,453"}},{"$f":"IF(A666=\"N/A\",0,VLOOKUP(A666,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7597522806755455,"d":"0.76"}},{"$f":"IF(A666=\"N/A\", 0,VLOOKUP(A666,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8367552658726585,"d":"0.84"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},3,{"v":9269.479421616888,"d":"$9,269"},{"$f":"(IF($A667=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A667>=$C$466, $A667<=$C$467)),\n($C593+(0.5*($H593-$C593)))*$C$85*$C$91*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+($D593+(0.5*($I593-$D593)))*$C$93*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+(($E593+(0.5*($J593-$E593)))*$C$94+($E593+(0.5*($J593-$E593)))*$C$91*$C$95)*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A667=\"N/A\",0,\nIF(A667>=$C$304,$D$304*$C$68/$C$69*(($C$93*D593)+($C$91*$C$85*C593)+($C$91*$C$95*E593+E593*$C$94))+IFERROR($D$304*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),\nIF(A667>=$C$300,($D$300*$C$68/$C$69*(($C$93*D593))+($E$300*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$299,($D$299*$C$68/$C$69*(($C$93*D593))+($E$299*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$298,($D$298*$C$68/$C$69*(($C$93*D593))+($E$298*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$329*$B$330*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$337*$B$338*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$313*$B$314*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$321*$B$322*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I593:J593)-SUM(D593:E593))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H593-C593))))\n\n))*Q667)","v":{"v":149806.88618681746,"d":"$149,807"}},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I593:J593)-SUM(D593:E593))+(Defaults!$B$59*0.5*$C$72*(H593-C593)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D593+$E$300*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D593+$E$299*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D593+$E$298*$C$68*(Defaults!$B$60)*E593,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0),0)))*Q667","v":{"v":265429.65069342154,"d":"$265,430"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A667=\"N/A\",0,(\n(($B$355+($D$355*($B667-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B667-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B667-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B667-1)))*(($B$386-$C$386)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B667-1)))*(($B$387-$C$387)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C593*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C593*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D593*$C$93)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E593*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F593*$C$92/Defaults!$B$258+$G593*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L632*$E593)\n\n))*Q667\n\n+(IF(A667=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J632*$E593))\n\n))*R667,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A667=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K593-F593)*Defaults!$C$254*Defaults!$C$250)\n+((L593-G593)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F593*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K593-F593)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F593*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K593-F593)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F593*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K593-F593)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F593*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K593-F593)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F593*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K593-F593)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F593*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K593-F593)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G593*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G593*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G593*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G593*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G593*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L593-G593)*$C$526*365*0.5,0))),0)*Q667","v":0},{"v":66368.0094347664,"d":"$66,368"},{"v":25279.8136762153,"d":"$25,280"},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I593:J593)-SUM(D593:E593)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H593-C593)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A667=\"N/A\",A667<D$484,A667>E$484),0,\nB$484*(1+C$484)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$485,A667>E$485),0,B$485*(1+C$485)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$486,A667>E$486),0,B$486*(1+C$486)^(B667-1))),0)\n\n))*Q667","v":{"v":744.0073542164088,"d":"$744"}},0,0,0,{"v":516897.846767054,"d":"$516,898"},0,{"v":516897.846767054,"d":"$516,898"},{"$f":"IF(A667=\"N/A\",0,VLOOKUP(A667,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7369081286862711,"d":"0.74"}},{"$f":"IF(A667=\"N/A\", 0,VLOOKUP(A667,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8203482998751553,"d":"0.82"}}]
[2033,4,{"v":9092.645650370821,"d":"$9,093"},{"$f":"(IF($A668=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A668>=$C$466, $A668<=$C$467)),\n($C594+(0.5*($H594-$C594)))*$C$85*$C$91*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+($D594+(0.5*($I594-$D594)))*$C$93*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+(($E594+(0.5*($J594-$E594)))*$C$94+($E594+(0.5*($J594-$E594)))*$C$91*$C$95)*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A668=\"N/A\",0,\nIF(A668>=$C$304,$D$304*$C$68/$C$69*(($C$93*D594)+($C$91*$C$85*C594)+($C$91*$C$95*E594+E594*$C$94))+IFERROR($D$304*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),\nIF(A668>=$C$300,($D$300*$C$68/$C$69*(($C$93*D594))+($E$300*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$299,($D$299*$C$68/$C$69*(($C$93*D594))+($E$299*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$298,($D$298*$C$68/$C$69*(($C$93*D594))+($E$298*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$329*$B$330*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$337*$B$338*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$313*$B$314*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$321*$B$322*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I594:J594)-SUM(D594:E594))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H594-C594))))\n\n))*Q668)","v":{"v":146935.12087984363,"d":"$146,935"}},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I594:J594)-SUM(D594:E594))+(Defaults!$B$59*0.5*$C$72*(H594-C594)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D594+$E$300*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D594+$E$299*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D594+$E$298*$C$68*(Defaults!$B$60)*E594,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0),0)))*Q668","v":{"v":260341.42223005858,"d":"$260,341"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A668=\"N/A\",0,(\n(($B$355+($D$355*($B668-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B668-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B668-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B668-1)))*(($B$386-$C$386)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B668-1)))*(($B$387-$C$387)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C594*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C594*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D594*$C$93)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E594*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F594*$C$92/Defaults!$B$258+$G594*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L633*$E594)\n\n))*Q668\n\n+(IF(A668=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J633*$E594))\n\n))*R668,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A668=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K594-F594)*Defaults!$C$254*Defaults!$C$250)\n+((L594-G594)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F594*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K594-F594)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F594*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K594-F594)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F594*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K594-F594)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F594*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K594-F594)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F594*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K594-F594)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F594*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K594-F594)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G594*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G594*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G594*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G594*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G594*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L594-G594)*$C$526*365*0.5,0))),0)*Q668","v":0},{"v":67039.22937330656,"d":"$67,039"},{"v":24795.205166352924,"d":"$24,795"},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I594:J594)-SUM(D594:E594)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H594-C594)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A668=\"N/A\",A668<D$484,A668>E$484),0,\nB$484*(1+C$484)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$485,A668>E$485),0,B$485*(1+C$485)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$486,A668>E$486),0,B$486*(1+C$486)^(B668-1))),0)\n\n))*Q668","v":{"v":729.744895644861,"d":"$730"}},0,0,0,{"v":508933.36819557735,"d":"$508,933"},0,{"v":508933.36819557735,"d":"$508,933"},{"$f":"IF(A668=\"N/A\",0,VLOOKUP(A668,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7147508522660244,"d":"0.71"}},{"$f":"IF(A668=\"N/A\", 0,VLOOKUP(A668,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8042630390932897,"d":"0.80"}}]
[2034,5,{"v":8918.065582319334,"d":"$8,918"},{"$f":"(IF($A669=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A669>=$C$466, $A669<=$C$467)),\n($C595+(0.5*($H595-$C595)))*$C$85*$C$91*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+($D595+(0.5*($I595-$D595)))*$C$93*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+(($E595+(0.5*($J595-$E595)))*$C$94+($E595+(0.5*($J595-$E595)))*$C$91*$C$95)*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A669=\"N/A\",0,\nIF(A669>=$C$304,$D$304*$C$68/$C$69*(($C$93*D595)+($C$91*$C$85*C595)+($C$91*$C$95*E595+E595*$C$94))+IFERROR($D$304*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),\nIF(A669>=$C$300,($D$300*$C$68/$C$69*(($C$93*D595))+($E$300*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$299,($D$299*$C$68/$C$69*(($C$93*D595))+($E$299*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$298,($D$298*$C$68/$C$69*(($C$93*D595))+($E$298*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$329*$B$330*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$337*$B$338*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$313*$B$314*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$321*$B$322*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I595:J595)-SUM(D595:E595))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H595-C595))))\n\n))*Q669)","v":{"v":144100.6142910418,"d":"$144,101"}},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I595:J595)-SUM(D595:E595))+(Defaults!$B$59*0.5*$C$72*(H595-C595)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D595+$E$300*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D595+$E$299*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D595+$E$298*$C$68*(Defaults!$B$60)*E595,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0),0)))*Q669","v":{"v":255319.209213658,"d":"$255,319"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A669=\"N/A\",0,(\n(($B$355+($D$355*($B669-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B669-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B669-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B669-1)))*(($B$386-$C$386)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B669-1)))*(($B$387-$C$387)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C595*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C595*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D595*$C$93)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E595*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F595*$C$92/Defaults!$B$258+$G595*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L634*$E595)\n\n))*Q669\n\n+(IF(A669=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J634*$E595))\n\n))*R669,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A669=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K595-F595)*Defaults!$C$254*Defaults!$C$250)\n+((L595-G595)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F595*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K595-F595)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F595*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K595-F595)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F595*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K595-F595)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F595*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K595-F595)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F595*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K595-F595)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F595*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K595-F595)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G595*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G595*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G595*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G595*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G595*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L595-G595)*$C$526*365*0.5,0))),0)*Q669","v":0},{"v":67439.52816888668,"d":"$67,440"},{"v":24316.88404071684,"d":"$24,317"},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I595:J595)-SUM(D595:E595)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H595-C595)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A669=\"N/A\",A669<D$484,A669>E$484),0,\nB$484*(1+C$484)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$485,A669>E$485),0,B$485*(1+C$485)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$486,A669>E$486),0,B$486*(1+C$486)^(B669-1))),0)\n\n))*Q669","v":{"v":715.667480371617,"d":"$716"}},0,0,0,{"v":500809.96877699427,"d":"$500,810"},0,{"v":500809.96877699427,"d":"$500,810"},{"$f":"IF(A669=\"N/A\",0,VLOOKUP(A669,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6932597985121478,"d":"0.69"}},{"$f":"IF(A669=\"N/A\", 0,VLOOKUP(A669,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7884931755816564,"d":"0.79"}}]
[2035,6,{"v":8745.76356081893,"d":"$8,746"},{"$f":"(IF($A670=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A670>=$C$466, $A670<=$C$467)),\n($C596+(0.5*($H596-$C596)))*$C$85*$C$91*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+($D596+(0.5*($I596-$D596)))*$C$93*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+(($E596+(0.5*($J596-$E596)))*$C$94+($E596+(0.5*($J596-$E596)))*$C$91*$C$95)*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A670=\"N/A\",0,\nIF(A670>=$C$304,$D$304*$C$68/$C$69*(($C$93*D596)+($C$91*$C$85*C596)+($C$91*$C$95*E596+E596*$C$94))+IFERROR($D$304*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),\nIF(A670>=$C$300,($D$300*$C$68/$C$69*(($C$93*D596))+($E$300*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$299,($D$299*$C$68/$C$69*(($C$93*D596))+($E$299*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$298,($D$298*$C$68/$C$69*(($C$93*D596))+($E$298*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$329*$B$330*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$337*$B$338*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$313*$B$314*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$321*$B$322*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I596:J596)-SUM(D596:E596))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H596-C596))))\n\n))*Q670)","v":{"v":141303.72213870933,"d":"$141,304"}},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I596:J596)-SUM(D596:E596))+(Defaults!$B$59*0.5*$C$72*(H596-C596)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D596+$E$300*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D596+$E$299*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D596+$E$298*$C$68*(Defaults!$B$60)*E596,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0),0)))*Q670","v":{"v":250363.6419101964,"d":"$250,364"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A670=\"N/A\",0,(\n(($B$355+($D$355*($B670-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B670-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B670-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B670-1)))*(($B$386-$C$386)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B670-1)))*(($B$387-$C$387)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C596*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C596*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D596*$C$93)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E596*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F596*$C$92/Defaults!$B$258+$G596*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L635*$E596)\n\n))*Q670\n\n+(IF(A670=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J635*$E596))\n\n))*R670,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A670=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K596-F596)*Defaults!$C$254*Defaults!$C$250)\n+((L596-G596)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F596*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K596-F596)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F596*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K596-F596)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F596*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K596-F596)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F596*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K596-F596)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F596*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K596-F596)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F596*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K596-F596)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G596*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G596*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G596*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G596*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G596*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L596-G596)*$C$526*365*0.5,0))),0)*Q670","v":0},{"v":67819.56806940702,"d":"$67,820"},{"v":23844.91032653616,"d":"$23,845"},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I596:J596)-SUM(D596:E596)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H596-C596)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A670=\"N/A\",A670<D$484,A670>E$484),0,\nB$484*(1+C$484)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$485,A670>E$485),0,B$485*(1+C$485)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$486,A670>E$486),0,B$486*(1+C$486)^(B670-1))),0)\n\n))*Q670","v":{"v":701.776875051308,"d":"$702"}},0,0,0,{"v":492779.38288071915,"d":"$492,779"},0,{"v":492779.38288071915,"d":"$492,779"},{"$f":"IF(A670=\"N/A\",0,VLOOKUP(A670,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6724149355112976,"d":"0.67"}},{"$f":"IF(A670=\"N/A\", 0,VLOOKUP(A670,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7730325250800554,"d":"0.77"}}]
[2036,7,{"v":8575.760427794901,"d":"$8,576"},{"$f":"(IF($A671=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A671>=$C$466, $A671<=$C$467)),\n($C597+(0.5*($H597-$C597)))*$C$85*$C$91*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+($D597+(0.5*($I597-$D597)))*$C$93*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+(($E597+(0.5*($J597-$E597)))*$C$94+($E597+(0.5*($J597-$E597)))*$C$91*$C$95)*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A671=\"N/A\",0,\nIF(A671>=$C$304,$D$304*$C$68/$C$69*(($C$93*D597)+($C$91*$C$85*C597)+($C$91*$C$95*E597+E597*$C$94))+IFERROR($D$304*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),\nIF(A671>=$C$300,($D$300*$C$68/$C$69*(($C$93*D597))+($E$300*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$299,($D$299*$C$68/$C$69*(($C$93*D597))+($E$299*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$298,($D$298*$C$68/$C$69*(($C$93*D597))+($E$298*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$329*$B$330*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$337*$B$338*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$313*$B$314*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$321*$B$322*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I597:J597)-SUM(D597:E597))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H597-C597))))\n\n))*Q671)","v":{"v":138544.74506494298,"d":"$138,545"}},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I597:J597)-SUM(D597:E597))+(Defaults!$B$59*0.5*$C$72*(H597-C597)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D597+$E$300*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D597+$E$299*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D597+$E$298*$C$68*(Defaults!$B$60)*E597,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0),0)))*Q671","v":{"v":245475.25300097276,"d":"$245,475"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A671=\"N/A\",0,(\n(($B$355+($D$355*($B671-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B671-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B671-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B671-1)))*(($B$386-$C$386)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B671-1)))*(($B$387-$C$387)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C597*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C597*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D597*$C$93)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E597*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F597*$C$92/Defaults!$B$258+$G597*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L636*$E597)\n\n))*Q671\n\n+(IF(A671=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J636*$E597))\n\n))*R671,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A671=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K597-F597)*Defaults!$C$254*Defaults!$C$250)\n+((L597-G597)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F597*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K597-F597)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F597*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K597-F597)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F597*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K597-F597)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F597*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K597-F597)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F597*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K597-F597)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F597*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K597-F597)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G597*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G597*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G597*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G597*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G597*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L597-G597)*$C$526*365*0.5,0))),0)*Q671","v":0},{"v":68179.57368842525,"d":"$68,180"},{"v":23379.33475696731,"d":"$23,379"},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I597:J597)-SUM(D597:E597)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H597-C597)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A671=\"N/A\",A671<D$484,A671>E$484),0,\nB$484*(1+C$484)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$485,A671>E$485),0,B$485*(1+C$485)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$486,A671>E$486),0,B$486*(1+C$486)^(B671-1))),0)\n\n))*Q671","v":{"v":688.0745728057569,"d":"$688"}},0,0,0,{"v":484842.741511909,"d":"$484,843"},0,{"v":484842.741511909,"d":"$484,843"},{"$f":"IF(A671=\"N/A\",0,VLOOKUP(A671,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6521968336676021,"d":"0.65"}},{"$f":"IF(A671=\"N/A\", 0,VLOOKUP(A671,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7578750245882895,"d":"0.76"}}]
[2037,8,{"v":8408.073712294392,"d":"$8,408"},{"$f":"(IF($A672=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A672>=$C$466, $A672<=$C$467)),\n($C598+(0.5*($H598-$C598)))*$C$85*$C$91*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+($D598+(0.5*($I598-$D598)))*$C$93*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+(($E598+(0.5*($J598-$E598)))*$C$94+($E598+(0.5*($J598-$E598)))*$C$91*$C$95)*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A672=\"N/A\",0,\nIF(A672>=$C$304,$D$304*$C$68/$C$69*(($C$93*D598)+($C$91*$C$85*C598)+($C$91*$C$95*E598+E598*$C$94))+IFERROR($D$304*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),\nIF(A672>=$C$300,($D$300*$C$68/$C$69*(($C$93*D598))+($E$300*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$299,($D$299*$C$68/$C$69*(($C$93*D598))+($E$299*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$298,($D$298*$C$68/$C$69*(($C$93*D598))+($E$298*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$329*$B$330*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$337*$B$338*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$313*$B$314*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$321*$B$322*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I598:J598)-SUM(D598:E598))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H598-C598))))\n\n))*Q672)","v":{"v":135823.9316260926,"d":"$135,824"}},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I598:J598)-SUM(D598:E598))+(Defaults!$B$59*0.5*$C$72*(H598-C598)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D598+$E$300*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D598+$E$299*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D598+$E$298*$C$68*(Defaults!$B$60)*E598,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0),0)))*Q672","v":{"v":240654.48288113056,"d":"$240,654"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A672=\"N/A\",0,(\n(($B$355+($D$355*($B672-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B672-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B672-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B672-1)))*(($B$386-$C$386)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B672-1)))*(($B$387-$C$387)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C598*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C598*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D598*$C$93)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E598*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F598*$C$92/Defaults!$B$258+$G598*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L637*$E598)\n\n))*Q672\n\n+(IF(A672=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J637*$E598))\n\n))*R672,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A672=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K598-F598)*Defaults!$C$254*Defaults!$C$250)\n+((L598-G598)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F598*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K598-F598)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F598*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K598-F598)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F598*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K598-F598)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F598*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K598-F598)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F598*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K598-F598)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F598*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K598-F598)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G598*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G598*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G598*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G598*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G598*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L598-G598)*$C$526*365*0.5,0))),0)*Q672","v":0},{"v":68759.35641499069,"d":"$68,759"},{"v":22920.199275731124,"d":"$22,920"},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I598:J598)-SUM(D598:E598)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H598-C598)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A672=\"N/A\",A672<D$484,A672>E$484),0,\nB$484*(1+C$484)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$485,A672>E$485),0,B$485*(1+C$485)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$486,A672>E$486),0,B$486*(1+C$486)^(B672-1))),0)\n\n))*Q672","v":{"v":674.5618080758962,"d":"$675"}},0,0,0,{"v":477240.60571831523,"d":"$477,241"},0,{"v":477240.60571831523,"d":"$477,241"},{"$f":"IF(A672=\"N/A\",0,VLOOKUP(A672,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6325866475922426,"d":"0.63"}},{"$f":"IF(A672=\"N/A\", 0,VLOOKUP(A672,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7430147299885193,"d":"0.74"}}]
[2038,9,{"v":8242.717810866186,"d":"$8,243"},{"$f":"(IF($A673=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A673>=$C$466, $A673<=$C$467)),\n($C599+(0.5*($H599-$C599)))*$C$85*$C$91*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+($D599+(0.5*($I599-$D599)))*$C$93*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+(($E599+(0.5*($J599-$E599)))*$C$94+($E599+(0.5*($J599-$E599)))*$C$91*$C$95)*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A673=\"N/A\",0,\nIF(A673>=$C$304,$D$304*$C$68/$C$69*(($C$93*D599)+($C$91*$C$85*C599)+($C$91*$C$95*E599+E599*$C$94))+IFERROR($D$304*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),\nIF(A673>=$C$300,($D$300*$C$68/$C$69*(($C$93*D599))+($E$300*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$299,($D$299*$C$68/$C$69*(($C$93*D599))+($E$299*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$298,($D$298*$C$68/$C$69*(($C$93*D599))+($E$298*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$329*$B$330*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$337*$B$338*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$313*$B$314*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$321*$B$322*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I599:J599)-SUM(D599:E599))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H599-C599))))\n\n))*Q673)","v":{"v":133141.48115317497,"d":"$133,141"}},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I599:J599)-SUM(D599:E599))+(Defaults!$B$59*0.5*$C$72*(H599-C599)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D599+$E$300*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D599+$E$299*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D599+$E$298*$C$68*(Defaults!$B$60)*E599,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0),0)))*Q673","v":{"v":235901.68472777307,"d":"$235,902"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A673=\"N/A\",0,(\n(($B$355+($D$355*($B673-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B673-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B673-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B673-1)))*(($B$386-$C$386)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B673-1)))*(($B$387-$C$387)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C599*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C599*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D599*$C$93)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E599*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F599*$C$92/Defaults!$B$258+$G599*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L638*$E599)\n\n))*Q673\n\n+(IF(A673=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J638*$E599))\n\n))*R673,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A673=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K599-F599)*Defaults!$C$254*Defaults!$C$250)\n+((L599-G599)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F599*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K599-F599)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F599*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K599-F599)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F599*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K599-F599)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F599*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K599-F599)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F599*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K599-F599)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F599*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K599-F599)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G599*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G599*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G599*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G599*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G599*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L599-G599)*$C$526*365*0.5,0))),0)*Q673","v":0},{"v":68840.41569212507,"d":"$68,840"},{"v":22467.53751980577,"d":"$22,468"},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I599:J599)-SUM(D599:E599)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H599-C599)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A673=\"N/A\",A673<D$484,A673>E$484),0,\nB$484*(1+C$484)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$485,A673>E$485),0,B$485*(1+C$485)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$486,A673>E$486),0,B$486*(1+C$486)^(B673-1))),0)\n\n))*Q673","v":{"v":661.2395708278488,"d":"$661"}},0,0,0,{"v":469255.076474573,"d":"$469,255"},0,{"v":469255.076474573,"d":"$469,255"},{"$f":"IF(A673=\"N/A\",0,VLOOKUP(A673,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6135660985375776,"d":"0.61"}},{"$f":"IF(A673=\"N/A\", 0,VLOOKUP(A673,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7284458137142344,"d":"0.73"}}]
[2039,10,{"v":8079.70416008836,"d":"$8,080"},{"$f":"(IF($A674=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A674>=$C$466, $A674<=$C$467)),\n($C600+(0.5*($H600-$C600)))*$C$85*$C$91*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+($D600+(0.5*($I600-$D600)))*$C$93*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+(($E600+(0.5*($J600-$E600)))*$C$94+($E600+(0.5*($J600-$E600)))*$C$91*$C$95)*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A674=\"N/A\",0,\nIF(A674>=$C$304,$D$304*$C$68/$C$69*(($C$93*D600)+($C$91*$C$85*C600)+($C$91*$C$95*E600+E600*$C$94))+IFERROR($D$304*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),\nIF(A674>=$C$300,($D$300*$C$68/$C$69*(($C$93*D600))+($E$300*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$299,($D$299*$C$68/$C$69*(($C$93*D600))+($E$299*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$298,($D$298*$C$68/$C$69*(($C$93*D600))+($E$298*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$329*$B$330*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$337*$B$338*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$313*$B$314*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$321*$B$322*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I600:J600)-SUM(D600:E600))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H600-C600))))\n\n))*Q674)","v":{"v":130497.54648736326,"d":"$130,498"}},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I600:J600)-SUM(D600:E600))+(Defaults!$B$59*0.5*$C$72*(H600-C600)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D600+$E$300*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D600+$E$299*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D600+$E$298*$C$68*(Defaults!$B$60)*E600,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0),0)))*Q674","v":{"v":231217.12934673764,"d":"$231,217"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A674=\"N/A\",0,(\n(($B$355+($D$355*($B674-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B674-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B674-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B674-1)))*(($B$386-$C$386)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B674-1)))*(($B$387-$C$387)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C600*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C600*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D600*$C$93)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E600*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F600*$C$92/Defaults!$B$258+$G600*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L639*$E600)\n\n))*Q674\n\n+(IF(A674=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J639*$E600))\n\n))*R674,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A674=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K600-F600)*Defaults!$C$254*Defaults!$C$250)\n+((L600-G600)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F600*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K600-F600)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F600*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K600-F600)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F600*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K600-F600)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F600*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K600-F600)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F600*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K600-F600)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F600*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K600-F600)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G600*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G600*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G600*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G600*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G600*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L600-G600)*$C$526*365*0.5,0))),0)*Q674","v":0},{"v":69141.73490247814,"d":"$69,142"},{"v":22021.37528103889,"d":"$22,021"},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I600:J600)-SUM(D600:E600)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H600-C600)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A674=\"N/A\",A674<D$484,A674>E$484),0,\nB$484*(1+C$484)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$485,A674>E$485),0,B$485*(1+C$485)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$486,A674>E$486),0,B$486*(1+C$486)^(B674-1))),0)\n\n))*Q674","v":{"v":648.1086201385826,"d":"$648"}},0,0,0,{"v":461605.5987978449,"d":"$461,606"},0,{"v":461605.5987978449,"d":"$461,606"},{"$f":"IF(A674=\"N/A\",0,VLOOKUP(A674,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5951174573594351,"d":"0.60"}},{"$f":"IF(A674=\"N/A\", 0,VLOOKUP(A674,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7141625624649357,"d":"0.71"}}]
[2040,11,{"v":7919.041401552847,"d":"$7,919"},{"$f":"(IF($A675=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A675>=$C$466, $A675<=$C$467)),\n($C601+(0.5*($H601-$C601)))*$C$85*$C$91*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+($D601+(0.5*($I601-$D601)))*$C$93*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+(($E601+(0.5*($J601-$E601)))*$C$94+($E601+(0.5*($J601-$E601)))*$C$91*$C$95)*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A675=\"N/A\",0,\nIF(A675>=$C$304,$D$304*$C$68/$C$69*(($C$93*D601)+($C$91*$C$85*C601)+($C$91*$C$95*E601+E601*$C$94))+IFERROR($D$304*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),\nIF(A675>=$C$300,($D$300*$C$68/$C$69*(($C$93*D601))+($E$300*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$299,($D$299*$C$68/$C$69*(($C$93*D601))+($E$299*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$298,($D$298*$C$68/$C$69*(($C$93*D601))+($E$298*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$329*$B$330*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$337*$B$338*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$313*$B$314*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$321*$B$322*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I601:J601)-SUM(D601:E601))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H601-C601))))\n\n))*Q675)","v":{"v":127892.23659548014,"d":"$127,892"}},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I601:J601)-SUM(D601:E601))+(Defaults!$B$59*0.5*$C$72*(H601-C601)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D601+$E$300*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D601+$E$299*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D601+$E$298*$C$68*(Defaults!$B$60)*E601,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0),0)))*Q675","v":{"v":226601.00980675675,"d":"$226,601"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A675=\"N/A\",0,(\n(($B$355+($D$355*($B675-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B675-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B675-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B675-1)))*(($B$386-$C$386)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B675-1)))*(($B$387-$C$387)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C601*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C601*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D601*$C$93)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E601*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F601*$C$92/Defaults!$B$258+$G601*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L640*$E601)\n\n))*Q675\n\n+(IF(A675=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J640*$E601))\n\n))*R675,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A675=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K601-F601)*Defaults!$C$254*Defaults!$C$250)\n+((L601-G601)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F601*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K601-F601)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F601*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K601-F601)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F601*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K601-F601)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F601*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K601-F601)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F601*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K601-F601)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F601*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K601-F601)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G601*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G601*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G601*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G601*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G601*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L601-G601)*$C$526*365*0.5,0))),0)*Q675","v":0},{"v":63009.14348714774,"d":"$63,009"},{"v":9684.04909431079,"d":"$9,684"},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I601:J601)-SUM(D601:E601)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H601-C601)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A675=\"N/A\",A675<D$484,A675>E$484),0,\nB$484*(1+C$484)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$485,A675>E$485),0,B$485*(1+C$485)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$486,A675>E$486),0,B$486*(1+C$486)^(B675-1))),0)\n\n))*Q675","v":{"v":635.169497185606,"d":"$635"}},0,0,0,{"v":435740.6498824339,"d":"$435,741"},0,{"v":435740.6498824339,"d":"$435,741"},{"$f":"IF(A675=\"N/A\",0,VLOOKUP(A675,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5772235279916927,"d":"0.58"}},{"$f":"IF(A675=\"N/A\", 0,VLOOKUP(A675,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7001593749656233,"d":"0.70"}}]
[2041,12,{"v":7760.735539604565,"d":"$7,761"},{"$f":"(IF($A676=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A676>=$C$466, $A676<=$C$467)),\n($C602+(0.5*($H602-$C602)))*$C$85*$C$91*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+($D602+(0.5*($I602-$D602)))*$C$93*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+(($E602+(0.5*($J602-$E602)))*$C$94+($E602+(0.5*($J602-$E602)))*$C$91*$C$95)*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A676=\"N/A\",0,\nIF(A676>=$C$304,$D$304*$C$68/$C$69*(($C$93*D602)+($C$91*$C$85*C602)+($C$91*$C$95*E602+E602*$C$94))+IFERROR($D$304*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),\nIF(A676>=$C$300,($D$300*$C$68/$C$69*(($C$93*D602))+($E$300*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$299,($D$299*$C$68/$C$69*(($C$93*D602))+($E$299*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$298,($D$298*$C$68/$C$69*(($C$93*D602))+($E$298*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$329*$B$330*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$337*$B$338*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$313*$B$314*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$321*$B$322*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I602:J602)-SUM(D602:E602))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H602-C602))))\n\n))*Q676)","v":{"v":125325.61907023563,"d":"$125,326"}},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I602:J602)-SUM(D602:E602))+(Defaults!$B$59*0.5*$C$72*(H602-C602)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D602+$E$300*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D602+$E$299*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D602+$E$298*$C$68*(Defaults!$B$60)*E602,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0),0)))*Q676","v":{"v":222053.44586941076,"d":"$222,053"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A676=\"N/A\",0,(\n(($B$355+($D$355*($B676-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B676-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B676-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B676-1)))*(($B$386-$C$386)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B676-1)))*(($B$387-$C$387)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C602*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C602*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D602*$C$93)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E602*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F602*$C$92/Defaults!$B$258+$G602*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L641*$E602)\n\n))*Q676\n\n+(IF(A676=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J641*$E602))\n\n))*R676,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A676=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K602-F602)*Defaults!$C$254*Defaults!$C$250)\n+((L602-G602)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F602*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K602-F602)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F602*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K602-F602)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F602*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K602-F602)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F602*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K602-F602)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F602*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K602-F602)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F602*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K602-F602)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G602*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G602*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G602*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G602*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G602*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L602-G602)*$C$526*365*0.5,0))),0)*Q676","v":0},{"v":63245.43528314396,"d":"$63,245"},{"v":9489.703833156254,"d":"$9,490"},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I602:J602)-SUM(D602:E602)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H602-C602)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A676=\"N/A\",A676<D$484,A676>E$484),0,\nB$484*(1+C$484)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$485,A676>E$485),0,B$485*(1+C$485)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$486,A676>E$486),0,B$486*(1+C$486)^(B676-1))),0)\n\n))*Q676","v":{"v":622.4225376642573,"d":"$622"}},0,0,0,{"v":428497.3621332154,"d":"$428,497"},0,{"v":428497.3621332154,"d":"$428,497"},{"$f":"IF(A676=\"N/A\",0,VLOOKUP(A676,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5598676314177428,"d":"0.56"}},{"$f":"IF(A676=\"N/A\", 0,VLOOKUP(A676,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.686430759770219,"d":"0.69"}}]
[2042,13,{"v":7604.790092121692,"d":"$7,605"},{"$f":"(IF($A677=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A677>=$C$466, $A677<=$C$467)),\n($C603+(0.5*($H603-$C603)))*$C$85*$C$91*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+($D603+(0.5*($I603-$D603)))*$C$93*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+(($E603+(0.5*($J603-$E603)))*$C$94+($E603+(0.5*($J603-$E603)))*$C$91*$C$95)*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A677=\"N/A\",0,\nIF(A677>=$C$304,$D$304*$C$68/$C$69*(($C$93*D603)+($C$91*$C$85*C603)+($C$91*$C$95*E603+E603*$C$94))+IFERROR($D$304*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),\nIF(A677>=$C$300,($D$300*$C$68/$C$69*(($C$93*D603))+($E$300*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$299,($D$299*$C$68/$C$69*(($C$93*D603))+($E$299*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$298,($D$298*$C$68/$C$69*(($C$93*D603))+($E$298*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$329*$B$330*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$337*$B$338*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$313*$B$314*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$321*$B$322*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I603:J603)-SUM(D603:E603))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H603-C603))))\n\n))*Q677)","v":{"v":122797.72251977795,"d":"$122,798"}},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I603:J603)-SUM(D603:E603))+(Defaults!$B$59*0.5*$C$72*(H603-C603)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D603+$E$300*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D603+$E$299*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D603+$E$298*$C$68*(Defaults!$B$60)*E603,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0),0)))*Q677","v":{"v":217574.48822296233,"d":"$217,574"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A677=\"N/A\",0,(\n(($B$355+($D$355*($B677-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B677-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B677-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B677-1)))*(($B$386-$C$386)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B677-1)))*(($B$387-$C$387)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C603*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C603*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D603*$C$93)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E603*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F603*$C$92/Defaults!$B$258+$G603*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L642*$E603)\n\n))*Q677\n\n+(IF(A677=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J642*$E603))\n\n))*R677,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A677=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K603-F603)*Defaults!$C$254*Defaults!$C$250)\n+((L603-G603)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F603*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K603-F603)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F603*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K603-F603)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F603*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K603-F603)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F603*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K603-F603)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F603*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K603-F603)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F603*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K603-F603)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G603*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G603*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G603*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G603*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G603*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L603-G603)*$C$526*365*0.5,0))),0)*Q677","v":0},{"v":63671.667104255095,"d":"$63,672"},{"v":9298.290539029565,"d":"$9,298"},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I603:J603)-SUM(D603:E603)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H603-C603)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A677=\"N/A\",A677<D$484,A677>E$484),0,\nB$484*(1+C$484)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$485,A677>E$485),0,B$485*(1+C$485)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$486,A677>E$486),0,B$486*(1+C$486)^(B677-1))),0)\n\n))*Q677","v":{"v":609.8678836552731,"d":"$610"}},0,0,0,{"v":421556.826361802,"d":"$421,557"},0,{"v":421556.826361802,"d":"$421,557"},{"$f":"IF(A677=\"N/A\",0,VLOOKUP(A677,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5430335901239018,"d":"0.54"}},{"$f":"IF(A677=\"N/A\", 0,VLOOKUP(A677,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6729713331080578,"d":"0.67"}}]
[2043,14,{"v":7451.206234612901,"d":"$7,451"},{"$f":"(IF($A678=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A678>=$C$466, $A678<=$C$467)),\n($C604+(0.5*($H604-$C604)))*$C$85*$C$91*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+($D604+(0.5*($I604-$D604)))*$C$93*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+(($E604+(0.5*($J604-$E604)))*$C$94+($E604+(0.5*($J604-$E604)))*$C$91*$C$95)*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A678=\"N/A\",0,\nIF(A678>=$C$304,$D$304*$C$68/$C$69*(($C$93*D604)+($C$91*$C$85*C604)+($C$91*$C$95*E604+E604*$C$94))+IFERROR($D$304*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),\nIF(A678>=$C$300,($D$300*$C$68/$C$69*(($C$93*D604))+($E$300*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$299,($D$299*$C$68/$C$69*(($C$93*D604))+($E$299*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$298,($D$298*$C$68/$C$69*(($C$93*D604))+($E$298*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$329*$B$330*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$337*$B$338*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$313*$B$314*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$321*$B$322*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I604:J604)-SUM(D604:E604))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H604-C604))))\n\n))*Q678)","v":{"v":120308.53885095177,"d":"$120,309"}},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I604:J604)-SUM(D604:E604))+(Defaults!$B$59*0.5*$C$72*(H604-C604)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D604+$E$300*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D604+$E$299*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D604+$E$298*$C$68*(Defaults!$B$60)*E604,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0),0)))*Q678","v":{"v":213164.12252786086,"d":"$213,164"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A678=\"N/A\",0,(\n(($B$355+($D$355*($B678-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B678-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B678-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B678-1)))*(($B$386-$C$386)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B678-1)))*(($B$387-$C$387)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C604*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C604*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D604*$C$93)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E604*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F604*$C$92/Defaults!$B$258+$G604*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L643*$E604)\n\n))*Q678\n\n+(IF(A678=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J643*$E604))\n\n))*R678,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A678=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K604-F604)*Defaults!$C$254*Defaults!$C$250)\n+((L604-G604)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F604*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K604-F604)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F604*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K604-F604)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F604*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K604-F604)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F604*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K604-F604)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F604*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K604-F604)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F604*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K604-F604)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G604*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G604*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G604*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G604*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G604*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L604-G604)*$C$526*365*0.5,0))),0)*Q678","v":0},{"v":63872.62019394218,"d":"$63,873"},{"v":9109.808599113898,"d":"$9,110"},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I604:J604)-SUM(D604:E604)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H604-C604)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A678=\"N/A\",A678<D$484,A678>E$484),0,\nB$484*(1+C$484)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$485,A678>E$485),0,B$485*(1+C$485)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$486,A678>E$486),0,B$486*(1+C$486)^(B678-1))),0)\n\n))*Q678","v":{"v":597.5054949644584,"d":"$598"}},0,0,0,{"v":414503.8019014461,"d":"$414,504"},0,{"v":414503.8019014461,"d":"$414,504"},{"$f":"IF(A678=\"N/A\",0,VLOOKUP(A678,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5267057130202734,"d":"0.53"}},{"$f":"IF(A678=\"N/A\", 0,VLOOKUP(A678,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6597758167726057,"d":"0.66"}}]
[2044,15,{"v":22702.39279485816,"d":"$22,702"},{"$f":"(IF($A679=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A679>=$C$466, $A679<=$C$467)),\n($C605+(0.5*($H605-$C605)))*$C$85*$C$91*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+($D605+(0.5*($I605-$D605)))*$C$93*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+(($E605+(0.5*($J605-$E605)))*$C$94+($E605+(0.5*($J605-$E605)))*$C$91*$C$95)*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A679=\"N/A\",0,\nIF(A679>=$C$304,$D$304*$C$68/$C$69*(($C$93*D605)+($C$91*$C$85*C605)+($C$91*$C$95*E605+E605*$C$94))+IFERROR($D$304*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),\nIF(A679>=$C$300,($D$300*$C$68/$C$69*(($C$93*D605))+($E$300*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$299,($D$299*$C$68/$C$69*(($C$93*D605))+($E$299*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$298,($D$298*$C$68/$C$69*(($C$93*D605))+($E$298*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$329*$B$330*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$337*$B$338*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$313*$B$314*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$321*$B$322*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I605:J605)-SUM(D605:E605))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H605-C605))))\n\n))*Q679)","v":{"v":2417397.66604704,"d":"$2,417,398"}},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I605:J605)-SUM(D605:E605))+(Defaults!$B$59*0.5*$C$72*(H605-C605)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D605+$E$300*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D605+$E$299*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D605+$E$298*$C$68*(Defaults!$B$60)*E605,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0),0)))*Q679","v":{"v":2077106.3098826269,"d":"$2,077,106"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A679=\"N/A\",0,(\n(($B$355+($D$355*($B679-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B679-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B679-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B679-1)))*(($B$386-$C$386)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B679-1)))*(($B$387-$C$387)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C605*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C605*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D605*$C$93)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E605*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F605*$C$92/Defaults!$B$258+$G605*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L644*$E605)\n\n))*Q679\n\n+(IF(A679=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J644*$E605))\n\n))*R679,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A679=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K605-F605)*Defaults!$C$254*Defaults!$C$250)\n+((L605-G605)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F605*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K605-F605)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F605*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K605-F605)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F605*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K605-F605)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F605*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K605-F605)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F605*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K605-F605)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F605*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K605-F605)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G605*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G605*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G605*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G605*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G605*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L605-G605)*$C$526*365*0.5,0))),0)*Q679","v":0},{"v":434871.62252295745,"d":"$434,872"},{"v":31808.675126273123,"d":"$31,809"},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I605:J605)-SUM(D605:E605)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H605-C605)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A679=\"N/A\",A679<D$484,A679>E$484),0,\nB$484*(1+C$484)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$485,A679>E$485),0,B$485*(1+C$485)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$486,A679>E$486),0,B$486*(1+C$486)^(B679-1))),0)\n\n))*Q679","v":{"v":1808.9248442647338,"d":"$1,809"}},0,0,0,{"v":4985695.591218021,"d":"$4,985,696"},0,{"v":4985695.591218021,"d":"$4,985,696"},{"$f":"IF(A679=\"N/A\",0,VLOOKUP(A679,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5108687808150082,"d":"0.51"}},{"$f":"IF(A679=\"N/A\", 0,VLOOKUP(A679,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6468390360515741,"d":"0.65"}}]
[2045,16,{"v":22239.612205638463,"d":"$22,240"},{"$f":"(IF($A680=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A680>=$C$466, $A680<=$C$467)),\n($C606+(0.5*($H606-$C606)))*$C$85*$C$91*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+($D606+(0.5*($I606-$D606)))*$C$93*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+(($E606+(0.5*($J606-$E606)))*$C$94+($E606+(0.5*($J606-$E606)))*$C$91*$C$95)*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A680=\"N/A\",0,\nIF(A680>=$C$304,$D$304*$C$68/$C$69*(($C$93*D606)+($C$91*$C$85*C606)+($C$91*$C$95*E606+E606*$C$94))+IFERROR($D$304*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),\nIF(A680>=$C$300,($D$300*$C$68/$C$69*(($C$93*D606))+($E$300*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$299,($D$299*$C$68/$C$69*(($C$93*D606))+($E$299*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$298,($D$298*$C$68/$C$69*(($C$93*D606))+($E$298*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$329*$B$330*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$337*$B$338*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$313*$B$314*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$321*$B$322*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I606:J606)-SUM(D606:E606))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H606-C606))))\n\n))*Q680)","v":{"v":2368118.281170833,"d":"$2,368,118"}},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I606:J606)-SUM(D606:E606))+(Defaults!$B$59*0.5*$C$72*(H606-C606)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D606+$E$300*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D606+$E$299*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D606+$E$298*$C$68*(Defaults!$B$60)*E606,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0),0)))*Q680","v":{"v":2034744.9654504617,"d":"$2,034,745"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A680=\"N/A\",0,(\n(($B$355+($D$355*($B680-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B680-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B680-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B680-1)))*(($B$386-$C$386)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B680-1)))*(($B$387-$C$387)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C606*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C606*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D606*$C$93)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E606*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F606*$C$92/Defaults!$B$258+$G606*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L645*$E606)\n\n))*Q680\n\n+(IF(A680=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J645*$E606))\n\n))*R680,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A680=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K606-F606)*Defaults!$C$254*Defaults!$C$250)\n+((L606-G606)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F606*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K606-F606)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F606*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K606-F606)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F606*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K606-F606)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F606*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K606-F606)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F606*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K606-F606)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F606*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K606-F606)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G606*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G606*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G606*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G606*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G606*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L606-G606)*$C$526*365*0.5,0))),0)*Q680","v":0},{"v":436026.5252477681,"d":"$436,027"},{"v":31158.949794369837,"d":"$31,159"},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I606:J606)-SUM(D606:E606)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H606-C606)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A680=\"N/A\",A680<D$484,A680>E$484),0,\nB$484*(1+C$484)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$485,A680>E$485),0,B$485*(1+C$485)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$486,A680>E$486),0,B$486*(1+C$486)^(B680-1))),0)\n\n))*Q680","v":{"v":1771.961992727731,"d":"$1,772"}},0,0,0,{"v":4894060.295861799,"d":"$4,894,060"},0,{"v":4894060.295861799,"d":"$4,894,060"},{"$f":"IF(A680=\"N/A\",0,VLOOKUP(A680,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4955080318283299,"d":"0.50"}},{"$f":"IF(A680=\"N/A\", 0,VLOOKUP(A680,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6341559176976218,"d":"0.63"}}]
[2046,17,{"v":21784.136551734595,"d":"$21,784"},{"$f":"(IF($A681=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A681>=$C$466, $A681<=$C$467)),\n($C607+(0.5*($H607-$C607)))*$C$85*$C$91*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+($D607+(0.5*($I607-$D607)))*$C$93*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+(($E607+(0.5*($J607-$E607)))*$C$94+($E607+(0.5*($J607-$E607)))*$C$91*$C$95)*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A681=\"N/A\",0,\nIF(A681>=$C$304,$D$304*$C$68/$C$69*(($C$93*D607)+($C$91*$C$85*C607)+($C$91*$C$95*E607+E607*$C$94))+IFERROR($D$304*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),\nIF(A681>=$C$300,($D$300*$C$68/$C$69*(($C$93*D607))+($E$300*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$299,($D$299*$C$68/$C$69*(($C$93*D607))+($E$299*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$298,($D$298*$C$68/$C$69*(($C$93*D607))+($E$298*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$329*$B$330*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$337*$B$338*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$313*$B$314*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$321*$B$322*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I607:J607)-SUM(D607:E607))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H607-C607))))\n\n))*Q681)","v":{"v":2319616.834227427,"d":"$2,319,617"}},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I607:J607)-SUM(D607:E607))+(Defaults!$B$59*0.5*$C$72*(H607-C607)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D607+$E$300*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D607+$E$299*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D607+$E$298*$C$68*(Defaults!$B$60)*E607,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0),0)))*Q681","v":{"v":1993053.1871594787,"d":"$1,993,053"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A681=\"N/A\",0,(\n(($B$355+($D$355*($B681-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B681-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B681-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B681-1)))*(($B$386-$C$386)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B681-1)))*(($B$387-$C$387)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C607*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C607*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D607*$C$93)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E607*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F607*$C$92/Defaults!$B$258+$G607*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L646*$E607)\n\n))*Q681\n\n+(IF(A681=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J646*$E607))\n\n))*R681,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A681=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K607-F607)*Defaults!$C$254*Defaults!$C$250)\n+((L607-G607)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F607*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K607-F607)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F607*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K607-F607)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F607*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K607-F607)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F607*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K607-F607)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F607*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K607-F607)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F607*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K607-F607)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G607*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G607*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G607*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G607*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G607*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L607-G607)*$C$526*365*0.5,0))),0)*Q681","v":0},{"v":438418.9009092795,"d":"$438,419"},{"v":30519.538675188913,"d":"$30,520"},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I607:J607)-SUM(D607:E607)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H607-C607)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A681=\"N/A\",A681<D$484,A681>E$484),0,\nB$484*(1+C$484)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$485,A681>E$485),0,B$485*(1+C$485)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$486,A681>E$486),0,B$486*(1+C$486)^(B681-1))),0)\n\n))*Q681","v":{"v":1735.5865217443047,"d":"$1,736"}},0,0,0,{"v":4805128.184044854,"d":"$4,805,128"},0,{"v":4805128.184044854,"d":"$4,805,128"},{"$f":"IF(A681=\"N/A\",0,VLOOKUP(A681,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4806091482331038,"d":"0.48"}},{"$f":"IF(A681=\"N/A\", 0,VLOOKUP(A681,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6217214879388449,"d":"0.62"}}]
[2047,18,{"v":21335.944934986575,"d":"$21,336"},{"$f":"(IF($A682=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A682>=$C$466, $A682<=$C$467)),\n($C608+(0.5*($H608-$C608)))*$C$85*$C$91*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+($D608+(0.5*($I608-$D608)))*$C$93*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+(($E608+(0.5*($J608-$E608)))*$C$94+($E608+(0.5*($J608-$E608)))*$C$91*$C$95)*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A682=\"N/A\",0,\nIF(A682>=$C$304,$D$304*$C$68/$C$69*(($C$93*D608)+($C$91*$C$85*C608)+($C$91*$C$95*E608+E608*$C$94))+IFERROR($D$304*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),\nIF(A682>=$C$300,($D$300*$C$68/$C$69*(($C$93*D608))+($E$300*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$299,($D$299*$C$68/$C$69*(($C$93*D608))+($E$299*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$298,($D$298*$C$68/$C$69*(($C$93*D608))+($E$298*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$329*$B$330*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$337*$B$338*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$313*$B$314*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$321*$B$322*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I608:J608)-SUM(D608:E608))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H608-C608))))\n\n))*Q682)","v":{"v":2271891.0957279895,"d":"$2,271,891"}},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I608:J608)-SUM(D608:E608))+(Defaults!$B$59*0.5*$C$72*(H608-C608)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D608+$E$300*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D608+$E$299*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D608+$E$298*$C$68*(Defaults!$B$60)*E608,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0),0)))*Q682","v":{"v":1952029.0080937897,"d":"$1,952,029"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A682=\"N/A\",0,(\n(($B$355+($D$355*($B682-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B682-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B682-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B682-1)))*(($B$386-$C$386)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B682-1)))*(($B$387-$C$387)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C608*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C608*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D608*$C$93)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E608*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F608*$C$92/Defaults!$B$258+$G608*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L647*$E608)\n\n))*Q682\n\n+(IF(A682=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J647*$E608))\n\n))*R682,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A682=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K608-F608)*Defaults!$C$254*Defaults!$C$250)\n+((L608-G608)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F608*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K608-F608)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F608*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K608-F608)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F608*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K608-F608)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F608*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K608-F608)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F608*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K608-F608)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F608*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K608-F608)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G608*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G608*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G608*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G608*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G608*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L608-G608)*$C$526*365*0.5,0))),0)*Q682","v":0},{"v":440678.63605576317,"d":"$440,679"},{"v":29890.40891798449,"d":"$29,890"},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I608:J608)-SUM(D608:E608)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H608-C608)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A682=\"N/A\",A682<D$484,A682>E$484),0,\nB$484*(1+C$484)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$485,A682>E$485),0,B$485*(1+C$485)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$486,A682>E$486),0,B$486*(1+C$486)^(B682-1))),0)\n\n))*Q682","v":{"v":1699.796526033434,"d":"$1,700"}},0,0,0,{"v":4717524.890256546,"d":"$4,717,525"},0,{"v":4717524.890256546,"d":"$4,717,525"},{"$f":"IF(A682=\"N/A\",0,VLOOKUP(A682,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.46615824270912104,"d":"0.47"}},{"$f":"IF(A682=\"N/A\", 0,VLOOKUP(A682,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6095308705282794,"d":"0.61"}}]
[2048,19,{"v":20895.011109728137,"d":"$20,895"},{"$f":"(IF($A683=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A683>=$C$466, $A683<=$C$467)),\n($C609+(0.5*($H609-$C609)))*$C$85*$C$91*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+($D609+(0.5*($I609-$D609)))*$C$93*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+(($E609+(0.5*($J609-$E609)))*$C$94+($E609+(0.5*($J609-$E609)))*$C$91*$C$95)*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A683=\"N/A\",0,\nIF(A683>=$C$304,$D$304*$C$68/$C$69*(($C$93*D609)+($C$91*$C$85*C609)+($C$91*$C$95*E609+E609*$C$94))+IFERROR($D$304*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),\nIF(A683>=$C$300,($D$300*$C$68/$C$69*(($C$93*D609))+($E$300*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$299,($D$299*$C$68/$C$69*(($C$93*D609))+($E$299*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$298,($D$298*$C$68/$C$69*(($C$93*D609))+($E$298*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$329*$B$330*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$337*$B$338*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$313*$B$314*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$321*$B$322*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I609:J609)-SUM(D609:E609))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H609-C609))))\n\n))*Q683)","v":{"v":2224938.2669389457,"d":"$2,224,938"}},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I609:J609)-SUM(D609:E609))+(Defaults!$B$59*0.5*$C$72*(H609-C609)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D609+$E$300*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D609+$E$299*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D609+$E$298*$C$68*(Defaults!$B$60)*E609,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0),0)))*Q683","v":{"v":1911669.9742793154,"d":"$1,911,670"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A683=\"N/A\",0,(\n(($B$355+($D$355*($B683-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B683-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B683-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B683-1)))*(($B$386-$C$386)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B683-1)))*(($B$387-$C$387)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C609*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C609*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D609*$C$93)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E609*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F609*$C$92/Defaults!$B$258+$G609*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L648*$E609)\n\n))*Q683\n\n+(IF(A683=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J648*$E609))\n\n))*R683,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A683=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K609-F609)*Defaults!$C$254*Defaults!$C$250)\n+((L609-G609)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F609*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K609-F609)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F609*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K609-F609)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F609*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K609-F609)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F609*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K609-F609)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F609*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K609-F609)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F609*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K609-F609)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G609*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G609*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G609*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G609*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G609*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L609-G609)*$C$526*365*0.5,0))),0)*Q683","v":0},{"v":442807.4866780316,"d":"$442,807"},{"v":29271.52032266009,"d":"$29,272"},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I609:J609)-SUM(D609:E609)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H609-C609)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A683=\"N/A\",A683<D$484,A683>E$484),0,\nB$484*(1+C$484)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$485,A683>E$485),0,B$485*(1+C$485)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$486,A683>E$486),0,B$486*(1+C$486)^(B683-1))),0)\n\n))*Q683","v":{"v":1664.5896838516528,"d":"$1,665"}},0,0,0,{"v":4631246.849012532,"d":"$4,631,247"},0,{"v":4631246.849012532,"d":"$4,631,247"},{"$f":"IF(A683=\"N/A\",0,VLOOKUP(A683,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4521418454986626,"d":"0.45"}},{"$f":"IF(A683=\"N/A\", 0,VLOOKUP(A683,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5975792848316464,"d":"0.60"}}]
[2049,20,{"v":20461.303823256763,"d":"$20,461"},{"$f":"(IF($A684=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A684>=$C$466, $A684<=$C$467)),\n($C610+(0.5*($H610-$C610)))*$C$85*$C$91*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+($D610+(0.5*($I610-$D610)))*$C$93*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+(($E610+(0.5*($J610-$E610)))*$C$94+($E610+(0.5*($J610-$E610)))*$C$91*$C$95)*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A684=\"N/A\",0,\nIF(A684>=$C$304,$D$304*$C$68/$C$69*(($C$93*D610)+($C$91*$C$85*C610)+($C$91*$C$95*E610+E610*$C$94))+IFERROR($D$304*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),\nIF(A684>=$C$300,($D$300*$C$68/$C$69*(($C$93*D610))+($E$300*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$299,($D$299*$C$68/$C$69*(($C$93*D610))+($E$299*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$298,($D$298*$C$68/$C$69*(($C$93*D610))+($E$298*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$329*$B$330*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$337*$B$338*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$313*$B$314*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$321*$B$322*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I610:J610)-SUM(D610:E610))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H610-C610))))\n\n))*Q684)","v":{"v":2178755.0161295813,"d":"$2,178,755"}},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I610:J610)-SUM(D610:E610))+(Defaults!$B$59*0.5*$C$72*(H610-C610)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D610+$E$300*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D610+$E$299*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D610+$E$298*$C$68*(Defaults!$B$60)*E610,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0),0)))*Q684","v":{"v":1871973.1757516584,"d":"$1,871,973"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A684=\"N/A\",0,(\n(($B$355+($D$355*($B684-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B684-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B684-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B684-1)))*(($B$386-$C$386)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B684-1)))*(($B$387-$C$387)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C610*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C610*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D610*$C$93)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E610*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F610*$C$92/Defaults!$B$258+$G610*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L649*$E610)\n\n))*Q684\n\n+(IF(A684=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J649*$E610))\n\n))*R684,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A684=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K610-F610)*Defaults!$C$254*Defaults!$C$250)\n+((L610-G610)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F610*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K610-F610)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F610*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K610-F610)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F610*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K610-F610)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F610*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K610-F610)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F610*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K610-F610)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F610*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K610-F610)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G610*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G610*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G610*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G610*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G610*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L610-G610)*$C$526*365*0.5,0))),0)*Q684","v":0},{"v":443502.8203662145,"d":"$443,503"},{"v":28662.82581142734,"d":"$28,663"},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I610:J610)-SUM(D610:E610)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H610-C610)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A684=\"N/A\",A684<D$484,A684>E$484),0,\nB$484*(1+C$484)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$485,A684>E$485),0,B$485*(1+C$485)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$486,A684>E$486),0,B$486*(1+C$486)^(B684-1))),0)\n\n))*Q684","v":{"v":1629.9632837598683,"d":"$1,630"}},0,0,0,{"v":4544985.105165898,"d":"$4,544,985"},0,{"v":4544985.105165898,"d":"$4,544,985"},{"$f":"IF(A684=\"N/A\",0,VLOOKUP(A684,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4385468918512731,"d":"0.44"}},{"$f":"IF(A684=\"N/A\", 0,VLOOKUP(A684,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5858620439525946,"d":"0.59"}}]
[2050,21,{"v":20034.78714066398,"d":"$20,035"},{"$f":"(IF($A685=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A685>=$C$466, $A685<=$C$467)),\n($C611+(0.5*($H611-$C611)))*$C$85*$C$91*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+($D611+(0.5*($I611-$D611)))*$C$93*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+(($E611+(0.5*($J611-$E611)))*$C$94+($E611+(0.5*($J611-$E611)))*$C$91*$C$95)*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A685=\"N/A\",0,\nIF(A685>=$C$304,$D$304*$C$68/$C$69*(($C$93*D611)+($C$91*$C$85*C611)+($C$91*$C$95*E611+E611*$C$94))+IFERROR($D$304*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),\nIF(A685>=$C$300,($D$300*$C$68/$C$69*(($C$93*D611))+($E$300*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$299,($D$299*$C$68/$C$69*(($C$93*D611))+($E$299*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$298,($D$298*$C$68/$C$69*(($C$93*D611))+($E$298*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$329*$B$330*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$337*$B$338*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$313*$B$314*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$321*$B$322*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I611:J611)-SUM(D611:E611))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H611-C611))))\n\n))*Q685)","v":{"v":2133337.513154529,"d":"$2,133,338"}},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I611:J611)-SUM(D611:E611))+(Defaults!$B$59*0.5*$C$72*(H611-C611)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D611+$E$300*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D611+$E$299*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D611+$E$298*$C$68*(Defaults!$B$60)*E611,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0),0)))*Q685","v":{"v":1832935.2761960265,"d":"$1,832,935"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A685=\"N/A\",0,(\n(($B$355+($D$355*($B685-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B685-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B685-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B685-1)))*(($B$386-$C$386)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B685-1)))*(($B$387-$C$387)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C611*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C611*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D611*$C$93)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E611*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F611*$C$92/Defaults!$B$258+$G611*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L650*$E611)\n\n))*Q685\n\n+(IF(A685=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J650*$E611))\n\n))*R685,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A685=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K611-F611)*Defaults!$C$254*Defaults!$C$250)\n+((L611-G611)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F611*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K611-F611)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F611*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K611-F611)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F611*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K611-F611)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F611*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K611-F611)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F611*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K611-F611)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F611*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K611-F611)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G611*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G611*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G611*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G611*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G611*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L611-G611)*$C$526*365*0.5,0))),0)*Q685","v":0},{"v":425157.80878092785,"d":"$425,158"},{"v":25993.620201319245,"d":"$25,994"},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I611:J611)-SUM(D611:E611)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H611-C611)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A685=\"N/A\",A685<D$484,A685>E$484),0,\nB$484*(1+C$484)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$485,A685>E$485),0,B$485*(1+C$485)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$486,A685>E$486),0,B$486*(1+C$486)^(B685-1))),0)\n\n))*Q685","v":{"v":1595.9142501570575,"d":"$1,596"}},0,0,0,{"v":4439054.919723624,"d":"$4,439,055"},0,{"v":4439054.919723624,"d":"$4,439,055"},{"$f":"IF(A685=\"N/A\",0,VLOOKUP(A685,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4253607098460457,"d":"0.43"}},{"$f":"IF(A685=\"N/A\", 0,VLOOKUP(A685,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5743745528947004,"d":"0.57"}}]
[2051,22,{"v":19615.420754658313,"d":"$19,615"},{"$f":"(IF($A686=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A686>=$C$466, $A686<=$C$467)),\n($C612+(0.5*($H612-$C612)))*$C$85*$C$91*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+($D612+(0.5*($I612-$D612)))*$C$93*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+(($E612+(0.5*($J612-$E612)))*$C$94+($E612+(0.5*($J612-$E612)))*$C$91*$C$95)*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A686=\"N/A\",0,\nIF(A686>=$C$304,$D$304*$C$68/$C$69*(($C$93*D612)+($C$91*$C$85*C612)+($C$91*$C$95*E612+E612*$C$94))+IFERROR($D$304*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),\nIF(A686>=$C$300,($D$300*$C$68/$C$69*(($C$93*D612))+($E$300*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$299,($D$299*$C$68/$C$69*(($C$93*D612))+($E$299*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$298,($D$298*$C$68/$C$69*(($C$93*D612))+($E$298*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$329*$B$330*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$337*$B$338*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$313*$B$314*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$321*$B$322*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I612:J612)-SUM(D612:E612))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H612-C612))))\n\n))*Q686)","v":{"v":2088681.462438469,"d":"$2,088,681"}},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I612:J612)-SUM(D612:E612))+(Defaults!$B$59*0.5*$C$72*(H612-C612)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D612+$E$300*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D612+$E$299*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D612+$E$298*$C$68*(Defaults!$B$60)*E612,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0),0)))*Q686","v":{"v":1794552.5412169856,"d":"$1,794,553"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A686=\"N/A\",0,(\n(($B$355+($D$355*($B686-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B686-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B686-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B686-1)))*(($B$386-$C$386)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B686-1)))*(($B$387-$C$387)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C612*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C612*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D612*$C$93)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E612*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F612*$C$92/Defaults!$B$258+$G612*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L651*$E612)\n\n))*Q686\n\n+(IF(A686=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J651*$E612))\n\n))*R686,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A686=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K612-F612)*Defaults!$C$254*Defaults!$C$250)\n+((L612-G612)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F612*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K612-F612)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F612*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K612-F612)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F612*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K612-F612)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F612*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K612-F612)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F612*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K612-F612)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F612*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K612-F612)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G612*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G612*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G612*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G612*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G612*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L612-G612)*$C$526*365*0.5,0))),0)*Q686","v":0},{"v":425618.8324200629,"d":"$425,619"},{"v":25448.57152399734,"d":"$25,449"},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I612:J612)-SUM(D612:E612)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H612-C612)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A686=\"N/A\",A686<D$484,A686>E$484),0,\nB$484*(1+C$484)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$485,A686>E$485),0,B$485*(1+C$485)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$486,A686>E$486),0,B$486*(1+C$486)^(B686-1))),0)\n\n))*Q686","v":{"v":1562.4391676307825,"d":"$1,562"}},0,0,0,{"v":4355479.267521804,"d":"$4,355,479"},0,{"v":4355479.267521804,"d":"$4,355,479"},{"$f":"IF(A686=\"N/A\",0,VLOOKUP(A686,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.41257100858006374,"d":"0.41"}},{"$f":"IF(A686=\"N/A\", 0,VLOOKUP(A686,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5631123067595103,"d":"0.56"}}]
[2052,23,{"v":19203.160280990047,"d":"$19,203"},{"$f":"(IF($A687=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A687>=$C$466, $A687<=$C$467)),\n($C613+(0.5*($H613-$C613)))*$C$85*$C$91*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+($D613+(0.5*($I613-$D613)))*$C$93*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+(($E613+(0.5*($J613-$E613)))*$C$94+($E613+(0.5*($J613-$E613)))*$C$91*$C$95)*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A687=\"N/A\",0,\nIF(A687>=$C$304,$D$304*$C$68/$C$69*(($C$93*D613)+($C$91*$C$85*C613)+($C$91*$C$95*E613+E613*$C$94))+IFERROR($D$304*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),\nIF(A687>=$C$300,($D$300*$C$68/$C$69*(($C$93*D613))+($E$300*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$299,($D$299*$C$68/$C$69*(($C$93*D613))+($E$299*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$298,($D$298*$C$68/$C$69*(($C$93*D613))+($E$298*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$329*$B$330*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$337*$B$338*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$313*$B$314*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$321*$B$322*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I613:J613)-SUM(D613:E613))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H613-C613))))\n\n))*Q687)","v":{"v":2044782.1344278795,"d":"$2,044,782"}},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I613:J613)-SUM(D613:E613))+(Defaults!$B$59*0.5*$C$72*(H613-C613)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D613+$E$300*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D613+$E$299*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D613+$E$298*$C$68*(Defaults!$B$60)*E613,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0),0)))*Q687","v":{"v":1756820.865293645,"d":"$1,756,821"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A687=\"N/A\",0,(\n(($B$355+($D$355*($B687-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B687-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B687-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B687-1)))*(($B$386-$C$386)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B687-1)))*(($B$387-$C$387)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C613*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C613*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D613*$C$93)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E613*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F613*$C$92/Defaults!$B$258+$G613*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L652*$E613)\n\n))*Q687\n\n+(IF(A687=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J652*$E613))\n\n))*R687,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A687=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K613-F613)*Defaults!$C$254*Defaults!$C$250)\n+((L613-G613)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F613*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K613-F613)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F613*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K613-F613)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F613*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K613-F613)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F613*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K613-F613)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F613*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K613-F613)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F613*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K613-F613)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G613*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G613*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G613*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G613*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G613*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L613-G613)*$C$526*365*0.5,0))),0)*Q687","v":0},{"v":425987.41761310986,"d":"$425,987"},{"v":24912.79951114223,"d":"$24,913"},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I613:J613)-SUM(D613:E613)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H613-C613)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A687=\"N/A\",A687<D$484,A687>E$484),0,\nB$484*(1+C$484)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$485,A687>E$485),0,B$485*(1+C$485)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$486,A687>E$486),0,B$486*(1+C$486)^(B687-1))),0)\n\n))*Q687","v":{"v":1529.5343041726046,"d":"$1,530"}},0,0,0,{"v":4273235.911430939,"d":"$4,273,236"},0,{"v":4273235.911430939,"d":"$4,273,236"},{"$f":"IF(A687=\"N/A\",0,VLOOKUP(A687,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.400165866711992,"d":"0.40"}},{"$f":"IF(A687=\"N/A\", 0,VLOOKUP(A687,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.552070888979912,"d":"0.55"}}]
[2053,24,{"v":18797.957540063242,"d":"$18,798"},{"$f":"(IF($A688=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A688>=$C$466, $A688<=$C$467)),\n($C614+(0.5*($H614-$C614)))*$C$85*$C$91*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+($D614+(0.5*($I614-$D614)))*$C$93*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+(($E614+(0.5*($J614-$E614)))*$C$94+($E614+(0.5*($J614-$E614)))*$C$91*$C$95)*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A688=\"N/A\",0,\nIF(A688>=$C$304,$D$304*$C$68/$C$69*(($C$93*D614)+($C$91*$C$85*C614)+($C$91*$C$95*E614+E614*$C$94))+IFERROR($D$304*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),\nIF(A688>=$C$300,($D$300*$C$68/$C$69*(($C$93*D614))+($E$300*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$299,($D$299*$C$68/$C$69*(($C$93*D614))+($E$299*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$298,($D$298*$C$68/$C$69*(($C$93*D614))+($E$298*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$329*$B$330*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$337*$B$338*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$313*$B$314*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$321*$B$322*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I614:J614)-SUM(D614:E614))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H614-C614))))\n\n))*Q688)","v":{"v":2001634.3955721988,"d":"$2,001,634"}},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I614:J614)-SUM(D614:E614))+(Defaults!$B$59*0.5*$C$72*(H614-C614)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D614+$E$300*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D614+$E$299*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D614+$E$298*$C$68*(Defaults!$B$60)*E614,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0),0)))*Q688","v":{"v":1719735.797473764,"d":"$1,719,736"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A688=\"N/A\",0,(\n(($B$355+($D$355*($B688-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B688-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B688-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B688-1)))*(($B$386-$C$386)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B688-1)))*(($B$387-$C$387)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C614*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C614*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D614*$C$93)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E614*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F614*$C$92/Defaults!$B$258+$G614*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L653*$E614)\n\n))*Q688\n\n+(IF(A688=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J653*$E614))\n\n))*R688,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A688=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K614-F614)*Defaults!$C$254*Defaults!$C$250)\n+((L614-G614)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F614*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K614-F614)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F614*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K614-F614)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F614*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K614-F614)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F614*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K614-F614)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F614*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K614-F614)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F614*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K614-F614)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G614*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G614*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G614*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G614*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G614*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L614-G614)*$C$526*365*0.5,0))),0)*Q688","v":0},{"v":426265.26508429466,"d":"$426,265"},{"v":24386.239069898103,"d":"$24,386"},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I614:J614)-SUM(D614:E614)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H614-C614)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A688=\"N/A\",A688<D$484,A688>E$484),0,\nB$484*(1+C$484)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$485,A688>E$485),0,B$485*(1+C$485)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$486,A688>E$486),0,B$486*(1+C$486)^(B688-1))),0)\n\n))*Q688","v":{"v":1497.1956333046355,"d":"$1,497"}},0,0,0,{"v":4192316.8503735233,"d":"$4,192,317"},0,{"v":4192316.8503735233,"d":"$4,192,317"},{"$f":"IF(A688=\"N/A\",0,VLOOKUP(A688,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3881337213501378,"d":"0.39"}},{"$f":"IF(A688=\"N/A\", 0,VLOOKUP(A688,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5412459695881492,"d":"0.54"}}]
[2054,25,{"v":18399.760825298723,"d":"$18,400"},{"$f":"(IF($A689=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A689>=$C$466, $A689<=$C$467)),\n($C615+(0.5*($H615-$C615)))*$C$85*$C$91*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+($D615+(0.5*($I615-$D615)))*$C$93*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+(($E615+(0.5*($J615-$E615)))*$C$94+($E615+(0.5*($J615-$E615)))*$C$91*$C$95)*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A689=\"N/A\",0,\nIF(A689>=$C$304,$D$304*$C$68/$C$69*(($C$93*D615)+($C$91*$C$85*C615)+($C$91*$C$95*E615+E615*$C$94))+IFERROR($D$304*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),\nIF(A689>=$C$300,($D$300*$C$68/$C$69*(($C$93*D615))+($E$300*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$299,($D$299*$C$68/$C$69*(($C$93*D615))+($E$299*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$298,($D$298*$C$68/$C$69*(($C$93*D615))+($E$298*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$329*$B$330*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$337*$B$338*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$313*$B$314*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$321*$B$322*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I615:J615)-SUM(D615:E615))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H615-C615))))\n\n))*Q689)","v":{"v":1959232.736894385,"d":"$1,959,233"}},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I615:J615)-SUM(D615:E615))+(Defaults!$B$59*0.5*$C$72*(H615-C615)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D615+$E$300*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D615+$E$299*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D615+$E$298*$C$68*(Defaults!$B$60)*E615,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0),0)))*Q689","v":{"v":1683292.565858255,"d":"$1,683,293"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A689=\"N/A\",0,(\n(($B$355+($D$355*($B689-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B689-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B689-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B689-1)))*(($B$386-$C$386)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B689-1)))*(($B$387-$C$387)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C615*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C615*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D615*$C$93)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E615*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F615*$C$92/Defaults!$B$258+$G615*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L654*$E615)\n\n))*Q689\n\n+(IF(A689=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J654*$E615))\n\n))*R689,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A689=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K615-F615)*Defaults!$C$254*Defaults!$C$250)\n+((L615-G615)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F615*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K615-F615)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F615*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K615-F615)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F615*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K615-F615)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F615*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K615-F615)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F615*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K615-F615)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F615*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K615-F615)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G615*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G615*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G615*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G615*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G615*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L615-G615)*$C$526*365*0.5,0))),0)*Q689","v":0},{"v":421728.8257093915,"d":"$421,729"},{"v":23868.820634988148,"d":"$23,869"},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I615:J615)-SUM(D615:E615)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H615-C615)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A689=\"N/A\",A689<D$484,A689>E$484),0,\nB$484*(1+C$484)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$485,A689>E$485),0,B$485*(1+C$485)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$486,A689>E$486),0,B$486*(1+C$486)^(B689-1))),0)\n\n))*Q689","v":{"v":1465.4188551617162,"d":"$1,465"}},0,0,0,{"v":4107988.12877748,"d":"$4,107,988"},0,{"v":4107988.12877748,"d":"$4,107,988"},{"$f":"IF(A689=\"N/A\",0,VLOOKUP(A689,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3764633572746244,"d":"0.38"}},{"$f":"IF(A689=\"N/A\", 0,VLOOKUP(A689,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5306333035177931,"d":"0.53"}}]
[2055,26,{"v":18008.515158790146,"d":"$18,009"},{"$f":"(IF($A690=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A690>=$C$466, $A690<=$C$467)),\n($C616+(0.5*($H616-$C616)))*$C$85*$C$91*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+($D616+(0.5*($I616-$D616)))*$C$93*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+(($E616+(0.5*($J616-$E616)))*$C$94+($E616+(0.5*($J616-$E616)))*$C$91*$C$95)*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A690=\"N/A\",0,\nIF(A690>=$C$304,$D$304*$C$68/$C$69*(($C$93*D616)+($C$91*$C$85*C616)+($C$91*$C$95*E616+E616*$C$94))+IFERROR($D$304*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),\nIF(A690>=$C$300,($D$300*$C$68/$C$69*(($C$93*D616))+($E$300*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$299,($D$299*$C$68/$C$69*(($C$93*D616))+($E$299*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$298,($D$298*$C$68/$C$69*(($C$93*D616))+($E$298*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$329*$B$330*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$337*$B$338*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$313*$B$314*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$321*$B$322*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I616:J616)-SUM(D616:E616))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H616-C616))))\n\n))*Q690)","v":{"v":1917571.3012086286,"d":"$1,917,571"}},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I616:J616)-SUM(D616:E616))+(Defaults!$B$59*0.5*$C$72*(H616-C616)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D616+$E$300*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D616+$E$299*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D616+$E$298*$C$68*(Defaults!$B$60)*E616,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0),0)))*Q690","v":{"v":1647486.100925583,"d":"$1,647,486"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A690=\"N/A\",0,(\n(($B$355+($D$355*($B690-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B690-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B690-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B690-1)))*(($B$386-$C$386)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B690-1)))*(($B$387-$C$387)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C616*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C616*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D616*$C$93)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E616*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F616*$C$92/Defaults!$B$258+$G616*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L655*$E616)\n\n))*Q690\n\n+(IF(A690=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J655*$E616))\n\n))*R690,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A690=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K616-F616)*Defaults!$C$254*Defaults!$C$250)\n+((L616-G616)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F616*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K616-F616)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F616*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K616-F616)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F616*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K616-F616)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F616*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K616-F616)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F616*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K616-F616)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F616*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K616-F616)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G616*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G616*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G616*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G616*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G616*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L616-G616)*$C$526*365*0.5,0))),0)*Q690","v":0},{"v":417206.40077168774,"d":"$417,206"},{"v":23360.470496516315,"d":"$23,360"},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I616:J616)-SUM(D616:E616)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H616-C616)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A690=\"N/A\",A690<D$484,A690>E$484),0,\nB$484*(1+C$484)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$485,A690>E$485),0,B$485*(1+C$485)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$486,A690>E$486),0,B$486*(1+C$486)^(B690-1))),0)\n\n))*Q690","v":{"v":1434.1994165720323,"d":"$1,434"}},0,0,0,{"v":4025066.987977778,"d":"$4,025,067"},0,{"v":4025066.987977778,"d":"$4,025,067"},{"$f":"IF(A690=\"N/A\",0,VLOOKUP(A690,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3651438964836319,"d":"0.37"}},{"$f":"IF(A690=\"N/A\", 0,VLOOKUP(A690,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5202287289390128,"d":"0.52"}}]
[2056,27,{"v":17624.1625347746,"d":"$17,624"},{"$f":"(IF($A691=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A691>=$C$466, $A691<=$C$467)),\n($C617+(0.5*($H617-$C617)))*$C$85*$C$91*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+($D617+(0.5*($I617-$D617)))*$C$93*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+(($E617+(0.5*($J617-$E617)))*$C$94+($E617+(0.5*($J617-$E617)))*$C$91*$C$95)*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A691=\"N/A\",0,\nIF(A691>=$C$304,$D$304*$C$68/$C$69*(($C$93*D617)+($C$91*$C$85*C617)+($C$91*$C$95*E617+E617*$C$94))+IFERROR($D$304*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),\nIF(A691>=$C$300,($D$300*$C$68/$C$69*(($C$93*D617))+($E$300*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$299,($D$299*$C$68/$C$69*(($C$93*D617))+($E$299*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$298,($D$298*$C$68/$C$69*(($C$93*D617))+($E$298*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$329*$B$330*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$337*$B$338*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$313*$B$314*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$321*$B$322*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I617:J617)-SUM(D617:E617))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H617-C617))))\n\n))*Q691)","v":{"v":1876643.9090406946,"d":"$1,876,644"}},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I617:J617)-SUM(D617:E617))+(Defaults!$B$59*0.5*$C$72*(H617-C617)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D617+$E$300*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D617+$E$299*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D617+$E$298*$C$68*(Defaults!$B$60)*E617,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0),0)))*Q691","v":{"v":1612311.0577436949,"d":"$1,612,311"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A691=\"N/A\",0,(\n(($B$355+($D$355*($B691-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B691-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B691-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B691-1)))*(($B$386-$C$386)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B691-1)))*(($B$387-$C$387)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C617*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C617*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D617*$C$93)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E617*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F617*$C$92/Defaults!$B$258+$G617*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L656*$E617)\n\n))*Q691\n\n+(IF(A691=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J656*$E617))\n\n))*R691,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A691=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K617-F617)*Defaults!$C$254*Defaults!$C$250)\n+((L617-G617)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F617*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K617-F617)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F617*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K617-F617)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F617*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K617-F617)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F617*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K617-F617)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F617*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K617-F617)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F617*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K617-F617)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G617*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G617*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G617*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G617*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G617*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L617-G617)*$C$526*365*0.5,0))),0)*Q691","v":0},{"v":412699.18479897315,"d":"$412,699"},{"v":22861.111112099574,"d":"$22,861"},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I617:J617)-SUM(D617:E617)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H617-C617)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A691=\"N/A\",A691<D$484,A691>E$484),0,\nB$484*(1+C$484)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$485,A691>E$485),0,B$485*(1+C$485)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$486,A691>E$486),0,B$486*(1+C$486)^(B691-1))),0)\n\n))*Q691","v":{"v":1403.5325301773194,"d":"$1,404"}},0,0,0,{"v":3943542.957760414,"d":"$3,943,543"},0,{"v":3943542.957760414,"d":"$3,943,543"},{"$f":"IF(A691=\"N/A\",0,VLOOKUP(A691,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3541647880539591,"d":"0.35"}},{"$f":"IF(A691=\"N/A\", 0,VLOOKUP(A691,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5100281656264832,"d":"0.51"}}]
[2057,28,{"v":17246.642151419568,"d":"$17,247"},{"$f":"(IF($A692=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A692>=$C$466, $A692<=$C$467)),\n($C618+(0.5*($H618-$C618)))*$C$85*$C$91*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+($D618+(0.5*($I618-$D618)))*$C$93*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+(($E618+(0.5*($J618-$E618)))*$C$94+($E618+(0.5*($J618-$E618)))*$C$91*$C$95)*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A692=\"N/A\",0,\nIF(A692>=$C$304,$D$304*$C$68/$C$69*(($C$93*D618)+($C$91*$C$85*C618)+($C$91*$C$95*E618+E618*$C$94))+IFERROR($D$304*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),\nIF(A692>=$C$300,($D$300*$C$68/$C$69*(($C$93*D618))+($E$300*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$299,($D$299*$C$68/$C$69*(($C$93*D618))+($E$299*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$298,($D$298*$C$68/$C$69*(($C$93*D618))+($E$298*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$329*$B$330*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$337*$B$338*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$313*$B$314*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$321*$B$322*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I618:J618)-SUM(D618:E618))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H618-C618))))\n\n))*Q692)","v":{"v":1836444.0833043596,"d":"$1,836,444"}},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I618:J618)-SUM(D618:E618))+(Defaults!$B$59*0.5*$C$72*(H618-C618)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D618+$E$300*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D618+$E$299*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D618+$E$298*$C$68*(Defaults!$B$60)*E618,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0),0)))*Q692","v":{"v":1577761.8371153006,"d":"$1,577,762"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A692=\"N/A\",0,(\n(($B$355+($D$355*($B692-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B692-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B692-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B692-1)))*(($B$386-$C$386)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B692-1)))*(($B$387-$C$387)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C618*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C618*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D618*$C$93)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E618*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F618*$C$92/Defaults!$B$258+$G618*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L657*$E618)\n\n))*Q692\n\n+(IF(A692=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J657*$E618))\n\n))*R692,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A692=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K618-F618)*Defaults!$C$254*Defaults!$C$250)\n+((L618-G618)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F618*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K618-F618)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F618*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K618-F618)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F618*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K618-F618)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F618*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K618-F618)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F618*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K618-F618)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F618*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K618-F618)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G618*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G618*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G618*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G618*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G618*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L618-G618)*$C$526*365*0.5,0))),0)*Q692","v":0},{"v":408208.32008671423,"d":"$408,208"},{"v":22370.661403977218,"d":"$22,371"},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I618:J618)-SUM(D618:E618)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H618-C618)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A692=\"N/A\",A692<D$484,A692>E$484),0,\nB$484*(1+C$484)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$485,A692>E$485),0,B$485*(1+C$485)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$486,A692>E$486),0,B$486*(1+C$486)^(B692-1))),0)\n\n))*Q692","v":{"v":1373.4131926322805,"d":"$1,373"}},0,0,0,{"v":3863404.9572544033,"d":"$3,863,405"},0,{"v":3863404.9572544033,"d":"$3,863,405"},{"$f":"IF(A692=\"N/A\",0,VLOOKUP(A692,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.34351579830645895,"d":"0.34"}},{"$f":"IF(A692=\"N/A\", 0,VLOOKUP(A692,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5000276133592974,"d":"0.50"}}]
[2058,29,{"v":16875.890631408438,"d":"$16,876"},{"$f":"(IF($A693=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A693>=$C$466, $A693<=$C$467)),\n($C619+(0.5*($H619-$C619)))*$C$85*$C$91*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+($D619+(0.5*($I619-$D619)))*$C$93*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+(($E619+(0.5*($J619-$E619)))*$C$94+($E619+(0.5*($J619-$E619)))*$C$91*$C$95)*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A693=\"N/A\",0,\nIF(A693>=$C$304,$D$304*$C$68/$C$69*(($C$93*D619)+($C$91*$C$85*C619)+($C$91*$C$95*E619+E619*$C$94))+IFERROR($D$304*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),\nIF(A693>=$C$300,($D$300*$C$68/$C$69*(($C$93*D619))+($E$300*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$299,($D$299*$C$68/$C$69*(($C$93*D619))+($E$299*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$298,($D$298*$C$68/$C$69*(($C$93*D619))+($E$298*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$329*$B$330*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$337*$B$338*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$313*$B$314*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$321*$B$322*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I619:J619)-SUM(D619:E619))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H619-C619))))\n\n))*Q693)","v":{"v":1796965.0727852606,"d":"$1,796,965"}},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I619:J619)-SUM(D619:E619))+(Defaults!$B$59*0.5*$C$72*(H619-C619)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D619+$E$300*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D619+$E$299*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D619+$E$298*$C$68*(Defaults!$B$60)*E619,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0),0)))*Q693","v":{"v":1543832.6057005427,"d":"$1,543,833"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A693=\"N/A\",0,(\n(($B$355+($D$355*($B693-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B693-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B693-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B693-1)))*(($B$386-$C$386)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B693-1)))*(($B$387-$C$387)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C619*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C619*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D619*$C$93)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E619*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F619*$C$92/Defaults!$B$258+$G619*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L658*$E619)\n\n))*Q693\n\n+(IF(A693=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J658*$E619))\n\n))*R693,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A693=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K619-F619)*Defaults!$C$254*Defaults!$C$250)\n+((L619-G619)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F619*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K619-F619)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F619*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K619-F619)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F619*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K619-F619)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F619*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K619-F619)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F619*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K619-F619)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F619*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K619-F619)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G619*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G619*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G619*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G619*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G619*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L619-G619)*$C$526*365*0.5,0))),0)*Q693","v":0},{"v":403734.8982871242,"d":"$403,735"},{"v":21889.037041717835,"d":"$21,889"},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I619:J619)-SUM(D619:E619)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H619-C619)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A693=\"N/A\",A693<D$484,A693>E$484),0,\nB$484*(1+C$484)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$485,A693>E$485),0,B$485*(1+C$485)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$486,A693>E$486),0,B$486*(1+C$486)^(B693-1))),0)\n\n))*Q693","v":{"v":1343.8362019212766,"d":"$1,344"}},0,0,0,{"v":3784641.3406479745,"d":"$3,784,641"},0,{"v":3784641.3406479745,"d":"$3,784,641"},{"$f":"IF(A693=\"N/A\",0,VLOOKUP(A693,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3331870012671765,"d":"0.33"}},{"$f":"IF(A693=\"N/A\", 0,VLOOKUP(A693,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.49022315035225233,"d":"0.49"}}]
[2059,30,{"v":16511.842231788956,"d":"$16,512"},{"$f":"(IF($A694=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A694>=$C$466, $A694<=$C$467)),\n($C620+(0.5*($H620-$C620)))*$C$85*$C$91*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+($D620+(0.5*($I620-$D620)))*$C$93*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+(($E620+(0.5*($J620-$E620)))*$C$94+($E620+(0.5*($J620-$E620)))*$C$91*$C$95)*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A694=\"N/A\",0,\nIF(A694>=$C$304,$D$304*$C$68/$C$69*(($C$93*D620)+($C$91*$C$85*C620)+($C$91*$C$95*E620+E620*$C$94))+IFERROR($D$304*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),\nIF(A694>=$C$300,($D$300*$C$68/$C$69*(($C$93*D620))+($E$300*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$299,($D$299*$C$68/$C$69*(($C$93*D620))+($E$299*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$298,($D$298*$C$68/$C$69*(($C$93*D620))+($E$298*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$329*$B$330*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$337*$B$338*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$313*$B$314*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$321*$B$322*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I620:J620)-SUM(D620:E620))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H620-C620))))\n\n))*Q694)","v":{"v":1758199.8744816114,"d":"$1,758,200"}},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I620:J620)-SUM(D620:E620))+(Defaults!$B$59*0.5*$C$72*(H620-C620)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D620+$E$300*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D620+$E$299*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D620+$E$298*$C$68*(Defaults!$B$60)*E620,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0),0)))*Q694","v":{"v":1510517.3151594633,"d":"$1,510,517"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A694=\"N/A\",0,(\n(($B$355+($D$355*($B694-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B694-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B694-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B694-1)))*(($B$386-$C$386)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B694-1)))*(($B$387-$C$387)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C620*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C620*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D620*$C$93)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E620*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F620*$C$92/Defaults!$B$258+$G620*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L659*$E620)\n\n))*Q694\n\n+(IF(A694=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J659*$E620))\n\n))*R694,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A694=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K620-F620)*Defaults!$C$254*Defaults!$C$250)\n+((L620-G620)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F620*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K620-F620)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F620*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K620-F620)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F620*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K620-F620)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F620*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K620-F620)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F620*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K620-F620)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F620*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K620-F620)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G620*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G620*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G620*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G620*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G620*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L620-G620)*$C$526*365*0.5,0))),0)*Q694","v":0},{"v":399279.9619559966,"d":"$399,280"},{"v":21416.15071112201,"d":"$21,416"},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I620:J620)-SUM(D620:E620)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H620-C620)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A694=\"N/A\",A694<D$484,A694>E$484),0,\nB$484*(1+C$484)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$485,A694>E$485),0,B$485*(1+C$485)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$486,A694>E$486),0,B$486*(1+C$486)^(B694-1))),0)\n\n))*Q694","v":{"v":1314.7961738289475,"d":"$1,315"}},0,{"v":1385041.6169777832,"d":"$1,385,042"},0,{"v":5092281.557691595,"d":"$5,092,282"},0,{"v":5092281.557691595,"d":"$5,092,282"},{"$f":"IF(A694=\"N/A\",0,VLOOKUP(A694,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3231687694153021,"d":"0.32"}},{"$f":"IF(A694=\"N/A\", 0,VLOOKUP(A694,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.4806109317178944,"d":"0.48"}}]
["Total Benefits","N/A",{"$f":"SUM(C664:C694)","v":{"v":430882.8551202309,"d":"$430,883"}},{"v":18929006.552226733,"d":"$18,929,007"},{"v":31930302.39644036,"d":"$31,930,302"},0,0,{"v":7731216.128971332,"d":"$7,731,216"},{"v":696464.7552658804,"d":"$696,465"},{"v":34390.78084204428,"d":"$34,391"},0,{"v":1385041.6169777832,"d":"$1,385,042"},0,{"v":61137305.085844375,"d":"$61,137,305"},{"v":6122387.231437084,"d":"$6,122,387"},{"v":55014917.85440729,"d":"$55,014,918"},"N/A","N/A"]

{"sheet":"123.5","index":16,"n_rows":695,"n_cols":18,"rows_kept":695}
["Bridge and Project Overview"]
["ID of bridge, description of improvement, project timeline, traffic volume"]
["Add New Bridge (press Ctrl + Shift + B)"]
["Add Sensitivity Analysis for Current Bridge (press Ctrl + Shift + S)"]
["Delete this Bridge (press Ctrl + Shift + D)"]
["Note: Only delete bridges using this command/button. Deleting bridge tabs through right click will result in (fixable) errors on the Results tab."]
["Change Bridge Name (press Ctrl + Shift + N)"]
["-"]
["Table 1. Bridge Variables "]
["Bridge Variables","Bridge Values"]
["State","Mississippi"]
["County","Lauderdale"]
["Structure Number",210008003812350]
["Inventory Route",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ROUTE_NUMBER_005D]),FALSE)","v":"00080"}]
["Feature Intersected",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FEATURES_DESC_006A]),FALSE)","v":"'SLOUGH'"}]
["Facility Carried",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FACILITY_CARRIED_007]),FALSE)","v":"'US 80'"}]
["Latitude",{"$f":"LEFT(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 3, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 5, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LAT_016]),FALSE), 7, 2) & CHAR(34)","v":"32° 19' 28.88\""}]
["Longitude",{"$f":"\"-\" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 2, 2) & CHAR(176) & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 4, 2) &\"'\" & \" \" & MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 6, 2) &\".\"& MID(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[LONG_017]),FALSE), 8, 2) & CHAR(34)","v":"-88° 54' 24.53\""}]
["Bridge Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[STRUCTURE_LEN_MT_049]),FALSE)/1609","v":0.015164698570540707}]
["Bypass, Detour Length (mi)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371","v":{"v":14.912904000000001,"d":"14.91"}}]
["Owner",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OWNER_022]),FALSE)","v":"01"}]
["Functional Class, Rural/Urban",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUNCTIONAL_CLASS_026]),FALSE)","v":"07"}]
["Bridge Road Type",{"$f":"VLOOKUP(B22,Defaults!A359:$D$371, 2, FALSE)","v":"Rural - Major Collector"}]
["Year Built",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_BUILT_027]),FALSE)","v":1928}]
["Year Reconstructed",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_RECONSTRUCTED_106]),FALSE)","v":0}]
["Lanes on the Structure",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[TRAFFIC_LANES_ON_028A]),FALSE)","v":2}]
["Note: Some bridges have the same structure number. Use the state and county drop downs to identify your bridge."]
["-"]
["Project Description:"]
["Table 2. Project Timeline"]
["Timeline Variables","Timeline Values"]
["Current Year",2022]
["First Year of Construction Costs",2025]
["Last Year of Construction Costs",2029]
["Project Opens (Start of Benefits)",2030]
["Years of Benefits for Analysis",30]
["First Year of Period of Analysis",{"$f":"IF(B35=\"Required\",\"-\", B35)","v":2030}]
["Last Year of Period of Analysis",{"$f":"IFERROR(B35+B36-1, \"-\")","v":2059}]
["Discount Year",{"$f":"Defaults!A290","v":2022}]
["Base Year of NBI",2023]
["Note: The tool cannot handle partial years, or pro-rata benefits or costs. Round up or down to the nearest year for construction start, construction end, and the start of benefits."]
["Note: Enter a value between 20 to 30 for the Years of Benefits for Analysis, appropriate to the project as defined by US DOT BCA Guidance."]
["-"]
["Table 3. Average Annual Daily Traffic (AADT)"]
["Scenario and Vehicle Type","NBI Year of AADT","NBI Year of Future AADT","Forecast using NBI Growth Rate","Forecast using NBI Growth Rate2","Project Opens","Last Year","Explanation and Source"]
["Year",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_ADT_030]),FALSE)","v":2022},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[YEAR_OF_FUTURE_ADT_115]),FALSE)","v":2059},{"$f":"IF(B35=\"Required\",\"-\",B35)","v":2030},{"$f":"B38","v":2059},{"$f":"IF(B35=\"Required\", \"-\",B35)","v":2030},{"$f":"B38","v":2059},"N/A"]
["No Build - Passenger AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":782.6,"d":"783"}},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)*(1-VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100)","v":{"v":1131.13,"d":"1131"}},{"$f":"ROUND(B47*((1+B59)^(D$46-$B$46)),0)","v":847},{"$f":"ROUND(C47*((1+B59)^(E$46-$C$46)),0)","v":1131},846,1131,"BCA Guidance, MDOT"]
["No Build - Truck AADT",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[ADT_029]),FALSE)","v":{"v":77.39999999999999,"d":"77"}},{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[PERCENT_ADT_TRUCK_109]),FALSE)/100*VLOOKUP($C$80,NBIData[],COLUMN(NBIData[FUTURE_ADT_114]),FALSE)","v":{"v":111.86999999999999,"d":"112"}},{"$f":"ROUND(B48*((1+B59)^(D$46-$B$46)),0)","v":84},{"$f":"ROUND(C48*((1+B59)^(E$46-$C$46)),0)","v":112},84,112,"BCA Guidance, MDOT"]
["No Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
["Build - Passenger AADT",{"$f":"B47","v":{"v":782.6,"d":"783"}},{"$f":"C47","v":{"v":1131.13,"d":"1131"}},{"$f":"ROUND(B50*((1+B59)^(D$46-$B$46)),0)","v":847},{"$f":"ROUND(C50*((1+B59)^(E$46-$C$46)),0)","v":1131},846,1131,"BCA Guidance, MDOT"]
["Build - Truck AADT",{"$f":"B48","v":{"v":77.39999999999999,"d":"77"}},{"$f":"C48","v":{"v":111.86999999999999,"d":"112"}},{"$f":"ROUND(B51*((1+B59)^(D$46-$B$46)),0)","v":84},{"$f":"ROUND(C51*((1+B59)^(E$46-$C$46)),0)","v":112},84,112,"BCA Guidance, MDOT"]
["Build - Bus AADT","N/A","N/A","N/A","N/A",0,0,"BCA Guidance, MDOT"]
[{"$f":"HYPERLINK(\"#A542\",\"Note: AADT can be entered manually in Table 52 and Table 53 below.\")","v":"Note: AADT can be entered manually in Table 52 and Table 53 below."}]
["Note: Here and elsewhere in the tool it is critical that you enter at least some value in the required cells, e.g., 0, rather than \"-\", \"N/A\" or leaving it blank."]
["Note: NBI AADT values are added for reference in Table 3. Users must enter AADT values in Columns G, H and I in Table 3."]
["-"]
["Note: Table 4 is not a user input. Do not adjust Table 4. "]
["Table 4. NBI's Calculated Average Annual Daily Traffic (AADT) Growth Rate"]
[{"$f":"CONCATENATE(\"The NBI Calculated Annual Growth Rate\", \" \", B46, \"-\",C46, \" (NBI)\")","v":"The NBI Calculated Annual Growth Rate 2022-2059 (NBI)"},{"$f":"(C47/B47)^(1/(C$46-B$46))-1","v":{"v":0.01000514448074763,"d":"$0"}}]
["-"]
["Table 5. Detour Road Type"]
["Detour Road Type","Rural - Principal Arterial - Interstate"]
["Detour Road Type - Simple",{"$f":"IF(B62=\"Required\", \"-\",IF(ISNUMBER(SEARCH(\"Urban\",B62)), \"Urban\", \"Rural\"))","v":"Rural"}]
["-"]
["Note: Detour length should represent the Net detour: Detour length minus the original route length."]
["Table 6. Detour and Bridge Length Information"]
["Detour Details","Reference","User Value","Explanation and Source"]
["Net Detour Length, For Vehicles (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371,1)","v":14.9},17.4,"Google"]
["Detour Average Speed, for Vehicles (mph) (FHWA VHT)",{"$f":"ROUND(VLOOKUP(B62,Defaults!B359:F371,2, FALSE),1)","v":{"v":66,"d":"66.0"}},{"v":50,"d":"50.0"},"Google"]
["Net Detour Length, For Cycling/ Pedestrian (mi) (NBI)",{"$f":"ROUND(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[DETOUR_KILOS_019]),FALSE)*0.621371, 1)","v":14.9},17.4,"Google"]
["Detour Average Travel Time (min)",{"$f":"B68/B69*60","v":{"v":13.545454545454547,"d":"13.5"}},{"$f":"C68/C69*60","v":{"v":20.88,"d":"20.9"}},"N/A"]
["Bridge Length (mi)",{"$f":"ROUND(B19,2)","v":0.02},{"$f":"270/5280","v":{"v":0.05113636363636364,"d":"0.05"}},"Google"]
["Note: Google or HPMS data are preferred for identifying average speed on the detour route. You can also use the HERS/VHT speed values using the Detour Road Type dropdown below."]
["Note: Bridge length in the NBI does not include the approach length. Include approach length if relevant for your project. "]
[{"$f":"HYPERLINK(\"https://www.google.com/maps\", \"Use Google Maps to calculate detour route length and average speed, as appropriate.\")","v":"Use Google Maps to calculate detour route length and average speed, as appropriate."}]
[{"$f":"HYPERLINK(\"https://www.fhwa.dot.gov/policyinformation/hpms.cfm\", \"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate.\")","v":"Use the Highway Performance Monitoring System (HPMS) data to calculate detour route length and average speed, as appropriate."}]
["-"]
["Note: These reference cells are marked to avoid accidental deletion."]
["Table 7. Reference Table"]
["Reference Cells",{"$f":"CONCATENATE(B11,B12)","v":"MississippiLauderdale"},{"$f":"CONCATENATE(VLOOKUP($B$11,NBI_Dropdown!$B$1:$D$56,3,FALSE),$B$13)","v":"284210008003812350"}]
["-"]
["Table 8. Travel Assumptions"]
["Parameters","Reference","User Value","Explanation and Source"]
["Bridge Average Speed (FHWA)",{"$f":"_xlfn.IFNA(VLOOKUP(B23,Defaults!B359:C371,2, FALSE), \"N/A\")","v":47},47,"-"]
["Average Car Occupancy",{"$f":"Defaults!B51","v":1.67},1.67,"-"]
["Share of Long-Distance Personal Travel",{"v":0,"d":"0.0%"},{"v":0,"d":"0%"},"-"]
["Value of Time - Long-Distance Personal Travel",{"$f":"Defaults!B35","v":{"v":25.1,"d":"$25.10"}},{"v":25.1,"d":"$25.10"},"-"]
["Share of Business Travel",{"v":0.118,"d":"11.8%"},{"v":0.118,"d":"11.8%"},"-"]
["Value of Travel Time - Business",{"$f":"Defaults!B33","v":{"v":32.3,"d":"$32.30"}},{"v":32.3,"d":"$32.30"},"-"]
["Value of Travel Time - Personal",{"$f":"Defaults!B32","v":{"v":17.9,"d":"$17.90"}},{"v":17.9,"d":"$17.90"},"-"]
["Value of Travel Time - All Purposes",{"$f":"ROUND(B86*B87+B88*B89+(1-B86-B88)*B90,1)","v":{"v":19.6,"d":"$19.60"}},{"$f":"IFERROR(ROUND(C86*C87+C88*C89+(1-C86-C88)*C90,1),\"-\")","v":{"v":19.6,"d":"$19.60"}},"-"]
["Walking, Cycling, Waiting, Standing, and Transfer Time",{"$f":"Defaults!B36","v":{"v":35.8,"d":"$35.80"}},{"v":35.8,"d":"$35.80"},"-"]
["Truck Driver ",{"$f":"Defaults!B39","v":{"v":33.5,"d":"$33.50"}},{"v":33.5,"d":"$33.50"},"-"]
["Bus Driver",{"$f":"Defaults!B40","v":{"v":36.5,"d":"$36.50"}},{"v":36.5,"d":"$36.50"},"-"]
["Average Bus Occupancy",0,0,"-"]
["-"]
["Capital Cost and Residual Value"]
["Table 9. Expenditure Dollars Option"]
["Are costs entered in year of expenditure dollars (not adjusted for inflation)?","NO"]
["Enter future inflation rate for capital costs.",{"v":0,"d":"0%"}]
["Note: Capital costs can be entered in year of expenditure dollars or in real dollars. The tool applies inflation and discounting factors automatically if entered as year of expenditure dollars."]
["-"]
["Table 10. Already Incurred Costs"]
["Year","Costs","Real Costs","Discounted Costs"]
[2016,{"$f":"3536.44/3","v":{"v":1178.8133333333333,"d":"$1,179"}},{"$f":"IF($B$99=\"NO\",B105,IFERROR(B105*(IF(A105>$B$39, 1/((1+$B$100)^(A105-$B$39)),VLOOKUP(A105,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":1178.8133333333333,"d":"$1,179"}},{"$f":"IFERROR(IF(A105=\"\",\"\",IF(A105<=2020, C105, C105*VLOOKUP(A105,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":1178.8133333333333,"d":"$1,179"}}]
[2017,{"$f":"49764.69/3","v":{"v":16588.23,"d":"$16,588"}},{"$f":"IF($B$99=\"NO\",B106,IFERROR(B106*(IF(A106>$B$39, 1/((1+$B$100)^(A106-$B$39)),VLOOKUP(A106,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":16588.23,"d":"$16,588"}},{"$f":"IFERROR(IF(A106=\"\",\"\",IF(A106<=2020, C106, C106*VLOOKUP(A106,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":16588.23,"d":"$16,588"}}]
[2018,{"$f":"11906.98/3","v":{"v":3968.9933333333333,"d":"$3,969"}},{"$f":"IF($B$99=\"NO\",B107,IFERROR(B107*(IF(A107>$B$39, 1/((1+$B$100)^(A107-$B$39)),VLOOKUP(A107,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":3968.9933333333333,"d":"$3,969"}},{"$f":"IFERROR(IF(A107=\"\",\"\",IF(A107<=2020, C107, C107*VLOOKUP(A107,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":3968.9933333333333,"d":"$3,969"}}]
[2019,{"$f":"57602.6/3","v":{"v":19200.866666666665,"d":"$19,201"}},{"$f":"IF($B$99=\"NO\",B108,IFERROR(B108*(IF(A108>$B$39, 1/((1+$B$100)^(A108-$B$39)),VLOOKUP(A108,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":19200.866666666665,"d":"$19,201"}},{"$f":"IFERROR(IF(A108=\"\",\"\",IF(A108<=2020, C108, C108*VLOOKUP(A108,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":19200.866666666665,"d":"$19,201"}}]
[2020,{"$f":"86616.07/3","v":{"v":28872.023333333334,"d":"$28,872"}},{"$f":"IF($B$99=\"NO\",B109,IFERROR(B109*(IF(A109>$B$39, 1/((1+$B$100)^(A109-$B$39)),VLOOKUP(A109,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":28872.023333333334,"d":"$28,872"}},{"$f":"IFERROR(IF(A109=\"\",\"\",IF(A109<=2020, C109, C109*VLOOKUP(A109,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":28872.023333333334,"d":"$28,872"}}]
[2021,{"$f":"174455.97/3","v":{"v":58151.99,"d":"$58,152"}},{"$f":"IF($B$99=\"NO\",B110,IFERROR(B110*(IF(A110>$B$39, 1/((1+$B$100)^(A110-$B$39)),VLOOKUP(A110,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":58151.99,"d":"$58,152"}},{"$f":"IFERROR(IF(A110=\"\",\"\",IF(A110<=2020, C110, C110*VLOOKUP(A110,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
[2022,{"$f":"186086.21/3","v":{"v":62028.736666666664,"d":"$62,029"}},{"$f":"IF($B$99=\"NO\",B111,IFERROR(B111*(IF(A111>$B$39, 1/((1+$B$100)^(A111-$B$39)),VLOOKUP(A111,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":62028.736666666664,"d":"$62,029"}},{"$f":"IFERROR(IF(A111=\"\",\"\",IF(A111<=2020, C111, C111*VLOOKUP(A111,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":62028.736666666664,"d":"$62,029"}}]
[2023,{"$f":"336896.48/3","v":{"v":112298.82666666666,"d":"$112,299"}},{"$f":"IF($B$99=\"NO\",B112,IFERROR(B112*(IF(A112>$B$39, 1/((1+$B$100)^(A112-$B$39)),VLOOKUP(A112,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":112298.82666666666,"d":"$112,299"}},{"$f":"IFERROR(IF(A112=\"\",\"\",IF(A112<=2020, C112, C112*VLOOKUP(A112,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":108922.23731005497,"d":"$108,922"}}]
[2024,{"$f":"141099.69/3","v":{"v":47033.23,"d":"$47,033"}},{"$f":"IF($B$99=\"NO\",B113,IFERROR(B113*(IF(A113>$B$39, 1/((1+$B$100)^(A113-$B$39)),VLOOKUP(A113,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":47033.23,"d":"$47,033"}},{"$f":"IFERROR(IF(A113=\"\",\"\",IF(A113<=2020, C113, C113*VLOOKUP(A113,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":{"v":44247.371258211744,"d":"$44,247"}}]
["-","-",{"$f":"IF($B$99=\"NO\",B114,IFERROR(B114*(IF(A114>$B$39, 1/((1+$B$100)^(A114-$B$39)),VLOOKUP(A114,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A114=\"\",\"\",IF(A114<=2020, C114, C114*VLOOKUP(A114,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-","-",{"$f":"IF($B$99=\"NO\",B115,IFERROR(B115*(IF(A115>$B$39, 1/((1+$B$100)^(A115-$B$39)),VLOOKUP(A115,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A115=\"\",\"\",IF(A115<=2020, C115, C115*VLOOKUP(A115,Defaults!$A$290:$B$340, 2,FALSE))),\"-\")","v":"-"}]
["-"]
["Table 11. Capital Costs"]
["Year"," Costs","Real Costs","Discounted Costs"]
[{"$f":"IFERROR(IF($B$33=\"-\", \"N/A\", $B$33),\"N/A\")","v":2025},{"v":785310.5429528794,"d":"$785,311"},{"$f":"IF($B$99=\"NO\",B119,IFERROR(B119*(IF(A119>$B$39, 1/(1+$B$100)^(A119-$B$39),VLOOKUP(A119,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":785310.5429528794,"d":"$785,311"}},{"$f":"IFERROR(IF(A119=\"N/A\",\"-\",C119*VLOOKUP(A119,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":716581.2365747629,"d":"$716,581"}}]
[{"$f":"IFERROR(IF(A119=\"N/A\",\"N/A\",IF(A119>=$B$34,\"N/A\",A119+1)),\"\")","v":2026},{"v":785310.5429528794,"d":"$785,311"},{"$f":"IF($B$99=\"NO\",B120,IFERROR(B120*(IF(A120>$B$39, 1/(1+$B$100)^(A120-$B$39),VLOOKUP(A120,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":785310.5429528794,"d":"$785,311"}},{"$f":"IFERROR(IF(A120=\"N/A\",\"-\",C120*VLOOKUP(A120,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":695035.1470172288,"d":"$695,035"}}]
[{"$f":"IF(A120=\"N/A\",\"N/A\",IF(A120>=$B$34,\"N/A\",A120+1))","v":2027},{"v":785310.5429528794,"d":"$785,311"},{"$f":"IF($B$99=\"NO\",B121,IFERROR(B121*(IF(A121>$B$39, 1/(1+$B$100)^(A121-$B$39),VLOOKUP(A121,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":785310.5429528794,"d":"$785,311"}},{"$f":"IFERROR(IF(A121=\"N/A\",\"-\",C121*VLOOKUP(A121,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":674136.9030235003,"d":"$674,137"}}]
[2028,{"v":785310.5429528794,"d":"$785,311"},{"$f":"IF($B$99=\"NO\",B122,IFERROR(B122*(IF(A122>$B$39, 1/(1+$B$100)^(A122-$B$39),VLOOKUP(A122,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":785310.5429528794,"d":"$785,311"}},{"$f":"IFERROR(IF(A122=\"N/A\",\"-\",C122*VLOOKUP(A122,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":653867.0252410284,"d":"$653,867"}}]
[2029,{"v":785310.5429528794,"d":"$785,311"},{"$f":"IF($B$99=\"NO\",B123,IFERROR(B123*(IF(A123>$B$39, 1/(1+$B$100)^(A123-$B$39),VLOOKUP(A123,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":{"v":785310.5429528794,"d":"$785,311"}},{"$f":"IFERROR(IF(A123=\"N/A\",\"-\",C123*VLOOKUP(A123,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":{"v":634206.6200203962,"d":"$634,207"}}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B124,IFERROR(B124*(IF(A124>$B$39, 1/(1+$B$100)^(A124-$B$39),VLOOKUP(A124,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A124=\"N/A\",\"-\",C124*VLOOKUP(A124,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B125,IFERROR(B125*(IF(A125>$B$39, 1/(1+$B$100)^(A125-$B$39),VLOOKUP(A125,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A125=\"N/A\",\"-\",C125*VLOOKUP(A125,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B126,IFERROR(B126*(IF(A126>$B$39, 1/(1+$B$100)^(A126-$B$39),VLOOKUP(A126,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A126=\"N/A\",\"-\",C126*VLOOKUP(A126,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B127,IFERROR(B127*(IF(A127>$B$39, 1/(1+$B$100)^(A127-$B$39),VLOOKUP(A127,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A127=\"N/A\",\"-\",C127*VLOOKUP(A127,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B128,IFERROR(B128*(IF(A128>$B$39, 1/(1+$B$100)^(A128-$B$39),VLOOKUP(A128,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A128=\"N/A\",\"-\",C128*VLOOKUP(A128,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["N/A","-",{"$f":"IF($B$99=\"NO\",B129,IFERROR(B129*(IF(A129>$B$39, 1/(1+$B$100)^(A129-$B$39),VLOOKUP(A129,Defaults!$A$134:$B$192, 2,FALSE))),\"-\"))","v":"-"},{"$f":"IFERROR(IF(A129=\"N/A\",\"-\",C129*VLOOKUP(A129,Defaults!$A$290:$B$340, 2,FALSE)),\"-\")","v":"-"}]
["-"]
["Table 12. Capital Cost Summary "]
["Total Capital Costs:",{"$f":"SUM(B105:B115)+SUM(B119:B129)","v":{"v":4275874.424764397,"d":"$4,275,874"}}]
["Total Real Capital Costs:",{"$f":"SUM(C105:C115)+SUM(C119:C129)","v":{"v":4275874.424764397,"d":"$4,275,874"}}]
["Total Discounted Capital Costs: ",{"$f":"SUM(D105:D115)+SUM(D119:D129)","v":{"v":3658834.2037785165,"d":"$3,658,834"}}]
["-"]
["Table 13. Residual Value"]
["Share of Capital Costs","Asset Life (Years)","Explanation and Source"]
[{"v":1,"d":"100%"},75,"AASHTO"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"v":0,"d":"0%"},0,"-"]
[{"$f":"SUM(A138:A141)","v":{"v":1,"d":"100%"}},"Summation","N/A"]
["Note: If there are multiple components of the project for this specific bridge that different asset lives, enter the share of the project costs associated with the different project components and their asset life."]
["Note: The Summation cell should be 100%."]
["-"]
["Operating and Maintenance Costs (O&M)"]
["Table 14. Operating and Maintenance Costs Assumptions"]
["Which method would you like to use to enter O&M costs? ","Manual Entry"]
["Year of O&M costs Dollars",2024]
["Note: If you have O&M costs in the construction period you will need to use the manual entry option to enter the O&M costs in the construction period."]
["Note: The operating and  maintenance costs in the baseline should be entered to be consistent with your estimate of closure. If the bridge is closed in a future year (Table 25), there should not be maintenance costs for that year and thereafter."]
["Note: For frequency calculation option, all costs should be entered as year of expenditure. The tool applies inflation and discounting factors automatically."]
["-"]
["Table 15. Annual O&M Calculation Input"]
["Category ","Value"]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the No Build Scenario",{"v":0,"d":"0%"}]
["Annual O&M Costs in the Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario",{"v":0,"d":"0%"}]
["Note: The maintenance real growth rate represents the real cost increases year over year (e.g., from increased deterioration of the asset). It should not include inflation adjustments. "]
["-"]
["Table 16a. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16b. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16c. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["-"]
["Table 16d. Intermittent O&M Calculation Input"]
["Category ","Value"]
["Initial year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Annual O&M Costs in the No Build Scenario","-"]
["Annual O&M Costs Real Growth Rate in the Build Scenario","-"]
["Note: The \"Occurs every _____ \" field in Tables 16a through 16d must be greater than or equal to 1, even if you are not adding an additional recurring maintenance cost. "]
["-"]
["Note: Manual O&M cost values should be entered in the year of dollar entered in Table 14. "]
["Table 17. Manual O&M Cost Entry "]
["Calendar Year","Analysis Year","No Build Annual Cost","Build Annual Cost","O&M Cost Difference Discounted"]
[{"$f":"IFERROR(IF(B32=\"Required\",\"N/A\",B32),\"N/A\")","v":2022},{"$f":"IFERROR(IF(A198=$B$35,1,IF(A198>$B$35,A198-$B$35+1,IF(A198<$B$35,A198-$B$35+1,\"N/A\"))),\"N/A\")","v":-7},0,0,{"$f":"IFERROR((C198-D198)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A198,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[{"$f":"IF(A198=\"N/A\",\"N/A\",IF(A198>=$B$35+$B$36-1,\"N/A\",A198+1))","v":2023},-6,0,0,{"$f":"IFERROR((C199-D199)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A199,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2024,-5,0,0,{"$f":"IFERROR((C200-D200)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A200,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2025,-4,0,0,{"$f":"IFERROR((C201-D201)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A201,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2026,-3,0,0,{"$f":"IFERROR((C202-D202)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A202,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2027,-2,0,0,{"$f":"IFERROR((C203-D203)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A203,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2028,-1,0,0,{"$f":"IFERROR((C204-D204)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A204,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2029,0,0,0,{"$f":"IFERROR((C205-D205)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A205,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2030,1,0,0,{"$f":"IFERROR((C206-D206)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A206,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2031,2,0,0,{"$f":"IFERROR((C207-D207)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A207,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2032,3,0,0,{"$f":"IFERROR((C208-D208)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A208,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2033,4,0,0,{"$f":"IFERROR((C209-D209)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A209,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2034,5,0,0,{"$f":"IFERROR((C210-D210)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A210,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2035,6,0,0,{"$f":"IFERROR((C211-D211)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A211,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2036,7,0,0,{"$f":"IFERROR((C212-D212)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A212,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2037,8,0,0,{"$f":"IFERROR((C213-D213)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A213,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2038,9,0,0,{"$f":"IFERROR((C214-D214)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A214,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2039,10,0,0,{"$f":"IFERROR((C215-D215)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A215,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2040,11,0,0,{"$f":"IFERROR((C216-D216)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A216,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2041,12,0,0,{"$f":"IFERROR((C217-D217)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A217,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2042,13,0,0,{"$f":"IFERROR((C218-D218)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A218,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2043,14,0,0,{"$f":"IFERROR((C219-D219)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A219,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2044,15,0,0,{"$f":"IFERROR((C220-D220)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A220,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2045,16,0,0,{"$f":"IFERROR((C221-D221)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A221,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2046,17,0,0,{"$f":"IFERROR((C222-D222)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A222,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2047,18,0,0,{"$f":"IFERROR((C223-D223)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A223,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2048,19,0,0,{"$f":"IFERROR((C224-D224)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A224,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2049,20,0,0,{"$f":"IFERROR((C225-D225)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A225,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2050,21,0,0,{"$f":"IFERROR((C226-D226)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A226,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2051,22,0,0,{"$f":"IFERROR((C227-D227)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A227,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2052,23,0,0,{"$f":"IFERROR((C228-D228)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A228,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2053,24,0,0,{"$f":"IFERROR((C229-D229)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A229,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2054,25,0,0,{"$f":"IFERROR((C230-D230)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A230,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2055,26,0,0,{"$f":"IFERROR((C231-D231)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A231,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2056,27,0,0,{"$f":"IFERROR((C232-D232)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A232,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2057,28,0,0,{"$f":"IFERROR((C233-D233)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A233,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2058,29,0,0,{"$f":"IFERROR((C234-D234)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A234,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
[2059,30,0,0,{"$f":"IFERROR((C235-D235)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A235,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C236-D236)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A236,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["N/A","N/A","-","-",{"$f":"IFERROR((C237-D237)*VLOOKUP($B$149,Defaults!$A$290:$B$340, 2,FALSE)*VLOOKUP(A237,Defaults!$A$290:$B$340,2,FALSE),0)","v":0}]
["-"]
["Construction Disbenefits"]
["Table 18. Disbenefits Option"]
["Will project construction cause delays or increase crashes in the work zone, or cause other construction disbenefits?","YES"]
["Explanation/Methodology for disbenefits. If no construction disbenefits are calculated, explain why.","Required"]
[{"$f":"IF(B241=\"YES\",HYPERLINK(\"#A235\",\"If YES, then enter the requested information below and in Table 36.\"), HYPERLINK(\"#A262\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, then enter the requested information below and in Table 36."}]
["-"]
["For travel time disbenefits, enter the AADT by mode, minutes of delay by mode, and days of impact annually by year to calculate the total discounted travel time costs (Table 15). Enter the percent increase in crashes to calculate the total discounted crash costs (Table 15). These crash costs are estimated as a percent increase in the baseline crashes for the roadway on the theory that work zones may increase the inherent crash risk on the roadway. If no crash increases are expected due to the construction enter “0” percent for each year. "]
["Table 19. Travel Time and Safety Construction Disbenefits"]
["Year","Passenger AADT","Truck AADT","Bus AADT","Pedestrian AADT","Cyclist AADT","Vehicle \nDelay (minutes)","Pedestrian Delay (minutes)","Cyclist \nDelay (minutes)","Days of Impact Annually","Total Discounted Travel Time Disbenefits","Percent Increase in Crashes due to Work Zone","Total Discounted Safety Disbenefits"]
[{"$f":"$B$33","v":2025},807,79,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C248*$C$93*G248/60,0)+IFERROR($C$91*$C$85*B248*G248/60,0)+IFERROR($C$91*$C$95*D248*G248/60,0)+IFERROR($C$94*G248/60*D248,0))*J248+IFERROR(E248*$C$92*H248/60*J248,0)+IFERROR(F248*$C$92*I248/60*J248,0))*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3371520.512468709,"d":"$(3,371,521)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L248>0,-$E$417*(L248)*VLOOKUP(A248,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[{"$f":"IFERROR(IF(A248=\"N/A\",\"N/A\",IF(A248>=$B$34,\"N/A\",A248+1)),\"\")","v":2026},815,80,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C249*$C$93*G249/60,0)+IFERROR($C$91*$C$85*B249*G249/60,0)+IFERROR($C$91*$C$95*D249*G249/60,0)+IFERROR($C$94*G249/60*D249,0))*J249+IFERROR(E249*$C$92*H249/60*J249,0)+IFERROR(F249*$C$92*I249/60*J249,0))*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3303381.243522004,"d":"$(3,303,381)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L249>0,-$E$417*(L249)*VLOOKUP(A249,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2027,823,81,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C250*$C$93*G250/60,0)+IFERROR($C$91*$C$85*B250*G250/60,0)+IFERROR($C$91*$C$95*D250*G250/60,0)+IFERROR($C$94*G250/60*D250,0))*J250+IFERROR(E250*$C$92*H250/60*J250,0)+IFERROR(F250*$C$92*I250/60*J250,0))*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3236291.4647608562,"d":"$(3,236,291)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L250>0,-$E$417*(L250)*VLOOKUP(A250,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2028,831,82,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C251*$C$93*G251/60,0)+IFERROR($C$91*$C$85*B251*G251/60,0)+IFERROR($C$91*$C$95*D251*G251/60,0)+IFERROR($C$94*G251/60*D251,0))*J251+IFERROR(E251*$C$92*H251/60*J251,0)+IFERROR(F251*$C$92*I251/60*J251,0))*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3170249.6674994472,"d":"$(3,170,250)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L251>0,-$E$417*(L251)*VLOOKUP(A251,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
[2029,840,83,0,0,0,20.9,0,0,365,{"$f":"IFERROR(-((IFERROR(C252*$C$93*G252/60,0)+IFERROR($C$91*$C$85*B252*G252/60,0)+IFERROR($C$91*$C$95*D252*G252/60,0)+IFERROR($C$94*G252/60*D252,0))*J252+IFERROR(E252*$C$92*H252/60*J252,0)+IFERROR(F252*$C$92*I252/60*J252,0))*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE),0)","v":{"v":-3108614.3400335475,"d":"$(3,108,614)"}},{"v":0,"d":"0%"},{"$f":"IFERROR(IF(L252>0,-$E$417*(L252)*VLOOKUP(A252,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C253*$C$93*G253/60,0)+IFERROR($C$91*$C$85*B253*G253/60,0)+IFERROR($C$91*$C$95*D253*G253/60,0)+IFERROR($C$94*G253/60*D253,0))*J253+IFERROR(E253*$C$92*H253/60*J253,0)+IFERROR(F253*$C$92*I253/60*J253,0))*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L253>0,-$E$417*(L253)*VLOOKUP(A253,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C254*$C$93*G254/60,0)+IFERROR($C$91*$C$85*B254*G254/60,0)+IFERROR($C$91*$C$95*D254*G254/60,0)+IFERROR($C$94*G254/60*D254,0))*J254+IFERROR(E254*$C$92*H254/60*J254,0)+IFERROR(F254*$C$92*I254/60*J254,0))*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L254>0,-$E$417*(L254)*VLOOKUP(A254,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C255*$C$93*G255/60,0)+IFERROR($C$91*$C$85*B255*G255/60,0)+IFERROR($C$91*$C$95*D255*G255/60,0)+IFERROR($C$94*G255/60*D255,0))*J255+IFERROR(E255*$C$92*H255/60*J255,0)+IFERROR(F255*$C$92*I255/60*J255,0))*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L255>0,-$E$417*(L255)*VLOOKUP(A255,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C256*$C$93*G256/60,0)+IFERROR($C$91*$C$85*B256*G256/60,0)+IFERROR($C$91*$C$95*D256*G256/60,0)+IFERROR($C$94*G256/60*D256,0))*J256+IFERROR(E256*$C$92*H256/60*J256,0)+IFERROR(F256*$C$92*I256/60*J256,0))*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L256>0,-$E$417*(L256)*VLOOKUP(A256,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C257*$C$93*G257/60,0)+IFERROR($C$91*$C$85*B257*G257/60,0)+IFERROR($C$91*$C$95*D257*G257/60,0)+IFERROR($C$94*G257/60*D257,0))*J257+IFERROR(E257*$C$92*H257/60*J257,0)+IFERROR(F257*$C$92*I257/60*J257,0))*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L257>0,-$E$417*(L257)*VLOOKUP(A257,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["N/A","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(-((IFERROR(C258*$C$93*G258/60,0)+IFERROR($C$91*$C$85*B258*G258/60,0)+IFERROR($C$91*$C$95*D258*G258/60,0)+IFERROR($C$94*G258/60*D258,0))*J258+IFERROR(E258*$C$92*H258/60*J258,0)+IFERROR(F258*$C$92*I258/60*J258,0))*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE),0)","v":0},"-",{"$f":"IFERROR(IF(L258>0,-$E$417*(L258)*VLOOKUP(A258,Defaults!$A$290:$B$340,2,FALSE), 0), 0)","v":0}]
["Total Discounted Disbenefits","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUM(K248:K258)","v":{"v":-16190057.228284566,"d":"$(16,190,057)"}},"N/A",{"$f":"SUM(M248:M258)","v":0}]
["-"]
["If other travel impacts are caculated by applicant or the applicant has alternative approach to calcuating construction disbeneifts, enter those total discounted values below. "]
["Table 20. Other Construction Disbenefits "]
["Disbenefit Category","Total Discounted Disbenefits (-)","Explanation of Disbenefits"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["-","-","-"]
["Note: Be sure to include your methodology and calculations in the overall application materials, if not included in this workbook. "]
["-"]
["Bridge Condition and Closures"]
["Note: This section is for benefits related to bridge load posting and closures from poor bridge condition. \nFor closures specifically due to weather, seismic or other extreme events, please use the Resilience to Weather, Seismic, or other Extreme Events section below."]
["Note: This section computes the travel time and vehicle operating cost savings from avoiding the detour of a bridge closure or posting. If the new bridge improves vehicle operations, then use Tables 41 through 43."]
["Table 21. Condition Impact Option"]
["Will the project improve or preserve the bridge's condition in a way that reduces the risk of closure and/or load posting?","YES"]
[{"$f":"IF(B277=\"YES\",HYPERLINK(\"#A269\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A329\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below."}]
["-"]
["Table 22. Bridge Details "]
["Variable","Value"]
["Bridge Currently Closed or Load Posted? (NBI)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPEN_CLOSED_POSTED_041]),FALSE)","v":"P"}]
["NBI Coding Translation",{"$f":"VLOOKUP(B282,Defaults!$A$344:$B$352,2,FALSE)","v":"Posted for load (may include other restrictions such a temporary bridges which are load posted)"}]
["Current Superstructure Condition Rating",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[SUPERSTRUCTURE_COND_059]),FALSE)","v":5}]
["Current Operating Rating (metric tons)",{"$f":"VLOOKUP($C$80,NBIData[],COLUMN(NBIData[OPERATING_RATING_064]),FALSE)","v":38.5}]
["-"]
["Table 23. Forecasted Condition Rating"]
["Bridge Component and Rating","Condition Rating Reference Value","NBIAS Forecast Year"]
["Overall Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_3]),FALSE)+$B$40)))","v":2038}]
["Overall Condition Rating 2",2,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=-1,\"Not forecasted to reach Condition Rating 2 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)=99,\"Not forecasted to reach Condition Rating 2 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[min_rating_2]),FALSE)+$B$40)))","v":2053}]
["Superstructure Condition Rating 4",4,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=-1,\"Not forecasted to reach Condition Rating 4 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)=99,\"Not forecasted to reach Condition Rating 4 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_4]),FALSE)+$B$40)))","v":2028}]
["Superstructure Condition Rating 3",3,{"$f":"IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=98,\"No NBIAS forecast\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=-1,\"Not forecasted to reach Condition Rating 3 by 2070\",IF(VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)=99,\"Not forecasted to reach Condition Rating 3 by 2070\",VLOOKUP($C$80,NBIData[],COLUMN(NBIData[years_to_sup_rating_3]),FALSE)+$B$40)))","v":2048}]
["Note: Using FHWA's NBIAS software program, FHWA has estimated the expected year in which the bridge will enter a minimum condition rating of 3 and 2. See guidance Appendix B: NBIAS for how forecast of closure and load posting is calculated."]
["-"]
["If the bridge is not currently load posted or closed, enter up to three values of expected future load posting.  After entering the appropriate year, the user should enter the expected percentage reduction in truck traffic and in bus traffic for the load postings. "]
["Table 24. Anticipated Load Postings"]
["Load Posting Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in Truck Traffic","% Reduction in Bus Traffic","Explanation for year if not reference; for % reduction"]
["Load Posted, \nlevel 1",{"$f":"IF(C291=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C291=\"Not forecasted to reach Condition Rating 4 by 2070\", \"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C291, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285>40,OR(B282=\"A\",B282=\"G\")), \"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\",\n\nIF(AND( B284>4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C291, \"; 50% for Truck and Bus\"),\n\nIF(AND(B284=4,B285<=40, OR(B282=\"A\",B282=\"G\")), CONCATENATE(C292, \"; 50% for Truck and Bus\"), \"No Load Posting Forecasted\"))))))))))))","v":"2028; 50% for Truck and Bus"},2024,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 2",{"$f":"IF(C292=\"No NBIAS forecast\",\"No NBIAS forecast\",\n\nIF(C292=\"Not forecasted to reach Condition Rating 3 by 2070\",\"No Load Posting Forecasted\",\n\nIF(OR(B282=\"D\",B282=\"E\"), \"No Load Posting Forecasted due to Current Status of D or E\",\n\nIF(B282=\"K\", \"No Load Posting Forecasted due to Current Status of K\",\n\nIF(AND( B284>4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284=4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<4,B285>=36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284>4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND( B284<=4,B285<36.3,OR(B282=\"B\",B282=\"P\",B282=\"R\")), CONCATENATE(C292, \"; 100% for Truck and Bus\"),\n\nIF(AND(B284>4,B285<=40,OR(B282=\"A\",B282=\"G\")),CONCATENATE(C292,\"; 100% for Truck and Bus\"),\"No Load Posting Forecasted based on current posting, current operating rating, and superstructure condition.\"))))))))))","v":"2048; 100% for Truck and Bus"},2044,{"v":1,"d":"100%"},{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Load Posted, \nlevel 3","N/A",2070,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["-"]
["Table 25. Anticipated Closure"]
["Closure Level","Forecast Year","Year \n(Note: Set to 2070 if unused)","% Reduction in All Traffic","Explanation for year if not reference; for % reduction"]
["Closure",{"$f":"IF(C290=\"No NBIAS forecast\",\"No NBIAS forecast\",IF(C290=\"Not forecasted to reach Condition Rating 2 by 2070\",\"Not forecasted to close by 2070\",CONCATENATE(C290+4,\"; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years\")))","v":"2057; Based on when year Overall Condition Rating 2 is reached plus average time to closure of 3.68 years"},2044,{"v":1,"d":"100%"},"Based off the MDOT Bridge Division generalized expected time in state values on the deck, superstructure, and substructure. "]
["Note: If the bridge will be closed to pedestrians and bicyclists, be sure to enter their AADT in Tables 46 and 47 below."]
["-"]
["If the bridge closure will be partial in duration rather than indefinite, use the short-term closure fields below to enter the initial year of closure, the last year of closure, the recurrence (enter 30 if it only occurs once), the number of days of closure, and the percent reduction in all traffic on the bridge due to the closure."]
["Table 26a. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26b. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26c. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure","-"]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Table 26d. Short-term or Intermittent Closures "]
["Category ","Value"]
["Initial Year","-"]
["Last Year","-"]
["Occurs every _____ Years; set to 30 if occurs only once",1]
["Days of closure",0]
["% Reduction in All Traffic",{"v":0,"d":"0%"}]
["-"]
["Resilience to Weather, Seismic, or other Extreme Events"]
["Table 27. Resiliency Option"]
["Will the project improve the bridge's resiliency to weather, seismic, or other extreme events, reducing damage and/or closures, or other service interruptions?","YES"]
[{"$f":"IF(B342=\"YES\",HYPERLINK(\"#A334\",\"If YES, enter the requested information below using the probability-consequence method or other calculation method.\"), HYPERLINK(\"#A395\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If YES, enter the requested information below using the probability-consequence method or other calculation method."}]
["-"]
["Table 28. Probability Resilience Option"]
["Are you providing a probability-consequence analysis of the resilience impacts?","NO"]
[{"$f":"IF(B346=\"YES\",HYPERLINK(\"#A337\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A389\",\"If NO, the cells below will not be able to be edited, please skip down to the next subsection.\"))","v":"If NO, the cells below will not be able to be edited, please skip down to the next subsection."}]
["Note: The consequence-probability approach requires defining a potential weather, seismic or extreme event, the annual probability of that event, and consequences of that event. This resiliency section is for maximum three independent events. Events with multiple level of consequences or dependent events require more complex modeling. Three suggested levels of consequences for each event are included to better reflect the range of consequence events that an asset may face. For guidance on accessing resilience see Resilience - Sustainability - Environment - FHWA (dot.gov). "]
["-"]
["Annual Probability of Event Occurrence: This table includes three independent events with three different consequence levels: (1) probability of an event occurrence that causes capacity reduction only (Table 30), i.e. not capacity reduction associated with structural damage; (2) the probability of an event occurrence with lesser structural damage consequence (Tables 31); and the probability of an event occurrence with larger structural damage consequence (Tables 32). The probability may change during the benefit period due to climate change or degradation of the remediation or other reasons which can be captured under probabilities for project open and final year."]
["Table 29. Annual Probability of Event Occurrence"]
["Consequence Level","Project Open Year","Final Year","Growth Rate","Explanation and source"]
["Volume Capacity Reduction Only",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C353-B353)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Lesser Structural Damage (Level one) Impacts",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C354-B354)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["Larger Structural Damage (Level two)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IFERROR((C355-B355)/($B$36-1),\"N/A\")","v":{"v":0,"d":"0.000%"}},"-"]
["-"]
["Volume Capacity Reduction: This consequence level refers to closure or service interruption of the asset reducing some amount of capacity for at least one day a year, but not cause any structural damage to the asset requiring repair. Traffic restriction may occur when a lane or speed reduction is imposed on the bridge or results from an onsite temporary detour.  A load restriction will occur when a load posting is imposed (ex. no trucks allowed). An example event that could cause this consequence would be a recurring flooding event that overtops the bridge or inundates roadways on approach to the bridge. \t"]
["Table 30. Volume Capacity Reduction Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Lesser Structural Damage (Level one): This consequence level can be any level of damage as long as it is correctly correlated with the event and its probability. The user could select a more-frequent less-damaging event or a less-frequent more-damaging event. "]
["Table 31. Lesser Structural Damage (Level one) Impacts"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["-"]
["Larger Structural Damage (Level two): This consequence level refers to the bridge no longer being structurally sound or capable of carrying traffic of any kind while it is being repaired. Per USDOT BCA guidance, the no build scenario cannot include rebuilding the bridge so any maintenance, repair, or operational costs under the failure consequence cannot amount to bridge reconstruction. "]
["Table 32. Larger Structural Damage (Level two)"]
["Impact","No Build","Build"]
["Days of Closure or Service Interruption","-","-"]
["Passenger Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Truck Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bus Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Bike/Ped Volume Capacity Reduction (%)",{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Maintenance/Repair/Operation Costs ($)","-","-"]
["Number of Fatalities in Year 1","-","-"]
["Number of Injuries in Year 1","-","-"]
["-"]
["Note: Other calculation method may include calculations that yield a benefit value but do not precisely follow the tool approach or is an engineering evaluation to determine if the bridge response satisfies for a design level extreme event.   Use the green box to enter a thorough explanation of the calculation method and results.  If a benefit value is calculated it may be included in the tool section Other Benefits Not Captured Elsewhere.  If a benefit value is not calculated the results of the calculation method or the results of a qualitative assessment may be explained in the Results sheet section designated for unquantified benefits.  "]
["Table 33. Other Resilience Method Option"]
["Are you providing an explanation of the other calculation method used?","NO"]
[{"$f":"IF(B391=\"YES\",HYPERLINK(\"#A389\",\"If YES, enter the requested information below.\"), HYPERLINK(\"#A395\",\"If NO, please skip down to the next subsection.\"))","v":"If NO, please skip down to the next subsection."}]
["-"]
["Please provide a qualitative explanation, link, or citation to the calculation method and results."]
["If this analysis results in a monetized benefits, please provide the data and explanation/methodology/source in Table 51 below."]
["Table 34. Other Resilience Method Explanation"]
["Explanation","-"]
["-"]
["-"]
["Safety Baseline, Detour Safety Benefits, and Safety Countermeasures"]
["Table 35. Crash Cost Estimate Option"]
["Are you using KABCO or General crash cost estimates? ","KABCO"]
["-"]
[{"$f":"HYPERLINK(\"https://www.nhtsa.gov/research-data/fatality-analysis-reporting-system-fars\", \"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)\")","v":"Note: Fatal crash data is available through the FHWA Fatality Analysis Reporting System (FARS)"}]
["If you selected that your project will cause workzone crashes or the project involves safety improvements on the bridge, enter historical crash data for the bridge (Table 36). Please provide the average annual crash rate for the detour route (3 years is preferred). "]
["Table 36. Historical Crash Data on the Current Bridge"]
["Crash Type","Years of Data","Number of Crashes","Average Annual Crashes","Average Annual Crash Cost Historical","Source for Crash; Calendar Years of Data"]
["Property Damage Only",5,0,{"$f":"IFERROR(IF(AND(B408>0,C408>0),C408/B408,0),\"N/A\")","v":0},{"$f":"IFERROR(D408*Defaults!B25, \"N/A\")","v":0},"Data are from 2019 to 2023; provided by MDOT"]
["No Injury",5,0,0,{"$f":"IFERROR(D409*Defaults!B6, \"N/A\")","v":0},"Same as above"]
["Possible Injury",5,0,0,{"$f":"IFERROR(D410*Defaults!B7, \"N/A\")","v":0},"Same as above"]
["Non-incapacitating",5,0,0,{"$f":"IFERROR(D411*Defaults!B8, \"N/A\")","v":0},"Same as above"]
["Incapacitating",5,0,0,{"$f":"IFERROR(D412*Defaults!B9, \"N/A\")","v":0},"Same as above"]
["Killed",5,0,0,{"$f":"IFERROR(D413*Defaults!B10, \"N/A\")","v":0},"Same as above"]
["Injured (severity unknown)",5,0,0,{"$f":"IFERROR(D414*Defaults!B11, \"N/A\")","v":0},"Same as above"]
["Injury","-","-","N/A",{"$f":"IFERROR(D415*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-","-","N/A",{"$f":"IFERROR(D416*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total Annual Crash Cost","N/A","N/A","N/A",{"$f":"SUM(E408:E416)","v":0},"N/A"]
["-"]
["Table 37. CMF Option"]
["Does the project improve safety on the bridge via a Crash Modification Factor (CMF)?","YES"]
[{"$f":"IF(B420=\"YES\",HYPERLINK(\"#A418\",\"If YES, then enter historical crash data and the relevant CMFs in the tables below.\"), HYPERLINK(\"#A453\",\"If NO, please skip down to the next subsection\"))","v":"If YES, then enter historical crash data and the relevant CMFs in the tables below."}]
["-"]
["Table 38. CMF Timeframe"]
["Category ","Benefit Period","Year"]
["Initial Year of CMF-related Safety Benefits",{"$f":"B35","v":2030},2030]
["Last Year of CMF-related Safety Benefits",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},2059]
["Note: Enter years of safety countermeasure impact which may differ from benefits period depending on project details. "]
["-"]
["Table 39. Safety Countermeasure - Crash Costs Avoided"]
["Crash Type","CMF","Average Annual Crashes Reduced","Average Annual Crash Costs Avoided","CMF Reference Number, if CMF Clearinghouse value is used (https://www.cmfclearinghouse.org/)","Explanation and Source for CMF"]
["Property Damage Only",0.66,{"$f":"IFERROR(IF(OR(B431<>\"\",B431<>0), D408*(1-B431),0),0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C431*Defaults!B25, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["No Injury",0.66,{"v":0,"d":"0.00"},{"$f":"IFERROR(C432*Defaults!B6, \"N/A\")","v":0},"ID 4821; ID 4812","Lane width and shoulder widening"]
["Possible Injury",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C433*Defaults!B7, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Non-incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C434*Defaults!B8, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Incapacitating",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C435*Defaults!B9, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Killed",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C436*Defaults!B10, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injured (severity unknown)",0.56,{"v":0,"d":"0.00"},{"$f":"IFERROR(C437*Defaults!B14, \"N/A\")","v":0},"ID 4822; ID 4813","Lane width and shoulder widening"]
["Injury","-",{"$f":"IFERROR(IF(AND(B438<>\"\",B438<>0), D415*(1-B438),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C438*Defaults!B14, \"N/A\")","v":0},"-","-"]
["Fatal","-",{"$f":"IFERROR(IF(AND(B439<>\"\",B439<>0), D416*(1-B439),0), 0)","v":{"v":0,"d":"0.00"}},{"$f":"IFERROR(C439*Defaults!B15, \"N/A\")","v":0},"-","-"]
["Total Annual Crash Cost","N/A","N/A",{"$f":"SUM(D431:D439)","v":0},"N/A","N/A"]
[{"$f":"HYPERLINK(\"https://www.transportation.gov/mission/office-secretary/office-policy/transportation-policy/benefit-cost-analysis-guidance/\", \"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed.\")","v":"Note: See the US DOT BCA Guidance for how to select appropriate CMFs and for how to compute the CMF when multiple safety countermeasures are being deployed."}]
[{"$f":"HYPERLINK(\"http://cmfclearinghouse.org/using_cmfs.cfm\", \"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse.\")","v":"Note: Additional guidance for multiple CMFs can be found on FHWA’s CMF Clearinghouse."}]
["-"]
["Table 40. Safety Benefits due to Avoided Detouring"]
["Crash Type","Crash Rate per 100 Million VMT on Detour","Crash Cost Per Mile","Explanation and Source"]
["Property Damage Only",0,{"$f":"IFERROR(B446/100000000*Defaults!B25,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["No Injury",0,{"$f":"IFERROR(B447/100000000*Defaults!B6, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Possible Injury",0,{"$f":"IFERROR(B448/100000000*Defaults!B7, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Non-incapacitating",0,{"$f":"IFERROR(B449/100000000*Defaults!B8, \"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Incapacitating",0,{"$f":"IFERROR(B450/100000000*Defaults!B9,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Killed",0,{"$f":"IFERROR(B451/100000000*Defaults!B10,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injured (severity unknown)",0,{"$f":"IFERROR(B452/100000000*Defaults!B11,\"N/A\")","v":0},"Data are from 2019 to2023; provided by MDOT"]
["Injury","-",{"$f":"IFERROR(B453/100000000*Defaults!B14, \"N/A\")","v":"N/A"},"-"]
["Fatal","-",{"$f":"IFERROR(B454/100000000*Defaults!B15, \"N/A\")","v":"N/A"},"-"]
["Total","N/A",{"$f":"SUM(C446:C454)","v":0},"N/A"]
[{"$f":"HYPERLINK(\"https://www.bts.gov/content/motor-vehicle-safety-data\", \"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data.\")","v":"Note: Estimates of crashes per million miles can be found using the BTS's Motor Vehicle Safety Data."}]
["-"]
["Travel Time and Mobility-Related Benefits"]
["Table 41. Travel Time Option"]
["Does the project improve travel time/mobility, separate from reducing bridge closures or load posting?","NO"]
[{"$f":"IF(B460=\"YES\",HYPERLINK(\"#A459\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A472\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Enter minutes saved and years of impact (which may be different than benefits period)"]
["Table 42. Travel Time Savings"]
["Initial or Last Year","Benefits Period","Year","Minutes Saved Per Vehicle"]
["Initial Year",{"$f":"B35","v":2030},"-","-"]
["Last Year",{"$f":"IFERROR(B35+B36-1,\"-\")","v":2059},"-","-"]
["-"]
["Note: Table 43 is not referenced in the benefits calculation formulas. To enter travel time savings, you much enter minutes saved values in Table 43."]
["Table 43. Optional Travel Time Savings Calculator"]
["Year","Speed (mph) - No Build","Speed (mph) - Build","Distance Traveled on the Bridge (miles)","Minutes Saved Per Vehicle"]
["Initial Year","-","-","-",{"$f":"IFERROR((D472/B472-D472/C472)*60,\"-\")","v":"-"}]
["Final Year","-","-","-",{"$f":"IFERROR((D473/B473-D473/C473)*60,\"-\")","v":"-"}]
["To estimate minutes saved using speed, the following formula is used: [ (Bridge Length / Speed Without Project) — (Bridge Length / Speed With Project) ] x 60"]
["-"]
["Mobility-Related Emissions and Other Environmental Benefits"]
["Note: Emissions input parameters for emissions rate (grams) per mile for the detour route is computed automatically using MOVES and US DOT BCA Guidance, data as well as input parameters entered above including detour length, functional class and average speed. "]
["Table 44. Other Environmental Benefits Option"]
["Does the project have benefits related to improved wildlife connectivity, reduced noise, or improved water runoff?","NO"]
[{"$f":"IF(B479=\"YES\",HYPERLINK(\"#A478\",\"If YES, please enter the applicable values for the benefit(s) below.\"), HYPERLINK(\"#A484\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 45. Other Environmental Benefits "]
["Environmental Benefit Category","Annual Benefit ($) in Initial Year","Annual Growth Rate (%)","Initial Year","Last Year","Explanation and Source"]
["Wildlife Connectivity","-","-","-","-","-"]
["Noise","-","-","-","-","-"]
["Water Runoff","-","-","-","-","-"]
["-"]
["Pedestrian and Cyclist Benefits"]
["Table 46. Improved Pedestiran/Cycling Option"]
["Does the project improve pedestrian/cycling facilities or detour pedestrians or cyclists? ","NO"]
[{"$f":"IF(B490=\"YES\",HYPERLINK(\"#A489\",\"If YES, please enter the requested information in the table below.\"), HYPERLINK(\"#A525\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 47. Pedestrian and Cyclist AADT "]
["Scenario","First Year of Benefit Period","Last Year of Project Benefits","Explanation and Source"]
["No Build - Pedestrian AADT","-","-","-"]
["No Build -Cyclist AADT","-","-","-"]
["Build - Pedestrian AADT","-","-","-"]
["Build - Cyclist AADT","-","-","-"]
["-"]
["USDOT Guidance has benefit values for several non-vehicular improvements. Select all that apply:"]
["Table 48. Pedestrian and Cyclist Improvement Information"]
["Improvement","Input "]
["Extend Pedestrian Sidewalk Width?","NO"]
["If the sidewalk is widened, by how many additional feet?","-"]
["Reduce upslope by 1%? ","NO"]
["How many upslope percents reduced?","-"]
["Reduces traffic speed by 1 mph (for speeds ≤45 mph)?","NO"]
["How many mph reduced? ","-"]
["Reducing Traffic Volume by 1 Vehicle per Hour (for ADT ≤55,000)?","NO"]
["How many vehicles reduced?","-"]
["Install a Marked Crosswalk?","NO"]
["Average number of crossings on new marked crosswalks per trip?",0]
["Install a Signal for a Pedestrian Crossing?","NO"]
["Average number of crossings on new signaled crosswalks per trip?",0]
["Add a Cycling Path with At-Grade Crossings?","NO"]
["Add a Cycling Path with no At-Grade Crossings?","NO"]
["Add a Dedicated Cycling Lane?","NO"]
["Create a Cycling Boulevard/\"Sharrow\"?","NO"]
["Add a Separated Cycle Track?","NO"]
[{"$f":"HYPERLINK(\"#B493\",\"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6.\")","v":"Note: The Extend Pedestrian Sidewalk Width is only appropriate up for sidewalks up to 31 feet. Anything beyond this should be described qualitatively. This option also applies to new and existing sidewalks, e.g., if a applying a new 6 ft sidewalk enter 6."}]
[{"$f":"HYPERLINK(\"#B501\",\"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches.\")","v":"Note: The Average Number of Crossings per Trip reflects that multiple crossings might be deployed on the bridge and its approaches."}]
["-"]
["Table 49. Pedestrian and Cyclist Inputs"]
["Parameter","Reference","User Value"]
["Trips Induced from non-active modes (%)",{"$f":"0.89","v":{"v":0.89,"d":"89%"}},"-"]
["Length of the new or improved pedestrian/cycling facility (mi)","N/A","-"]
[{"$f":"HYPERLINK(Defaults!A1, \"Note: For more information on trips induced from non-active modes see Defaults tab.\")","v":"Note: For more information on trips induced from non-active modes see Defaults tab."}]
["-"]
["Other Quantified Benefits Not Captured Elsewhere"]
["Table 50. Additional Quantified Benefits Option"]
["Does the project have other quantified benefits not captured above?","NO"]
[{"$f":"IF(B531=\"YES\",HYPERLINK(\"#A530\",\"If YES, please enter the requested information for these additional benefits in the table below.\"), HYPERLINK(\"#A542\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 51. Additional Quantified Benefits "]
["Additional Benefit Category","Annual Benefit ($) in First Year","Annual Growth Rate (%)","First Year of Benefit","Last Year of Benefit","Explanation and Source"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-","-",{"v":0,"d":"0%"},"-","-","-"]
["-"]
["Manual Entry for AADT by Mode and Year"]
["Table 52. Manual Entry of AADT Option"]
["Will you manually enter AADT data for this project?","NO"]
["Explain the source of the manually entered AADT data.","-"]
[{"$f":"IF($B$548=\"YES\",HYPERLINK(\"#A548\",\"If YES, please enter the AADT values manually.\"), HYPERLINK(\"#A582\",\"If NO, please skip down to the next section.\"))","v":"If NO, please skip down to the next section."}]
["-"]
["Table 53. Manual Entry of AADT"]
["Calendar Year","Analysis Year","Passenger - \nNo Build","Trucks - \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A554<>\"N/A\",1,\"N/A\")","v":1},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IFERROR(IF(A554=\"N/A\",\"N/A\",IF(A554>=$B$35+$B$36-1,\"N/A\",A554+1)),\"N/A\")","v":2031},{"$f":"IF(A555<>\"N/A\",B554+1,\"N/A\")","v":2},"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF(A555=\"N/A\",\"N/A\",IF(A555>=$B$35+$B$36-1,\"N/A\",A555+1))","v":2032},{"$f":"IF(A556<>\"N/A\",B555+1,\"N/A\")","v":3},"-","-","-","-","-","-","-","-","-","-"]
[2033,4,"-","-","-","-","-","-","-","-","-","-"]
[2034,5,"-","-","-","-","-","-","-","-","-","-"]
[2035,6,"-","-","-","-","-","-","-","-","-","-"]
[2036,7,"-","-","-","-","-","-","-","-","-","-"]
[2037,8,"-","-","-","-","-","-","-","-","-","-"]
[2038,9,"-","-","-","-","-","-","-","-","-","-"]
[2039,10,"-","-","-","-","-","-","-","-","-","-"]
[2040,11,"-","-","-","-","-","-","-","-","-","-"]
[2041,12,"-","-","-","-","-","-","-","-","-","-"]
[2042,13,"-","-","-","-","-","-","-","-","-","-"]
[2043,14,"-","-","-","-","-","-","-","-","-","-"]
[2044,15,"-","-","-","-","-","-","-","-","-","-"]
[2045,16,"-","-","-","-","-","-","-","-","-","-"]
[2046,17,"-","-","-","-","-","-","-","-","-","-"]
[2047,18,"-","-","-","-","-","-","-","-","-","-"]
[2048,19,"-","-","-","-","-","-","-","-","-","-"]
[2049,20,"-","-","-","-","-","-","-","-","-","-"]
[2050,21,"-","-","-","-","-","-","-","-","-","-"]
[2051,22,"-","-","-","-","-","-","-","-","-","-"]
[2052,23,"-","-","-","-","-","-","-","-","-","-"]
[2053,24,"-","-","-","-","-","-","-","-","-","-"]
[2054,25,"-","-","-","-","-","-","-","-","-","-"]
[2055,26,"-","-","-","-","-","-","-","-","-","-"]
[2056,27,"-","-","-","-","-","-","-","-","-","-"]
[2057,28,"-","-","-","-","-","-","-","-","-","-"]
[2058,29,"-","-","-","-","-","-","-","-","-","-"]
[2059,30,"-","-","-","-","-","-","-","-","-","-"]
["-"]
["End of Input. The rest of this form is data maintained by the tool, but is available for review."]
[{"$f":"HYPERLINK(Results!A1, \"Go To Results Tab\")","v":"Go To Results Tab"}]
["-"]
["AADT by Mode and Year"]
["Table 54. Calculated AADT"]
["Calendar Year","Analysis Year","Passenger - No Build","Trucks -  \nNo Build","Bus - \nNo Build","Pedestrian - \nNo Build","Cyclist - \nNo Build","Passenger - \nBuild","Trucks - \nBuild","Bus - \nBuild","Pedestrian - \nBuild","Cyclist - \nBuild"]
[{"$f":"IF(B35=\"Required\", \"N/A\", B35)","v":2030},{"$f":"IF(A591<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(C554=\"-\", $B$548=\"YES\"),0,IF(AND(C554>=0, $B$548=\"YES\"),C554,IF($B591=1,($F$47),IF($B591=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B591-1)+($F$47)))))),\"0\")","v":846},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(D554=\"-\", $B$548=\"YES\"), 0,IF(AND(D554>=0, $B$548=\"YES\"), D554,IF($B591=1,($F$48),IF($B591=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B591-1)+($F$48)))))),\"0\")","v":84},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(E554=\"-\", $B$548=\"YES\"), 0,IF(AND(E554>=0, $B$548=\"YES\"),E554,IF($B591=1,($F$49),IF($B591=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B591-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F554=\"-\", $B$548=\"YES\"), 0,IF($B591=\"N/A\",\"\",IF(AND(F554>=0,$B$548=\"YES\"),F554,IF($B591=1,$B$495,IF($B591=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B591-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(G554=\"-\", $B$548=\"YES\"),0,IF(AND(G554>=0, $B$548=\"YES\"),G554,IF($B591=1,$B$496,IF($B591=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B591-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(H554=\"-\", $B$548=\"YES\"),0,IF(AND(H554>=0, $B$548=\"YES\"),H554,IF($B591=1,($F$50),IF($B591=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B591-1)+($F$50)))))),\"0\")","v":846},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(I554=\"-\", $B$548=\"YES\"),0,IF(AND(I554>=0, $B$548=\"YES\"),I554,IF($B591=1,($F$51),IF($B591=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B591-1)+($F$51)))))),\"0\")","v":84},{"$f":"IFERROR(IF($B591=\"N/A\",\"0\",IF(AND(J554=\"-\", $B$548=\"YES\"),0,IF(AND(J554>=0, $B$548=\"YES\"),J554,IF($B591=1,($F$52),IF($B591=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B591-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(K554=\"-\", $B$548=\"YES\"),0,IF(AND(K554>=0, $B$548=\"YES\"),K554,IF($B591=1,$B$497,IF($B591=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B591-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B591=\"N/A\",\"0\",IF(AND(L554=\"-\", $B$548=\"YES\"),0,IF(AND(L554>=0, $B$548=\"YES\"),L554,IF($B591=1,$B$498,IF($B591=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B591-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IFERROR(IF(A591=\"N/A\",\"N/A\",IF(A591>=$B$35+$B$36-1,\"N/A\",A591+1)), \"N/A\")","v":2031},{"$f":"IF(A592<>\"N/A\",B591+1,\"N/A\")","v":2},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(C555=\"-\", $B$548=\"YES\"),0,IF(AND(C555>=0, $B$548=\"YES\"),C555,IF($B592=1,($F$47),IF($B592=$B$36,($G$47),(($G$47)-($F$47))/($B$36-1)*($B592-1)+($F$47)))))),\"0\")","v":{"v":855.8275862068965,"d":"856"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(D555=\"-\", $B$548=\"YES\"), 0,IF(AND(D555>=0, $B$548=\"YES\"), D555,IF($B592=1,($F$48),IF($B592=$B$36,($G$48),($G$48-$F$48)/($B$36-1)*($B592-1)+($F$48)))))),\"0\")","v":{"v":84.96551724137932,"d":"85"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(E555=\"-\", $B$548=\"YES\"), 0,IF(AND(E555>=0, $B$548=\"YES\"),E555,IF($B592=1,($F$49),IF($B592=$B$36,($G$49),($G$49-$F$49)/($B$36-1)*($B592-1)+($F$49)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF(AND(F555=\"-\", $B$548=\"YES\"), 0,IF($B592=\"N/A\",\"\",IF(AND(F555>=0,$B$548=\"YES\"),F555,IF($B592=1,$B$495,IF($B592=$B$36,$C$495,($C$495-$B$495)/($B$36-1)*($B592-1)+$B$495)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(G555=\"-\", $B$548=\"YES\"),0,IF(AND(G555>=0, $B$548=\"YES\"),G555,IF($B592=1,$B$496,IF($B592=$B$36,$C$496,($C$496-$B$496)/($B$36-1)*($B592-1)+$B$496)))))),\"-\")","v":"0"},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(H555=\"-\", $B$548=\"YES\"),0,IF(AND(H555>=0, $B$548=\"YES\"),H555,IF($B592=1,($F$50),IF($B592=$B$36,($G$50),(($G$50)-($F$50))/($B$36-1)*($B592-1)+($F$50)))))),\"0\")","v":{"v":855.8275862068965,"d":"856"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(I555=\"-\", $B$548=\"YES\"),0,IF(AND(I555>=0, $B$548=\"YES\"),I555,IF($B592=1,($F$51),IF($B592=$B$36,($G$51),($G$51-$F$51)/($B$36-1)*($B592-1)+($F$51)))))),\"0\")","v":{"v":84.96551724137932,"d":"85"}},{"$f":"IFERROR(IF($B592=\"N/A\",\"0\",IF(AND(J555=\"-\", $B$548=\"YES\"),0,IF(AND(J555>=0, $B$548=\"YES\"),J555,IF($B592=1,($F$52),IF($B592=$B$36,($G$52),($G$52-$F$52)/($B$36-1)*($B592-1)+($F$52)))))),\"0\")","v":0},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(K555=\"-\", $B$548=\"YES\"),0,IF(AND(K555>=0, $B$548=\"YES\"),K555,IF($B592=1,$B$497,IF($B592=$B$36,$C$497,($C$497-$B$497)/($B$36-1)*($B592-1)+$B$497)))))),\"0\")","v":"0"},{"$f":"IFERROR(IF($B$490=\"NO\",\"0\",IF($B592=\"N/A\",\"0\",IF(AND(L555=\"-\", $B$548=\"YES\"),0,IF(AND(L555>=0, $B$548=\"YES\"),L555,IF($B592=1,$B$498,IF($B592=$B$36,$C$498,($C$498-$B$498)/($B$36-1)*($B592-1)+$B$498)))))),\"0\")","v":"0"}]
[{"$f":"IF(A592=\"N/A\",\"N/A\",IF(A592>=$B$35+$B$36-1,\"N/A\",A592+1))","v":2032},3,{"v":865.6551724137931,"d":"866"},{"v":85.93103448275862,"d":"86"},0,"0","0",{"v":865.6551724137931,"d":"866"},{"v":85.93103448275862,"d":"86"},0,"0","0"]
[2033,4,{"v":875.4827586206897,"d":"875"},{"v":86.89655172413794,"d":"87"},0,"0","0",{"v":875.4827586206897,"d":"875"},{"v":86.89655172413794,"d":"87"},0,"0","0"]
[2034,5,{"v":885.3103448275862,"d":"885"},{"v":87.86206896551724,"d":"88"},0,"0","0",{"v":885.3103448275862,"d":"885"},{"v":87.86206896551724,"d":"88"},0,"0","0"]
[2035,6,{"v":895.1379310344828,"d":"895"},{"v":88.82758620689656,"d":"89"},0,"0","0",{"v":895.1379310344828,"d":"895"},{"v":88.82758620689656,"d":"89"},0,"0","0"]
[2036,7,{"v":904.9655172413793,"d":"905"},{"v":89.79310344827586,"d":"90"},0,"0","0",{"v":904.9655172413793,"d":"905"},{"v":89.79310344827586,"d":"90"},0,"0","0"]
[2037,8,{"v":914.7931034482758,"d":"915"},{"v":90.75862068965517,"d":"91"},0,"0","0",{"v":914.7931034482758,"d":"915"},{"v":90.75862068965517,"d":"91"},0,"0","0"]
[2038,9,{"v":924.6206896551724,"d":"925"},{"v":91.72413793103448,"d":"92"},0,"0","0",{"v":924.6206896551724,"d":"925"},{"v":91.72413793103448,"d":"92"},0,"0","0"]
[2039,10,{"v":934.448275862069,"d":"934"},{"v":92.6896551724138,"d":"93"},0,"0","0",{"v":934.448275862069,"d":"934"},{"v":92.6896551724138,"d":"93"},0,"0","0"]
[2040,11,{"v":944.2758620689656,"d":"944"},{"v":93.65517241379311,"d":"94"},0,"0","0",{"v":944.2758620689656,"d":"944"},{"v":93.65517241379311,"d":"94"},0,"0","0"]
[2041,12,{"v":954.1034482758621,"d":"954"},{"v":94.62068965517241,"d":"95"},0,"0","0",{"v":954.1034482758621,"d":"954"},{"v":94.62068965517241,"d":"95"},0,"0","0"]
[2042,13,{"v":963.9310344827586,"d":"964"},{"v":95.58620689655173,"d":"96"},0,"0","0",{"v":963.9310344827586,"d":"964"},{"v":95.58620689655173,"d":"96"},0,"0","0"]
[2043,14,{"v":973.7586206896551,"d":"974"},{"v":96.55172413793103,"d":"97"},0,"0","0",{"v":973.7586206896551,"d":"974"},{"v":96.55172413793103,"d":"97"},0,"0","0"]
[2044,15,{"v":983.5862068965517,"d":"984"},{"v":97.51724137931035,"d":"98"},0,"0","0",{"v":983.5862068965517,"d":"984"},{"v":97.51724137931035,"d":"98"},0,"0","0"]
[2045,16,{"v":993.4137931034483,"d":"993"},{"v":98.48275862068965,"d":"98"},0,"0","0",{"v":993.4137931034483,"d":"993"},{"v":98.48275862068965,"d":"98"},0,"0","0"]
[2046,17,{"v":1003.2413793103449,"d":"1003"},{"v":99.44827586206897,"d":"99"},0,"0","0",{"v":1003.2413793103449,"d":"1003"},{"v":99.44827586206897,"d":"99"},0,"0","0"]
[2047,18,{"v":1013.0689655172414,"d":"1013"},{"v":100.41379310344828,"d":"100"},0,"0","0",{"v":1013.0689655172414,"d":"1013"},{"v":100.41379310344828,"d":"100"},0,"0","0"]
[2048,19,{"v":1022.8965517241379,"d":"1023"},{"v":101.37931034482759,"d":"101"},0,"0","0",{"v":1022.8965517241379,"d":"1023"},{"v":101.37931034482759,"d":"101"},0,"0","0"]
[2049,20,{"v":1032.7241379310344,"d":"1033"},{"v":102.34482758620689,"d":"102"},0,"0","0",{"v":1032.7241379310344,"d":"1033"},{"v":102.34482758620689,"d":"102"},0,"0","0"]
[2050,21,{"v":1042.5517241379312,"d":"1043"},{"v":103.3103448275862,"d":"103"},0,"0","0",{"v":1042.5517241379312,"d":"1043"},{"v":103.3103448275862,"d":"103"},0,"0","0"]
[2051,{"$f":"IF(A612<>\"N/A\",B611+1,\"N/A\")","v":22},{"v":1052.3793103448277,"d":"1052"},{"v":104.27586206896552,"d":"104"},0,"0","0",{"v":1052.3793103448277,"d":"1052"},{"v":104.27586206896552,"d":"104"},0,"0","0"]
[2052,{"$f":"IF(A613<>\"N/A\",B612+1,\"N/A\")","v":23},{"v":1062.2068965517242,"d":"1062"},{"v":105.24137931034483,"d":"105"},0,"0","0",{"v":1062.2068965517242,"d":"1062"},{"v":105.24137931034483,"d":"105"},0,"0","0"]
[2053,24,{"v":1072.0344827586207,"d":"1072"},{"v":106.20689655172414,"d":"106"},0,"0","0",{"v":1072.0344827586207,"d":"1072"},{"v":106.20689655172414,"d":"106"},0,"0","0"]
[2054,25,{"v":1081.8620689655172,"d":"1082"},{"v":107.17241379310344,"d":"107"},0,"0","0",{"v":1081.8620689655172,"d":"1082"},{"v":107.17241379310344,"d":"107"},0,"0","0"]
[2055,26,{"v":1091.6896551724137,"d":"1092"},{"v":108.13793103448276,"d":"108"},0,"0","0",{"v":1091.6896551724137,"d":"1092"},{"v":108.13793103448276,"d":"108"},0,"0","0"]
[2056,27,{"v":1101.5172413793102,"d":"1102"},{"v":109.10344827586206,"d":"109"},0,"0","0",{"v":1101.5172413793102,"d":"1102"},{"v":109.10344827586206,"d":"109"},0,"0","0"]
[2057,28,{"v":1111.344827586207,"d":"1111"},{"v":110.06896551724138,"d":"110"},0,"0","0",{"v":1111.344827586207,"d":"1111"},{"v":110.06896551724138,"d":"110"},0,"0","0"]
[2058,29,{"v":1121.1724137931035,"d":"1121"},{"v":111.0344827586207,"d":"111"},0,"0","0",{"v":1121.1724137931035,"d":"1121"},{"v":111.0344827586207,"d":"111"},0,"0","0"]
[2059,30,1131,112,0,"0","0",1131,112,0,"0","0"]
["-"]
["Detour Emissions $ per mile"]
["Table 55. Calculated Emission Inputs"]
["Variable","Value"]
["Detour MOVES Functional Class",{"$f":"VLOOKUP(B$62,Defaults!$B$359:$D$371, 3,TRUE)","v":"Rural Unrestricted"}]
["Detour Average Speed, Rounded",{"$f":"IF(C69>70, 70, IF(C69<5, 10, MROUND(C69,10)))","v":50}]
["-"]
["Table 56. Calculated Emission Outputs"]
["Calendar Year","Analysis Year","NOX - Passenger","SOX - Passenger","PM2.5 - Passenger","CO2 - Passenger","NOX - \nTrucks","SOX - Trucks","PM2.5 - Trucks","CO2 - \nTrucks","Passenger - Non-CO2 Emissions Total","Trucks - Non-CO2 Emissions Total"]
[{"$f":"IF(OR(B35=\"Required\",B35=\"-\"), \"N/A\", B35)","v":2030},{"$f":"IF(A630<>\"N/A\",1,\"N/A\")","v":1},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.06965186662968313,"d":"$0.0697"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A630=\"N/A\",0,VLOOKUP($A630,Defaults!$A72:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A630,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.28753161385778697,"d":"$0.2875"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"$f":"SUM(G630:I630)","v":{"v":0.12571826081008075,"d":"$0.13"}}]
[{"$f":"IF(A630=\"N/A\",\"N/A\",IF(A630>=$B$35+$B$36-1,\"N/A\",A630+1))","v":2031},{"$f":"IF(A631<>\"N/A\",B630+1,\"N/A\")","v":2},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07100696131119447,"d":"$0.0710"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A631=\"N/A\",0,VLOOKUP($A631,Defaults!$A73:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A631,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.2931256141273937,"d":"$0.2931"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"$f":"SUM(G631:I631)","v":{"v":0.12571826081008075,"d":"$0.13"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},{"$f":"IF(A632<>\"N/A\",B631+1,\"N/A\")","v":3},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07182001812010128,"d":"$0.0718"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A632=\"N/A\",0,VLOOKUP($A632,Defaults!$A74:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A632,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.29648201428915777,"d":"$0.2965"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2033,4,{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07317511280161262,"d":"$0.0732"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A633=\"N/A\",0,VLOOKUP($A633,Defaults!$A75:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A633,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30207601455876454,"d":"$0.3021"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2034,5,{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0742591885468217,"d":"$0.0743"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A634=\"N/A\",0,VLOOKUP($A634,Defaults!$A76:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A634,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3065512147744499,"d":"$0.3066"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2035,6,{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07534326429203078,"d":"$0.0753"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A635=\"N/A\",0,VLOOKUP($A635,Defaults!$A77:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A635,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31102641499013534,"d":"$0.3110"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2036,7,{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07642734003723985,"d":"$0.0764"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A636=\"N/A\",0,VLOOKUP($A636,Defaults!$A78:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A636,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3155016152058207,"d":"$0.3155"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2037,8,{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0777824347187512,"d":"$0.0778"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A637=\"N/A\",0,VLOOKUP($A637,Defaults!$A79:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A637,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3210956154754275,"d":"$0.3211"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2038,9,{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.078595491527658,"d":"$0.0786"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A638=\"N/A\",0,VLOOKUP($A638,Defaults!$A80:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A638,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3244520156371915,"d":"$0.3245"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2039,10,{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.6936637022989837E-3,"d":"$0.0017"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.0802700362644569E-4,"d":"$0.0001"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.005145178539873021,"d":"$0.0051"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07967956727286707,"d":"$0.0797"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.050919475983134656,"d":"$0.0509"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.4945303810538187E-4,"d":"$0.0002"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07454933178884071,"d":"$0.0745"}},{"$f":"IF($A639=\"N/A\",0,VLOOKUP($A639,Defaults!$A81:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A639,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32892721585287693,"d":"$0.3289"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.00694686924579845,"d":"$0.01"}},{"v":0.12571826081008075,"d":"$0.13"}]
[2040,11,{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07151240714984376,"d":"$0.0715"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A640=\"N/A\",0,VLOOKUP($A640,Defaults!$A82:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A640,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30259572144273983,"d":"$0.3026"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2041,12,{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07246909487091192,"d":"$0.0725"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A641=\"N/A\",0,VLOOKUP($A641,Defaults!$A83:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A641,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.30664382473963264,"d":"$0.3066"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2042,13,{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07366495452224708,"d":"$0.0737"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A642=\"N/A\",0,VLOOKUP($A642,Defaults!$A84:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A642,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3117039538607487,"d":"$0.3117"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2043,14,{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07462164224331523,"d":"$0.0746"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A643=\"N/A\",0,VLOOKUP($A643,Defaults!$A85:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A643,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.31575205715764154,"d":"$0.3158"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2044,15,{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07581750189465042,"d":"$0.0758"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A644=\"N/A\",0,VLOOKUP($A644,Defaults!$A86:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A644,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3208121862787576,"d":"$0.3208"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2045,16,{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07677418961571855,"d":"$0.0768"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A645=\"N/A\",0,VLOOKUP($A645,Defaults!$A87:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A645,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32486028957565044,"d":"$0.3249"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2046,17,{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07797004926705374,"d":"$0.0780"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A646=\"N/A\",0,VLOOKUP($A646,Defaults!$A88:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A646,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.32992041869676647,"d":"$0.3299"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2047,18,{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07916590891838893,"d":"$0.0792"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A647=\"N/A\",0,VLOOKUP($A647,Defaults!$A89:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A647,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.33498054781788256,"d":"$0.3350"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2048,19,{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0803617685697241,"d":"$0.0804"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A648=\"N/A\",0,VLOOKUP($A648,Defaults!$A90:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A648,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34004067693899853,"d":"$0.3400"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2049,20,{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.000272590556688428,"d":"$0.0003"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.4932091666435651E-5,"d":"$0.0001"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.004006959637367797,"d":"$0.0040"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08131845629079223,"d":"$0.0813"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.03071681821500314,"d":"$0.0307"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.2531212600945322E-4,"d":"$0.0002"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.025469554741023977,"d":"$0.0255"}},{"$f":"IF($A649=\"N/A\",0,VLOOKUP($A649,Defaults!$A91:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A649,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3440887802358914,"d":"$0.3441"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004374482285722661,"d":"$0.00"}},{"v":0.056411685082036575,"d":"$0.06"}]
[2050,21,{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07902440666773428,"d":"$0.0790"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A650=\"N/A\",0,VLOOKUP($A650,Defaults!$A92:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A650,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3306844437642157,"d":"$0.3307"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2051,22,{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.07994063167257758,"d":"$0.0799"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A651=\"N/A\",0,VLOOKUP($A651,Defaults!$A93:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A651,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.33451846630061244,"d":"$0.3345"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2052,23,{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08085685667742087,"d":"$0.0809"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A652=\"N/A\",0,VLOOKUP($A652,Defaults!$A94:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A652,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.3383524888370091,"d":"$0.3384"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2053,24,{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A653=\"N/A\",0,VLOOKUP($A653,Defaults!$A95:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A653,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2054,25,{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A654=\"N/A\",0,VLOOKUP($A654,Defaults!$A96:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A654,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2055,26,{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A655=\"N/A\",0,VLOOKUP($A655,Defaults!$A97:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A655,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2056,27,{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A656=\"N/A\",0,VLOOKUP($A656,Defaults!$A98:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A656,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2057,28,{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A657=\"N/A\",0,VLOOKUP($A657,Defaults!$A99:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A657,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2058,29,{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A658=\"N/A\",0,VLOOKUP($A658,Defaults!$A100:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A658,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
[2059,30,{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(C$629,9)&LEFT(C$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":1.4363400448456356E-4,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(D$629,9)&LEFT(D$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":9.073253017986717E-5,"d":"$0.0001"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(E$629,9)&LEFT(E$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":3.8409135444703708E-3,"d":"$0.0038"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(F$629,9)&LEFT(F$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.08177308168226417,"d":"$0.0818"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 2, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(G$629,6)&LEFT(G$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.028279457134426297,"d":"$0.0283"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 3, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(H$629,6)&LEFT(H$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":2.135402810595873E-4,"d":"$0.0002"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 4, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(I$629,6)&LEFT(I$629,5)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.0235187593361344,"d":"$0.0235"}},{"$f":"IF($A659=\"N/A\",0,VLOOKUP($A659,Defaults!$A101:$E$120, 5, FALSE)*VLOOKUP(FLOOR(A659,10)&RIGHT(J$629,6)&LEFT(J$629,3)&$B$625&$B$626,Defaults!$A$384:$H$1728,5,FALSE)/Defaults!$B$382)","v":{"v":0.34218651137340583,"d":"$0.3422"}},{"$f":"SUM(Emissions_Output320200321956[[#This Row],[NOX - Passenger]:[PM2.5 - Passenger]])","v":{"v":0.004075280079134802,"d":"$0.00"}},{"v":0.052011756751620286,"d":"$0.05"}]
["-"]
["BCA Annual Calculations"]
["Table 57. BCA Annual Calculations"]
["Calendar Year","Analysis Year","Discounted Safety","Discounted Travel Time","Discounted VOC","Discounted Resilience","Discounted Health and Amenity","Discounted CO2 Emissions","Discounted Non-CO2 Emissions","Discounted Other Environmental","Discounted Maintenance Cost Savings","Discounted Residual Value","Discounted Other Benefits","Total Discounted Benefits","Total Discounted Costs","Net Present Value","7 Percent Discount Rate","3 Percent Discount Rate"]
[{"$f":"IFERROR(\"Pre-Benefits Period\", \"N/A\")","v":"Pre-Benefits Period"},{"$f":"IF(A664>0, 0,0)","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",M259,0)))","v":0},{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",K259,0)))","v":{"v":-16190057.228284566,"d":"$(16,190,057)"}},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUMIFS(E198:E237, B198:B237, \"<=\"&0)","v":0},"N/A",{"$f":"(IF(A665=\"N/A\",0,IF($B$241=\"YES\",-(IFERROR(ABS(B264),0)+IFERROR(ABS(B265),0)+IFERROR(ABS(B266),0)+IFERROR(ABS(B267),0)+IFERROR(ABS(B268),0)+IFERROR(ABS(B269),0)+IFERROR(ABS(B270),0)),0)))","v":0},{"$f":"SUM(_xlfn.IFNA(BCACalc321201322957[[#This Row],[Discounted Safety]:[Discounted Other Benefits]],0))","v":{"v":-16190057.228284566,"d":"$(16,190,057)"}},{"$f":"B134","v":{"v":3658834.2037785165,"d":"$3,658,834"}},{"$f":"N664-O664","v":{"v":-19848891.43206308,"d":"$(19,848,891)"}},{"$f":"IF(A664=\"N/A\",0,VLOOKUP(A664,Defaults!$A$290:$B$340,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(A664=\"N/A\", 0,VLOOKUP(A664,Defaults!$A$290:$C$340,3,FALSE))","v":{"$error":"#N/A"}}]
[{"$f":"IF(OR(B35=0,B35=\"Required\"), \"N/A\", B35)","v":2030},{"$f":"IF(A665<>\"N/A\",B664+1,\"N/A\")","v":1},{"$f":"(IF(A665=\"N/A\",0,(\n\n+N(\"Avoided crashes due to CMF\")\n+IF($B$420=\"YES\",IF(OR(A665<$C$425,A665>$C$426),0,(((SUM($H591:$J591)-SUM($C591:$E591))/SUM($C591:$E591))*0.5*$D$440) + ((SUM($C591:$E591)/SUM($C$591:$E$591))*$D$440)))\n\n+N(\"Avoided detour benefits\")\n+IF($B$277=\"YES\",IF(A665=\"N/A\",0, IF(A665>=$C$304, $D$304*$C$68*$C$455*SUM(C591:E591),\nIF( A665>=$C$300, $D$300*$C$68*$C$455*D591+$E$300*$C$68*$C$455*E591,\nIF(A665>=$C$299, $D$299*$C$68*$C$455*D591+$E$299*$C$68*$C$455*E591,\nIF(A665>=$C$298,$D$298*$C$68*$C$455*D591+$E$298*$C$68*$C$455*E591,0)))))*365,0)\n\n+N(\"Avoided detour benefits - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*$C$455*SUM(C591:E591),0),0),0)\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*$C$455*SUM(C591:E591),0),0),0)\n)))*Q665","v":0},{"$f":"(IF($A665=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A665>=$C$466, $A665<=$C$467)),\n($C591+(0.5*($H591-$C591)))*$C$85*$C$91*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+($D591+(0.5*($I591-$D591)))*$C$93*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60))\n+(($E591+(0.5*($J591-$E591)))*$C$94+($E591+(0.5*($J591-$E591)))*$C$91*$C$95)*365*IF($A665=$C$466,$D$466/60,IF($A665=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B665+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,\nIF(A665>=$C$304,$D$304*$C$68/$C$69*(($C$93*D591)+($C$91*$C$85*C591)+($C$91*$C$95*E591+E591*$C$94))+IFERROR($D$304*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),\nIF(A665>=$C$300,($D$300*$C$68/$C$69*(($C$93*D591))+($E$300*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$299,($D$299*$C$68/$C$69*(($C$93*D591))+($E$299*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))),\nIF(A665>=$C$298,($D$298*$C$68/$C$69*(($C$93*D591))+($E$298*($C$68/$C$69)*($C$91*$C$95*E591+E591*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$329*$B$330*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$337*$B$338*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$313*$B$314*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D591)+($C$85*$C$91*C591)+($C$94*E591+$C$91*$C$95*E591))\n+IFERROR($B$321*$B$322*(F591*$C$70/Defaults!$B$258*$C$92+G591*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E591,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C591))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I591:J591)-SUM(D591:E591))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H591-C591))))\n\n))*Q665)","v":{"v":155660.47580537337,"d":"$155,660"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I591:J591)-SUM(D591:E591))+(Defaults!$B$59*0.5*$C$72*(H591-C591)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D591+$E$300*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D591+$E$299*$C$68*(Defaults!$B$60)*E591,\nIF(A665>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D591+$E$298*$C$68*(Defaults!$B$60)*E591,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D591:E591))+((Defaults!$B$59)*C591))),0),0),0)))*Q665","v":{"v":275801.1114940844,"d":"$275,801"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A665=\"N/A\",0,(\n(($B$355+($D$355*($B665-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B665-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B665-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B665-1)))*(($B$386-$C$386)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B665-1)))*(($B$387-$C$387)*(SUM(C591:E591)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C591*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C591*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D591*$C$93)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E591*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E591*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F591*$C$92/Defaults!$B$258+$G591*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L630*$E591)\n\n))*Q665\n\n+(IF(A665=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F630*$C591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J630*$D591)\n\n+(((($B$355+($D$355*($B665-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B665-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B665-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J630*$E591))\n\n))*R665,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A665=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K591-F591)*Defaults!$C$254*Defaults!$C$250)\n+((L591-G591)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F591*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K591-F591)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F591*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K591-F591)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F591*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K591-F591)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F591*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K591-F591)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F591*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K591-F591)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F591*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K591-F591)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G591*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G591*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G591*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G591*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L591-G591)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G591*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L591-G591)*$C$526*365*0.5,0))),0)*Q665","v":0},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J630*(I591-D591))+(F630*(H591-C591))+((J591-E591)*J630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304, $D$304*$C$68*((J630*D591)+(F630*C591)+(E591*J630)),\nIF( A665>=$C$300, $D$300*$C$68*J630*D591+$E$300*$C$68*J630*E591,\nIF(A665>=$C$299, $D$299*$C$68*J630*D591+$E$299*$C$68*J630*E591,\nIF(A665>=$C$298,$D$298*$C$68*J630*D591+$E$298*$C$68*J630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J630*D591)+(F630*C591)+(E591*J630))),0))),0))))*R665","v":{"v":65459.94423570916,"d":"$65,460"}},{"$f":"(IF(A665=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L630*(I591-D591))+(K630*(H591-C591))+((J591-E591)*L630))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A665=\"N/A\",0,(\nIF(A665>=$C$304,$D$304*$C$68*((L630*D591)+(L630*E591)+(K630*C591)),\nIF(A665>=$C$300,$D$300*$C$68*L630*D591+$E$300*$C$68*L630*E591,\nIF(A665>=$C$299,$D$299*$C$68*L630*D591+$E$299*$C$68*L630*E591,\nIF(A665>=$C$298,$D$298*$C$68*L630*D591+$E$298*$C$68*L630*E591,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L630*D591)+(L630*E591)+(K630*C591))),0))),0))))*Q665","v":{"v":26267.60308069959,"d":"$26,268"}},{"$f":"(IF(A665=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A665>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),\nIF( A665>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,\nIF(A665>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D591+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E591,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A665>=$B$326,A665<=$B$327,MOD((A665-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$334,A665<=$B$335,MOD((A665-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$310,A665<=$B$311,MOD((A665-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0)\n+IFERROR(IF(AND(A665>=$B$318,A665<=$B$319,MOD((A665-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D591:E591))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C591))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I591:J591)-SUM(D591:E591)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H591-C591)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A665=\"N/A\",A665<D$484,A665>E$484),0,\nB$484*(1+C$484)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$485,A665>E$485),0,B$485*(1+C$485)^(B665-1))\n+IF(OR(A665=\"N/A\",A665<D$486,A665>E$486),0,B$486*(1+C$486)^(B665-1))),0)\n\n))*Q665","v":{"v":773.0788731273576,"d":"$773"}},{"$f":"(IF(A665=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B665-1)))-($B$158*((1+$B$159)^(B665-1)))),0)\n\n+(IFERROR(IF(AND(A665>=$B$164,A665<=($B$165),MOD((A665-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A665>=$B$172,A665<=($B$173),MOD((A665-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A665>=$B$180,A665<=($B$181),MOD((A665-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A665>=$B$188,A665<=($B$189),MOD((A665-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q665))\n\n+IFERROR(SUMIF($A$198:$A$237,A665,$E$198:$E$237),0)","v":0},{"$f":"IFERROR((IF(A665=($B$35+$B$36-1),IFERROR(($A$138*$B$133*($B$138-$B$36)/$B$138),0)+IFERROR(($A$139*$B$133*($B$139-$B$36)/$B$139),0)+IFERROR(($A$140*$B$133*($B$140-$B$36)/$B$140),0)+IFERROR(($A$141*$B$133*($B$141-$B$36)/$B$141),0),0))*Q665, 0)","v":0},{"$f":"IF($B$531=\"YES\",(\nIF(OR(A665=\"N/A\",A665<D$536,A665>E$536),0,B$536*(1+C$536)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$537,A665>E$537),0,B$537*(1+C$537)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$538,A665>E$538),0,B$538*(1+C$538)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$539,A665>E$539),0,B$539*(1+C$539)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$540,A665>E$540),0,B$540*(1+C$540)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$541,A665>E$541),0,B$541*(1+C$541)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$542,A665>E$542),0,B$542*(1+C$542)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$543,A665>E$543),0,B$543*(1+C$543)^(B665-1))+\nIF(OR(A665=\"N/A\",A665<D$544,A665>E$544),0,B$544*(1+C$544)^(B665-1))\n)*Q665,0)","v":0},{"$f":"C665+D665+E665+F665+G665+H665+L665+M665+K665+J665+I665","v":{"v":523962.2134889938,"d":"$523,962"}},0,{"$f":"N665-O665","v":{"v":523962.2134889938,"d":"$523,962"}},{"$f":"IF(A665=\"N/A\",0,VLOOKUP(A665,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7833046013764873,"d":"0.78"}},{"$f":"IF(A665=\"N/A\", 0,VLOOKUP(A665,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8534903711901116,"d":"0.85"}}]
[{"$f":"IFERROR(IF(A665=\"N/A\",\"N/A\",IF(A665>=$B$35+$B$36-1,\"N/A\",A665+1)), \"N/A\")","v":2031},2,0,{"$f":"(IF($A666=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A666>=$C$466, $A666<=$C$467)),\n($C592+(0.5*($H592-$C592)))*$C$85*$C$91*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+($D592+(0.5*($I592-$D592)))*$C$93*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60))\n+(($E592+(0.5*($J592-$E592)))*$C$94+($E592+(0.5*($J592-$E592)))*$C$91*$C$95)*365*IF($A666=$C$466,$D$466/60,IF($A666=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B666+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,\nIF(A666>=$C$304,$D$304*$C$68/$C$69*(($C$93*D592)+($C$91*$C$85*C592)+($C$91*$C$95*E592+E592*$C$94))+IFERROR($D$304*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),\nIF(A666>=$C$300,($D$300*$C$68/$C$69*(($C$93*D592))+($E$300*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$299,($D$299*$C$68/$C$69*(($C$93*D592))+($E$299*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))),\nIF(A666>=$C$298,($D$298*$C$68/$C$69*(($C$93*D592))+($E$298*($C$68/$C$69)*($C$91*$C$95*E592+E592*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$329*$B$330*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$337*$B$338*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$313*$B$314*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D592)+($C$85*$C$91*C592)+($C$94*E592+$C$91*$C$95*E592))\n+IFERROR($B$321*$B$322*(F592*$C$70/Defaults!$B$258*$C$92+G592*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E592,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C592))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I592:J592)-SUM(D592:E592))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H592-C592))))\n\n))*Q666)","v":{"v":152715.49629165814,"d":"$152,715"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I592:J592)-SUM(D592:E592))+(Defaults!$B$59*0.5*$C$72*(H592-C592)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D592+$E$300*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D592+$E$299*$C$68*(Defaults!$B$60)*E592,\nIF(A666>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D592+$E$298*$C$68*(Defaults!$B$60)*E592,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D592:E592))+((Defaults!$B$59)*C592))),0),0),0)))*Q666","v":{"v":270583.16121474997,"d":"$270,583"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A666=\"N/A\",0,(\n(($B$355+($D$355*($B666-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B666-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B666-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B666-1)))*(($B$386-$C$386)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B666-1)))*(($B$387-$C$387)*(SUM(C592:E592)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C592*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C592*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D592*$C$93)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E592*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E592*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F592*$C$92/Defaults!$B$258+$G592*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L631*$E592)\n\n))*Q666\n\n+(IF(A666=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F631*$C592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J631*$D592)\n\n+(((($B$355+($D$355*($B666-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B666-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B666-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J631*$E592))\n\n))*R666,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A666=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K592-F592)*Defaults!$C$254*Defaults!$C$250)\n+((L592-G592)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F592*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K592-F592)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F592*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K592-F592)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F592*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K592-F592)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F592*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K592-F592)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F592*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K592-F592)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F592*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K592-F592)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G592*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G592*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G592*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G592*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L592-G592)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G592*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L592-G592)*$C$526*365*0.5,0))),0)*Q666","v":0},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((J631*(I592-D592))+(F631*(H592-C592))+((J592-E592)*J631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304, $D$304*$C$68*((J631*D592)+(F631*C592)+(E592*J631)),\nIF( A666>=$C$300, $D$300*$C$68*J631*D592+$E$300*$C$68*J631*E592,\nIF(A666>=$C$299, $D$299*$C$68*J631*D592+$E$299*$C$68*J631*E592,\nIF(A666>=$C$298,$D$298*$C$68*J631*D592+$E$298*$C$68*J631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((J631*D592)+(F631*C592)+(E592*J631))),0))),0))))*R666","v":{"v":66176.99563445129,"d":"$66,177"}},{"$f":"(IF(A666=\"N/A\",0,\n(+N(\"Emissions disbenefits due to induced demand\")\n-(((L631*(I592-D592))+(K631*(H592-C592))+((J592-E592)*L631))*$C$72)\n\n+N(\"Emissions benefits due to avoided load posting and closure\")\n+IF($B$277=\"YES\",(IF(A666=\"N/A\",0,(\nIF(A666>=$C$304,$D$304*$C$68*((L631*D592)+(L631*E592)+(K631*C592)),\nIF(A666>=$C$300,$D$300*$C$68*L631*D592+$E$300*$C$68*L631*E592,\nIF(A666>=$C$299,$D$299*$C$68*L631*D592+$E$299*$C$68*L631*E592,\nIF(A666>=$C$298,$D$298*$C$68*L631*D592+$E$298*$C$68*L631*E592,0)))))*365\n\n+N(\"Emissions benefits due to avoided load posting and closure -intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$B$330*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$B$314*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$B$338*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$B$322*$C$68*((L631*D592)+(L631*E592)+(K631*C592))),0))),0))))*Q666","v":{"v":25770.63972152429,"d":"$25,771"}},{"$f":"(IF(A666=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A666>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),\nIF( A666>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,\nIF(A666>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D592+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E592,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A666>=$B$326,A666<=$B$327,MOD((A666-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$334,A666<=$B$335,MOD((A666-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$310,A666<=$B$311,MOD((A666-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0)\n+IFERROR(IF(AND(A666>=$B$318,A666<=$B$319,MOD((A666-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D592:E592))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C592))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I592:J592)-SUM(D592:E592)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H592-C592)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A666=\"N/A\",A666<D$484,A666>E$484),0,\nB$484*(1+C$484)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$485,A666>E$485),0,B$485*(1+C$485)^(B666-1))\n+IF(OR(A666=\"N/A\",A666<D$486,A666>E$486),0,B$486*(1+C$486)^(B666-1))),0)\n\n))*Q666","v":{"v":758.4528003746778,"d":"$758"}},{"$f":"(IF(A666=\"N/A\",0,(\nIF($B$148=\"Frequency Calculation\",IFERROR((($B$156*((1+$B$157)^(B666-1)))-($B$158*((1+$B$159)^(B666-1)))),0)\n\n+(IFERROR(IF(AND(A666>=$B$164,A666<=($B$165),MOD((A666-$B$164),$B$166)=0),$B$167-$B$168,0),0))\n+(IFERROR(IF(AND(A666>=$B$172,A666<=($B$173),MOD((A666-$B$172),$B$174)=0),$B$175-$B$176,0),0))\n+(IFERROR(IF(AND(A666>=$B$180,A666<=($B$181),MOD((A666-$B$180),$B$182)=0),$B$183-$B$184,0),0))\n+(IFERROR(IF(AND(A666>=$B$188,A666<=($B$189),MOD((A666-$B$188),$B$190)=0),$B$191-$B$192,0),0)), 0))*Q666))\n\n+IFERROR(SUMIF($A$198:$A$237,A666,$E$198:$E$237),0)","v":0},0,{"$f":"IF($B$531=\"YES\",(\nIF(OR(A666=\"N/A\",A666<D$536,A666>E$536),0,B$536*(1+C$536)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$537,A666>E$537),0,B$537*(1+C$537)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$538,A666>E$538),0,B$538*(1+C$538)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$539,A666>E$539),0,B$539*(1+C$539)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$540,A666>E$540),0,B$540*(1+C$540)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$541,A666>E$541),0,B$541*(1+C$541)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$542,A666>E$542),0,B$542*(1+C$542)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$543,A666>E$543),0,B$543*(1+C$543)^(B666-1))+\nIF(OR(A666=\"N/A\",A666<D$544,A666>E$544),0,B$544*(1+C$544)^(B666-1))\n)*Q666,0)","v":0},{"$f":"C666+D666+E666+F666+G666+H666+L666+M666+K666+J666+I666","v":{"v":516004.74566275836,"d":"$516,005"}},0,{"$f":"N666-O666","v":{"v":516004.74566275836,"d":"$516,005"}},{"$f":"IF(A666=\"N/A\",0,VLOOKUP(A666,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7597522806755455,"d":"0.76"}},{"$f":"IF(A666=\"N/A\", 0,VLOOKUP(A666,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8367552658726585,"d":"0.84"}}]
[{"$f":"IF(A666=\"N/A\",\"N/A\",IF(A666>=$B$35+$B$36-1,\"N/A\",A666+1))","v":2032},3,0,{"$f":"(IF($A667=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A667>=$C$466, $A667<=$C$467)),\n($C593+(0.5*($H593-$C593)))*$C$85*$C$91*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+($D593+(0.5*($I593-$D593)))*$C$93*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60))\n+(($E593+(0.5*($J593-$E593)))*$C$94+($E593+(0.5*($J593-$E593)))*$C$91*$C$95)*365*IF($A667=$C$466,$D$466/60,IF($A667=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B667+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A667=\"N/A\",0,\nIF(A667>=$C$304,$D$304*$C$68/$C$69*(($C$93*D593)+($C$91*$C$85*C593)+($C$91*$C$95*E593+E593*$C$94))+IFERROR($D$304*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),\nIF(A667>=$C$300,($D$300*$C$68/$C$69*(($C$93*D593))+($E$300*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$299,($D$299*$C$68/$C$69*(($C$93*D593))+($E$299*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))),\nIF(A667>=$C$298,($D$298*$C$68/$C$69*(($C$93*D593))+($E$298*($C$68/$C$69)*($C$91*$C$95*E593+E593*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$329*$B$330*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$337*$B$338*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$313*$B$314*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D593)+($C$85*$C$91*C593)+($C$94*E593+$C$91*$C$95*E593))\n+IFERROR($B$321*$B$322*(F593*$C$70/Defaults!$B$258*$C$92+G593*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E593,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C593))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I593:J593)-SUM(D593:E593))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H593-C593))))\n\n))*Q667)","v":{"v":149806.88618681746,"d":"$149,807"}},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I593:J593)-SUM(D593:E593))+(Defaults!$B$59*0.5*$C$72*(H593-C593)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D593+$E$300*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D593+$E$299*$C$68*(Defaults!$B$60)*E593,\nIF(A667>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D593+$E$298*$C$68*(Defaults!$B$60)*E593,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D593:E593))+((Defaults!$B$59)*C593))),0),0),0)))*Q667","v":{"v":265429.65069342154,"d":"$265,430"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A667=\"N/A\",0,(\n(($B$355+($D$355*($B667-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B667-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B667-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B667-1)))*(($B$386-$C$386)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B667-1)))*(($B$387-$C$387)*(SUM(C593:E593)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C593*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C593*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D593*$C$93)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E593*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E593*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F593*$C$92/Defaults!$B$258+$G593*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L632*$E593)\n\n))*Q667\n\n+(IF(A667=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F632*$C593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J632*$D593)\n\n+(((($B$355+($D$355*($B667-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B667-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B667-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J632*$E593))\n\n))*R667,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A667=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K593-F593)*Defaults!$C$254*Defaults!$C$250)\n+((L593-G593)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F593*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K593-F593)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F593*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K593-F593)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F593*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K593-F593)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F593*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K593-F593)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F593*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K593-F593)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F593*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K593-F593)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G593*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G593*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G593*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G593*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L593-G593)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G593*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L593-G593)*$C$526*365*0.5,0))),0)*Q667","v":0},{"v":66368.0094347664,"d":"$66,368"},{"v":25279.8136762153,"d":"$25,280"},{"$f":"(IF(A667=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A667>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),\nIF( A667>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,\nIF(A667>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D593+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E593,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A667>=$B$326,A667<=$B$327,MOD((A667-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$334,A667<=$B$335,MOD((A667-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$310,A667<=$B$311,MOD((A667-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0)\n+IFERROR(IF(AND(A667>=$B$318,A667<=$B$319,MOD((A667-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D593:E593))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C593))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I593:J593)-SUM(D593:E593)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H593-C593)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A667=\"N/A\",A667<D$484,A667>E$484),0,\nB$484*(1+C$484)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$485,A667>E$485),0,B$485*(1+C$485)^(B667-1))\n+IF(OR(A667=\"N/A\",A667<D$486,A667>E$486),0,B$486*(1+C$486)^(B667-1))),0)\n\n))*Q667","v":{"v":744.0073542164088,"d":"$744"}},0,0,0,{"v":507628.3673454371,"d":"$507,628"},0,{"v":507628.3673454371,"d":"$507,628"},{"$f":"IF(A667=\"N/A\",0,VLOOKUP(A667,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7369081286862711,"d":"0.74"}},{"$f":"IF(A667=\"N/A\", 0,VLOOKUP(A667,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8203482998751553,"d":"0.82"}}]
[2033,4,0,{"$f":"(IF($A668=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A668>=$C$466, $A668<=$C$467)),\n($C594+(0.5*($H594-$C594)))*$C$85*$C$91*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+($D594+(0.5*($I594-$D594)))*$C$93*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60))\n+(($E594+(0.5*($J594-$E594)))*$C$94+($E594+(0.5*($J594-$E594)))*$C$91*$C$95)*365*IF($A668=$C$466,$D$466/60,IF($A668=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B668+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A668=\"N/A\",0,\nIF(A668>=$C$304,$D$304*$C$68/$C$69*(($C$93*D594)+($C$91*$C$85*C594)+($C$91*$C$95*E594+E594*$C$94))+IFERROR($D$304*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),\nIF(A668>=$C$300,($D$300*$C$68/$C$69*(($C$93*D594))+($E$300*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$299,($D$299*$C$68/$C$69*(($C$93*D594))+($E$299*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))),\nIF(A668>=$C$298,($D$298*$C$68/$C$69*(($C$93*D594))+($E$298*($C$68/$C$69)*($C$91*$C$95*E594+E594*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$329*$B$330*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$337*$B$338*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$313*$B$314*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D594)+($C$85*$C$91*C594)+($C$94*E594+$C$91*$C$95*E594))\n+IFERROR($B$321*$B$322*(F594*$C$70/Defaults!$B$258*$C$92+G594*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E594,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C594))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I594:J594)-SUM(D594:E594))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H594-C594))))\n\n))*Q668)","v":{"v":146935.12087984363,"d":"$146,935"}},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I594:J594)-SUM(D594:E594))+(Defaults!$B$59*0.5*$C$72*(H594-C594)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D594+$E$300*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D594+$E$299*$C$68*(Defaults!$B$60)*E594,\nIF(A668>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D594+$E$298*$C$68*(Defaults!$B$60)*E594,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D594:E594))+((Defaults!$B$59)*C594))),0),0),0)))*Q668","v":{"v":260341.42223005858,"d":"$260,341"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A668=\"N/A\",0,(\n(($B$355+($D$355*($B668-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B668-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B668-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B668-1)))*(($B$386-$C$386)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B668-1)))*(($B$387-$C$387)*(SUM(C594:E594)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C594*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C594*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D594*$C$93)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E594*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E594*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F594*$C$92/Defaults!$B$258+$G594*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L633*$E594)\n\n))*Q668\n\n+(IF(A668=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F633*$C594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J633*$D594)\n\n+(((($B$355+($D$355*($B668-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B668-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B668-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J633*$E594))\n\n))*R668,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A668=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K594-F594)*Defaults!$C$254*Defaults!$C$250)\n+((L594-G594)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F594*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K594-F594)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F594*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K594-F594)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F594*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K594-F594)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F594*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K594-F594)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F594*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K594-F594)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F594*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K594-F594)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G594*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G594*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G594*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G594*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L594-G594)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G594*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L594-G594)*$C$526*365*0.5,0))),0)*Q668","v":0},{"v":67039.22937330656,"d":"$67,039"},{"v":24795.205166352924,"d":"$24,795"},{"$f":"(IF(A668=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A668>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),\nIF( A668>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,\nIF(A668>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D594+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E594,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A668>=$B$326,A668<=$B$327,MOD((A668-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$334,A668<=$B$335,MOD((A668-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$310,A668<=$B$311,MOD((A668-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0)\n+IFERROR(IF(AND(A668>=$B$318,A668<=$B$319,MOD((A668-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D594:E594))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C594))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I594:J594)-SUM(D594:E594)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H594-C594)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A668=\"N/A\",A668<D$484,A668>E$484),0,\nB$484*(1+C$484)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$485,A668>E$485),0,B$485*(1+C$485)^(B668-1))\n+IF(OR(A668=\"N/A\",A668<D$486,A668>E$486),0,B$486*(1+C$486)^(B668-1))),0)\n\n))*Q668","v":{"v":729.744895644861,"d":"$730"}},0,0,0,{"v":499840.7225452065,"d":"$499,841"},0,{"v":499840.7225452065,"d":"$499,841"},{"$f":"IF(A668=\"N/A\",0,VLOOKUP(A668,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.7147508522660244,"d":"0.71"}},{"$f":"IF(A668=\"N/A\", 0,VLOOKUP(A668,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.8042630390932897,"d":"0.80"}}]
[2034,5,0,{"$f":"(IF($A669=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A669>=$C$466, $A669<=$C$467)),\n($C595+(0.5*($H595-$C595)))*$C$85*$C$91*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+($D595+(0.5*($I595-$D595)))*$C$93*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60))\n+(($E595+(0.5*($J595-$E595)))*$C$94+($E595+(0.5*($J595-$E595)))*$C$91*$C$95)*365*IF($A669=$C$466,$D$466/60,IF($A669=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B669+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A669=\"N/A\",0,\nIF(A669>=$C$304,$D$304*$C$68/$C$69*(($C$93*D595)+($C$91*$C$85*C595)+($C$91*$C$95*E595+E595*$C$94))+IFERROR($D$304*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),\nIF(A669>=$C$300,($D$300*$C$68/$C$69*(($C$93*D595))+($E$300*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$299,($D$299*$C$68/$C$69*(($C$93*D595))+($E$299*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))),\nIF(A669>=$C$298,($D$298*$C$68/$C$69*(($C$93*D595))+($E$298*($C$68/$C$69)*($C$91*$C$95*E595+E595*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$329*$B$330*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$337*$B$338*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$313*$B$314*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D595)+($C$85*$C$91*C595)+($C$94*E595+$C$91*$C$95*E595))\n+IFERROR($B$321*$B$322*(F595*$C$70/Defaults!$B$258*$C$92+G595*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E595,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C595))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I595:J595)-SUM(D595:E595))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H595-C595))))\n\n))*Q669)","v":{"v":144100.6142910418,"d":"$144,101"}},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I595:J595)-SUM(D595:E595))+(Defaults!$B$59*0.5*$C$72*(H595-C595)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D595+$E$300*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D595+$E$299*$C$68*(Defaults!$B$60)*E595,\nIF(A669>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D595+$E$298*$C$68*(Defaults!$B$60)*E595,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D595:E595))+((Defaults!$B$59)*C595))),0),0),0)))*Q669","v":{"v":255319.209213658,"d":"$255,319"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A669=\"N/A\",0,(\n(($B$355+($D$355*($B669-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B669-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B669-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B669-1)))*(($B$386-$C$386)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B669-1)))*(($B$387-$C$387)*(SUM(C595:E595)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C595*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C595*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D595*$C$93)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E595*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E595*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F595*$C$92/Defaults!$B$258+$G595*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L634*$E595)\n\n))*Q669\n\n+(IF(A669=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F634*$C595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J634*$D595)\n\n+(((($B$355+($D$355*($B669-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B669-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B669-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J634*$E595))\n\n))*R669,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A669=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K595-F595)*Defaults!$C$254*Defaults!$C$250)\n+((L595-G595)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F595*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K595-F595)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F595*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K595-F595)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F595*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K595-F595)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F595*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K595-F595)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F595*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K595-F595)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F595*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K595-F595)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G595*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G595*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G595*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G595*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L595-G595)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G595*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L595-G595)*$C$526*365*0.5,0))),0)*Q669","v":0},{"v":67439.52816888668,"d":"$67,440"},{"v":24316.88404071684,"d":"$24,317"},{"$f":"(IF(A669=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A669>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),\nIF( A669>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,\nIF(A669>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D595+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E595,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A669>=$B$326,A669<=$B$327,MOD((A669-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$334,A669<=$B$335,MOD((A669-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$310,A669<=$B$311,MOD((A669-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0)\n+IFERROR(IF(AND(A669>=$B$318,A669<=$B$319,MOD((A669-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D595:E595))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C595))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I595:J595)-SUM(D595:E595)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H595-C595)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A669=\"N/A\",A669<D$484,A669>E$484),0,\nB$484*(1+C$484)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$485,A669>E$485),0,B$485*(1+C$485)^(B669-1))\n+IF(OR(A669=\"N/A\",A669<D$486,A669>E$486),0,B$486*(1+C$486)^(B669-1))),0)\n\n))*Q669","v":{"v":715.667480371617,"d":"$716"}},0,0,0,{"v":491891.90319467493,"d":"$491,892"},0,{"v":491891.90319467493,"d":"$491,892"},{"$f":"IF(A669=\"N/A\",0,VLOOKUP(A669,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6932597985121478,"d":"0.69"}},{"$f":"IF(A669=\"N/A\", 0,VLOOKUP(A669,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7884931755816564,"d":"0.79"}}]
[2035,6,0,{"$f":"(IF($A670=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A670>=$C$466, $A670<=$C$467)),\n($C596+(0.5*($H596-$C596)))*$C$85*$C$91*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+($D596+(0.5*($I596-$D596)))*$C$93*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60))\n+(($E596+(0.5*($J596-$E596)))*$C$94+($E596+(0.5*($J596-$E596)))*$C$91*$C$95)*365*IF($A670=$C$466,$D$466/60,IF($A670=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B670+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A670=\"N/A\",0,\nIF(A670>=$C$304,$D$304*$C$68/$C$69*(($C$93*D596)+($C$91*$C$85*C596)+($C$91*$C$95*E596+E596*$C$94))+IFERROR($D$304*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),\nIF(A670>=$C$300,($D$300*$C$68/$C$69*(($C$93*D596))+($E$300*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$299,($D$299*$C$68/$C$69*(($C$93*D596))+($E$299*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))),\nIF(A670>=$C$298,($D$298*$C$68/$C$69*(($C$93*D596))+($E$298*($C$68/$C$69)*($C$91*$C$95*E596+E596*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$329*$B$330*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$337*$B$338*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$313*$B$314*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D596)+($C$85*$C$91*C596)+($C$94*E596+$C$91*$C$95*E596))\n+IFERROR($B$321*$B$322*(F596*$C$70/Defaults!$B$258*$C$92+G596*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E596,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C596))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I596:J596)-SUM(D596:E596))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H596-C596))))\n\n))*Q670)","v":{"v":141303.72213870933,"d":"$141,304"}},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I596:J596)-SUM(D596:E596))+(Defaults!$B$59*0.5*$C$72*(H596-C596)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D596+$E$300*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D596+$E$299*$C$68*(Defaults!$B$60)*E596,\nIF(A670>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D596+$E$298*$C$68*(Defaults!$B$60)*E596,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D596:E596))+((Defaults!$B$59)*C596))),0),0),0)))*Q670","v":{"v":250363.6419101964,"d":"$250,364"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A670=\"N/A\",0,(\n(($B$355+($D$355*($B670-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B670-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B670-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B670-1)))*(($B$386-$C$386)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B670-1)))*(($B$387-$C$387)*(SUM(C596:E596)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C596*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C596*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D596*$C$93)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E596*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E596*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F596*$C$92/Defaults!$B$258+$G596*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L635*$E596)\n\n))*Q670\n\n+(IF(A670=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F635*$C596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J635*$D596)\n\n+(((($B$355+($D$355*($B670-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B670-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B670-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J635*$E596))\n\n))*R670,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A670=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K596-F596)*Defaults!$C$254*Defaults!$C$250)\n+((L596-G596)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F596*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K596-F596)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F596*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K596-F596)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F596*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K596-F596)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F596*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K596-F596)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F596*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K596-F596)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F596*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K596-F596)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G596*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G596*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G596*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G596*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L596-G596)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G596*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L596-G596)*$C$526*365*0.5,0))),0)*Q670","v":0},{"v":67819.56806940702,"d":"$67,820"},{"v":23844.91032653616,"d":"$23,845"},{"$f":"(IF(A670=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A670>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),\nIF( A670>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,\nIF(A670>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D596+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E596,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A670>=$B$326,A670<=$B$327,MOD((A670-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$334,A670<=$B$335,MOD((A670-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$310,A670<=$B$311,MOD((A670-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0)\n+IFERROR(IF(AND(A670>=$B$318,A670<=$B$319,MOD((A670-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D596:E596))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C596))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I596:J596)-SUM(D596:E596)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H596-C596)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A670=\"N/A\",A670<D$484,A670>E$484),0,\nB$484*(1+C$484)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$485,A670>E$485),0,B$485*(1+C$485)^(B670-1))\n+IF(OR(A670=\"N/A\",A670<D$486,A670>E$486),0,B$486*(1+C$486)^(B670-1))),0)\n\n))*Q670","v":{"v":701.776875051308,"d":"$702"}},0,0,0,{"v":484033.61931990023,"d":"$484,034"},0,{"v":484033.61931990023,"d":"$484,034"},{"$f":"IF(A670=\"N/A\",0,VLOOKUP(A670,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6724149355112976,"d":"0.67"}},{"$f":"IF(A670=\"N/A\", 0,VLOOKUP(A670,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7730325250800554,"d":"0.77"}}]
[2036,7,0,{"$f":"(IF($A671=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A671>=$C$466, $A671<=$C$467)),\n($C597+(0.5*($H597-$C597)))*$C$85*$C$91*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+($D597+(0.5*($I597-$D597)))*$C$93*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60))\n+(($E597+(0.5*($J597-$E597)))*$C$94+($E597+(0.5*($J597-$E597)))*$C$91*$C$95)*365*IF($A671=$C$466,$D$466/60,IF($A671=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B671+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A671=\"N/A\",0,\nIF(A671>=$C$304,$D$304*$C$68/$C$69*(($C$93*D597)+($C$91*$C$85*C597)+($C$91*$C$95*E597+E597*$C$94))+IFERROR($D$304*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),\nIF(A671>=$C$300,($D$300*$C$68/$C$69*(($C$93*D597))+($E$300*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$299,($D$299*$C$68/$C$69*(($C$93*D597))+($E$299*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))),\nIF(A671>=$C$298,($D$298*$C$68/$C$69*(($C$93*D597))+($E$298*($C$68/$C$69)*($C$91*$C$95*E597+E597*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$329*$B$330*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$337*$B$338*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$313*$B$314*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D597)+($C$85*$C$91*C597)+($C$94*E597+$C$91*$C$95*E597))\n+IFERROR($B$321*$B$322*(F597*$C$70/Defaults!$B$258*$C$92+G597*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E597,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C597))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I597:J597)-SUM(D597:E597))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H597-C597))))\n\n))*Q671)","v":{"v":138544.74506494298,"d":"$138,545"}},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I597:J597)-SUM(D597:E597))+(Defaults!$B$59*0.5*$C$72*(H597-C597)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D597+$E$300*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D597+$E$299*$C$68*(Defaults!$B$60)*E597,\nIF(A671>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D597+$E$298*$C$68*(Defaults!$B$60)*E597,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D597:E597))+((Defaults!$B$59)*C597))),0),0),0)))*Q671","v":{"v":245475.25300097276,"d":"$245,475"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A671=\"N/A\",0,(\n(($B$355+($D$355*($B671-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B671-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B671-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B671-1)))*(($B$386-$C$386)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B671-1)))*(($B$387-$C$387)*(SUM(C597:E597)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C597*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C597*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D597*$C$93)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E597*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E597*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F597*$C$92/Defaults!$B$258+$G597*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L636*$E597)\n\n))*Q671\n\n+(IF(A671=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F636*$C597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J636*$D597)\n\n+(((($B$355+($D$355*($B671-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B671-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B671-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J636*$E597))\n\n))*R671,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A671=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K597-F597)*Defaults!$C$254*Defaults!$C$250)\n+((L597-G597)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F597*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K597-F597)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F597*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K597-F597)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F597*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K597-F597)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F597*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K597-F597)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F597*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K597-F597)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F597*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K597-F597)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G597*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G597*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G597*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G597*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L597-G597)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G597*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L597-G597)*$C$526*365*0.5,0))),0)*Q671","v":0},{"v":68179.57368842525,"d":"$68,180"},{"v":23379.33475696731,"d":"$23,379"},{"$f":"(IF(A671=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A671>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),\nIF( A671>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,\nIF(A671>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D597+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E597,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A671>=$B$326,A671<=$B$327,MOD((A671-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$334,A671<=$B$335,MOD((A671-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$310,A671<=$B$311,MOD((A671-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0)\n+IFERROR(IF(AND(A671>=$B$318,A671<=$B$319,MOD((A671-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D597:E597))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C597))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I597:J597)-SUM(D597:E597)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H597-C597)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A671=\"N/A\",A671<D$484,A671>E$484),0,\nB$484*(1+C$484)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$485,A671>E$485),0,B$485*(1+C$485)^(B671-1))\n+IF(OR(A671=\"N/A\",A671<D$486,A671>E$486),0,B$486*(1+C$486)^(B671-1))),0)\n\n))*Q671","v":{"v":688.0745728057569,"d":"$688"}},0,0,0,{"v":476266.9810841141,"d":"$476,267"},0,{"v":476266.9810841141,"d":"$476,267"},{"$f":"IF(A671=\"N/A\",0,VLOOKUP(A671,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6521968336676021,"d":"0.65"}},{"$f":"IF(A671=\"N/A\", 0,VLOOKUP(A671,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7578750245882895,"d":"0.76"}}]
[2037,8,0,{"$f":"(IF($A672=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A672>=$C$466, $A672<=$C$467)),\n($C598+(0.5*($H598-$C598)))*$C$85*$C$91*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+($D598+(0.5*($I598-$D598)))*$C$93*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60))\n+(($E598+(0.5*($J598-$E598)))*$C$94+($E598+(0.5*($J598-$E598)))*$C$91*$C$95)*365*IF($A672=$C$466,$D$466/60,IF($A672=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B672+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A672=\"N/A\",0,\nIF(A672>=$C$304,$D$304*$C$68/$C$69*(($C$93*D598)+($C$91*$C$85*C598)+($C$91*$C$95*E598+E598*$C$94))+IFERROR($D$304*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),\nIF(A672>=$C$300,($D$300*$C$68/$C$69*(($C$93*D598))+($E$300*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$299,($D$299*$C$68/$C$69*(($C$93*D598))+($E$299*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))),\nIF(A672>=$C$298,($D$298*$C$68/$C$69*(($C$93*D598))+($E$298*($C$68/$C$69)*($C$91*$C$95*E598+E598*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$329*$B$330*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$337*$B$338*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$313*$B$314*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D598)+($C$85*$C$91*C598)+($C$94*E598+$C$91*$C$95*E598))\n+IFERROR($B$321*$B$322*(F598*$C$70/Defaults!$B$258*$C$92+G598*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E598,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C598))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I598:J598)-SUM(D598:E598))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H598-C598))))\n\n))*Q672)","v":{"v":135823.9316260926,"d":"$135,824"}},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I598:J598)-SUM(D598:E598))+(Defaults!$B$59*0.5*$C$72*(H598-C598)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D598+$E$300*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D598+$E$299*$C$68*(Defaults!$B$60)*E598,\nIF(A672>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D598+$E$298*$C$68*(Defaults!$B$60)*E598,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D598:E598))+((Defaults!$B$59)*C598))),0),0),0)))*Q672","v":{"v":240654.48288113056,"d":"$240,654"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A672=\"N/A\",0,(\n(($B$355+($D$355*($B672-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B672-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B672-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B672-1)))*(($B$386-$C$386)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B672-1)))*(($B$387-$C$387)*(SUM(C598:E598)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C598*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C598*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D598*$C$93)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E598*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E598*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F598*$C$92/Defaults!$B$258+$G598*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L637*$E598)\n\n))*Q672\n\n+(IF(A672=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F637*$C598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J637*$D598)\n\n+(((($B$355+($D$355*($B672-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B672-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B672-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J637*$E598))\n\n))*R672,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A672=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K598-F598)*Defaults!$C$254*Defaults!$C$250)\n+((L598-G598)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F598*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K598-F598)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F598*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K598-F598)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F598*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K598-F598)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F598*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K598-F598)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F598*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K598-F598)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F598*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K598-F598)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G598*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G598*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G598*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G598*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L598-G598)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G598*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L598-G598)*$C$526*365*0.5,0))),0)*Q672","v":0},{"v":68759.35641499069,"d":"$68,759"},{"v":22920.199275731124,"d":"$22,920"},{"$f":"(IF(A672=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A672>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),\nIF( A672>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,\nIF(A672>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D598+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E598,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A672>=$B$326,A672<=$B$327,MOD((A672-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$334,A672<=$B$335,MOD((A672-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$310,A672<=$B$311,MOD((A672-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0)\n+IFERROR(IF(AND(A672>=$B$318,A672<=$B$319,MOD((A672-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D598:E598))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C598))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I598:J598)-SUM(D598:E598)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H598-C598)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A672=\"N/A\",A672<D$484,A672>E$484),0,\nB$484*(1+C$484)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$485,A672>E$485),0,B$485*(1+C$485)^(B672-1))\n+IF(OR(A672=\"N/A\",A672<D$486,A672>E$486),0,B$486*(1+C$486)^(B672-1))),0)\n\n))*Q672","v":{"v":674.5618080758962,"d":"$675"}},0,0,0,{"v":468832.53200602083,"d":"$468,833"},0,{"v":468832.53200602083,"d":"$468,833"},{"$f":"IF(A672=\"N/A\",0,VLOOKUP(A672,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6325866475922426,"d":"0.63"}},{"$f":"IF(A672=\"N/A\", 0,VLOOKUP(A672,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7430147299885193,"d":"0.74"}}]
[2038,9,0,{"$f":"(IF($A673=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A673>=$C$466, $A673<=$C$467)),\n($C599+(0.5*($H599-$C599)))*$C$85*$C$91*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+($D599+(0.5*($I599-$D599)))*$C$93*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60))\n+(($E599+(0.5*($J599-$E599)))*$C$94+($E599+(0.5*($J599-$E599)))*$C$91*$C$95)*365*IF($A673=$C$466,$D$466/60,IF($A673=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B673+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A673=\"N/A\",0,\nIF(A673>=$C$304,$D$304*$C$68/$C$69*(($C$93*D599)+($C$91*$C$85*C599)+($C$91*$C$95*E599+E599*$C$94))+IFERROR($D$304*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),\nIF(A673>=$C$300,($D$300*$C$68/$C$69*(($C$93*D599))+($E$300*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$299,($D$299*$C$68/$C$69*(($C$93*D599))+($E$299*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))),\nIF(A673>=$C$298,($D$298*$C$68/$C$69*(($C$93*D599))+($E$298*($C$68/$C$69)*($C$91*$C$95*E599+E599*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$329*$B$330*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$337*$B$338*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$313*$B$314*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D599)+($C$85*$C$91*C599)+($C$94*E599+$C$91*$C$95*E599))\n+IFERROR($B$321*$B$322*(F599*$C$70/Defaults!$B$258*$C$92+G599*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E599,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C599))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I599:J599)-SUM(D599:E599))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H599-C599))))\n\n))*Q673)","v":{"v":133141.48115317497,"d":"$133,141"}},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I599:J599)-SUM(D599:E599))+(Defaults!$B$59*0.5*$C$72*(H599-C599)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D599+$E$300*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D599+$E$299*$C$68*(Defaults!$B$60)*E599,\nIF(A673>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D599+$E$298*$C$68*(Defaults!$B$60)*E599,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D599:E599))+((Defaults!$B$59)*C599))),0),0),0)))*Q673","v":{"v":235901.68472777307,"d":"$235,902"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A673=\"N/A\",0,(\n(($B$355+($D$355*($B673-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B673-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B673-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B673-1)))*(($B$386-$C$386)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B673-1)))*(($B$387-$C$387)*(SUM(C599:E599)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C599*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C599*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D599*$C$93)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E599*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E599*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F599*$C$92/Defaults!$B$258+$G599*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L638*$E599)\n\n))*Q673\n\n+(IF(A673=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F638*$C599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J638*$D599)\n\n+(((($B$355+($D$355*($B673-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B673-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B673-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J638*$E599))\n\n))*R673,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A673=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K599-F599)*Defaults!$C$254*Defaults!$C$250)\n+((L599-G599)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F599*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K599-F599)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F599*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K599-F599)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F599*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K599-F599)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F599*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K599-F599)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F599*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K599-F599)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F599*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K599-F599)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G599*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G599*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G599*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G599*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L599-G599)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G599*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L599-G599)*$C$526*365*0.5,0))),0)*Q673","v":0},{"v":68840.41569212507,"d":"$68,840"},{"v":22467.53751980577,"d":"$22,468"},{"$f":"(IF(A673=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A673>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),\nIF( A673>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,\nIF(A673>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D599+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E599,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A673>=$B$326,A673<=$B$327,MOD((A673-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$334,A673<=$B$335,MOD((A673-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$310,A673<=$B$311,MOD((A673-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0)\n+IFERROR(IF(AND(A673>=$B$318,A673<=$B$319,MOD((A673-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D599:E599))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C599))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I599:J599)-SUM(D599:E599)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H599-C599)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A673=\"N/A\",A673<D$484,A673>E$484),0,\nB$484*(1+C$484)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$485,A673>E$485),0,B$485*(1+C$485)^(B673-1))\n+IF(OR(A673=\"N/A\",A673<D$486,A673>E$486),0,B$486*(1+C$486)^(B673-1))),0)\n\n))*Q673","v":{"v":661.2395708278488,"d":"$661"}},0,0,0,{"v":461012.3586637068,"d":"$461,012"},0,{"v":461012.3586637068,"d":"$461,012"},{"$f":"IF(A673=\"N/A\",0,VLOOKUP(A673,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.6135660985375776,"d":"0.61"}},{"$f":"IF(A673=\"N/A\", 0,VLOOKUP(A673,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7284458137142344,"d":"0.73"}}]
[2039,10,0,{"$f":"(IF($A674=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A674>=$C$466, $A674<=$C$467)),\n($C600+(0.5*($H600-$C600)))*$C$85*$C$91*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+($D600+(0.5*($I600-$D600)))*$C$93*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60))\n+(($E600+(0.5*($J600-$E600)))*$C$94+($E600+(0.5*($J600-$E600)))*$C$91*$C$95)*365*IF($A674=$C$466,$D$466/60,IF($A674=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B674+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A674=\"N/A\",0,\nIF(A674>=$C$304,$D$304*$C$68/$C$69*(($C$93*D600)+($C$91*$C$85*C600)+($C$91*$C$95*E600+E600*$C$94))+IFERROR($D$304*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),\nIF(A674>=$C$300,($D$300*$C$68/$C$69*(($C$93*D600))+($E$300*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$299,($D$299*$C$68/$C$69*(($C$93*D600))+($E$299*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))),\nIF(A674>=$C$298,($D$298*$C$68/$C$69*(($C$93*D600))+($E$298*($C$68/$C$69)*($C$91*$C$95*E600+E600*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$329*$B$330*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$337*$B$338*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$313*$B$314*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D600)+($C$85*$C$91*C600)+($C$94*E600+$C$91*$C$95*E600))\n+IFERROR($B$321*$B$322*(F600*$C$70/Defaults!$B$258*$C$92+G600*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E600,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C600))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I600:J600)-SUM(D600:E600))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H600-C600))))\n\n))*Q674)","v":{"v":130497.54648736326,"d":"$130,498"}},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I600:J600)-SUM(D600:E600))+(Defaults!$B$59*0.5*$C$72*(H600-C600)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D600+$E$300*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D600+$E$299*$C$68*(Defaults!$B$60)*E600,\nIF(A674>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D600+$E$298*$C$68*(Defaults!$B$60)*E600,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D600:E600))+((Defaults!$B$59)*C600))),0),0),0)))*Q674","v":{"v":231217.12934673764,"d":"$231,217"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A674=\"N/A\",0,(\n(($B$355+($D$355*($B674-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B674-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B674-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B674-1)))*(($B$386-$C$386)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B674-1)))*(($B$387-$C$387)*(SUM(C600:E600)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C600*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C600*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D600*$C$93)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E600*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E600*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F600*$C$92/Defaults!$B$258+$G600*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L639*$E600)\n\n))*Q674\n\n+(IF(A674=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F639*$C600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J639*$D600)\n\n+(((($B$355+($D$355*($B674-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B674-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B674-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J639*$E600))\n\n))*R674,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A674=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K600-F600)*Defaults!$C$254*Defaults!$C$250)\n+((L600-G600)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F600*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K600-F600)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F600*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K600-F600)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F600*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K600-F600)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F600*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K600-F600)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F600*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K600-F600)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F600*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K600-F600)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G600*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G600*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G600*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G600*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L600-G600)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G600*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L600-G600)*$C$526*365*0.5,0))),0)*Q674","v":0},{"v":69141.73490247814,"d":"$69,142"},{"v":22021.37528103889,"d":"$22,021"},{"$f":"(IF(A674=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A674>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),\nIF( A674>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,\nIF(A674>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D600+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E600,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A674>=$B$326,A674<=$B$327,MOD((A674-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$334,A674<=$B$335,MOD((A674-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$310,A674<=$B$311,MOD((A674-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0)\n+IFERROR(IF(AND(A674>=$B$318,A674<=$B$319,MOD((A674-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D600:E600))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C600))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I600:J600)-SUM(D600:E600)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H600-C600)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A674=\"N/A\",A674<D$484,A674>E$484),0,\nB$484*(1+C$484)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$485,A674>E$485),0,B$485*(1+C$485)^(B674-1))\n+IF(OR(A674=\"N/A\",A674<D$486,A674>E$486),0,B$486*(1+C$486)^(B674-1))),0)\n\n))*Q674","v":{"v":648.1086201385826,"d":"$648"}},0,0,0,{"v":453525.8946377566,"d":"$453,526"},0,{"v":453525.8946377566,"d":"$453,526"},{"$f":"IF(A674=\"N/A\",0,VLOOKUP(A674,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5951174573594351,"d":"0.60"}},{"$f":"IF(A674=\"N/A\", 0,VLOOKUP(A674,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7141625624649357,"d":"0.71"}}]
[2040,11,0,{"$f":"(IF($A675=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A675>=$C$466, $A675<=$C$467)),\n($C601+(0.5*($H601-$C601)))*$C$85*$C$91*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+($D601+(0.5*($I601-$D601)))*$C$93*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60))\n+(($E601+(0.5*($J601-$E601)))*$C$94+($E601+(0.5*($J601-$E601)))*$C$91*$C$95)*365*IF($A675=$C$466,$D$466/60,IF($A675=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B675+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A675=\"N/A\",0,\nIF(A675>=$C$304,$D$304*$C$68/$C$69*(($C$93*D601)+($C$91*$C$85*C601)+($C$91*$C$95*E601+E601*$C$94))+IFERROR($D$304*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),\nIF(A675>=$C$300,($D$300*$C$68/$C$69*(($C$93*D601))+($E$300*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$299,($D$299*$C$68/$C$69*(($C$93*D601))+($E$299*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))),\nIF(A675>=$C$298,($D$298*$C$68/$C$69*(($C$93*D601))+($E$298*($C$68/$C$69)*($C$91*$C$95*E601+E601*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$329*$B$330*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$337*$B$338*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$313*$B$314*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D601)+($C$85*$C$91*C601)+($C$94*E601+$C$91*$C$95*E601))\n+IFERROR($B$321*$B$322*(F601*$C$70/Defaults!$B$258*$C$92+G601*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E601,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C601))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I601:J601)-SUM(D601:E601))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H601-C601))))\n\n))*Q675)","v":{"v":127892.23659548014,"d":"$127,892"}},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I601:J601)-SUM(D601:E601))+(Defaults!$B$59*0.5*$C$72*(H601-C601)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D601+$E$300*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D601+$E$299*$C$68*(Defaults!$B$60)*E601,\nIF(A675>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D601+$E$298*$C$68*(Defaults!$B$60)*E601,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D601:E601))+((Defaults!$B$59)*C601))),0),0),0)))*Q675","v":{"v":226601.00980675675,"d":"$226,601"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A675=\"N/A\",0,(\n(($B$355+($D$355*($B675-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B675-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B675-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B675-1)))*(($B$386-$C$386)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B675-1)))*(($B$387-$C$387)*(SUM(C601:E601)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C601*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C601*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D601*$C$93)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E601*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E601*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F601*$C$92/Defaults!$B$258+$G601*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L640*$E601)\n\n))*Q675\n\n+(IF(A675=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F640*$C601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J640*$D601)\n\n+(((($B$355+($D$355*($B675-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B675-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B675-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J640*$E601))\n\n))*R675,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A675=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K601-F601)*Defaults!$C$254*Defaults!$C$250)\n+((L601-G601)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F601*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K601-F601)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F601*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K601-F601)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F601*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K601-F601)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F601*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K601-F601)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F601*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K601-F601)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F601*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K601-F601)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G601*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G601*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G601*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G601*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L601-G601)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G601*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L601-G601)*$C$526*365*0.5,0))),0)*Q675","v":0},{"v":63009.14348714774,"d":"$63,009"},{"v":9684.04909431079,"d":"$9,684"},{"$f":"(IF(A675=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A675>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),\nIF( A675>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,\nIF(A675>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D601+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E601,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A675>=$B$326,A675<=$B$327,MOD((A675-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$334,A675<=$B$335,MOD((A675-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$310,A675<=$B$311,MOD((A675-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0)\n+IFERROR(IF(AND(A675>=$B$318,A675<=$B$319,MOD((A675-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D601:E601))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C601))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I601:J601)-SUM(D601:E601)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H601-C601)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A675=\"N/A\",A675<D$484,A675>E$484),0,\nB$484*(1+C$484)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$485,A675>E$485),0,B$485*(1+C$485)^(B675-1))\n+IF(OR(A675=\"N/A\",A675<D$486,A675>E$486),0,B$486*(1+C$486)^(B675-1))),0)\n\n))*Q675","v":{"v":635.169497185606,"d":"$635"}},0,0,0,{"v":427821.608480881,"d":"$427,822"},0,{"v":427821.608480881,"d":"$427,822"},{"$f":"IF(A675=\"N/A\",0,VLOOKUP(A675,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5772235279916927,"d":"0.58"}},{"$f":"IF(A675=\"N/A\", 0,VLOOKUP(A675,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.7001593749656233,"d":"0.70"}}]
[2041,12,0,{"$f":"(IF($A676=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A676>=$C$466, $A676<=$C$467)),\n($C602+(0.5*($H602-$C602)))*$C$85*$C$91*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+($D602+(0.5*($I602-$D602)))*$C$93*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60))\n+(($E602+(0.5*($J602-$E602)))*$C$94+($E602+(0.5*($J602-$E602)))*$C$91*$C$95)*365*IF($A676=$C$466,$D$466/60,IF($A676=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B676+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A676=\"N/A\",0,\nIF(A676>=$C$304,$D$304*$C$68/$C$69*(($C$93*D602)+($C$91*$C$85*C602)+($C$91*$C$95*E602+E602*$C$94))+IFERROR($D$304*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),\nIF(A676>=$C$300,($D$300*$C$68/$C$69*(($C$93*D602))+($E$300*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$299,($D$299*$C$68/$C$69*(($C$93*D602))+($E$299*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))),\nIF(A676>=$C$298,($D$298*$C$68/$C$69*(($C$93*D602))+($E$298*($C$68/$C$69)*($C$91*$C$95*E602+E602*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$329*$B$330*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$337*$B$338*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$313*$B$314*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D602)+($C$85*$C$91*C602)+($C$94*E602+$C$91*$C$95*E602))\n+IFERROR($B$321*$B$322*(F602*$C$70/Defaults!$B$258*$C$92+G602*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E602,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C602))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I602:J602)-SUM(D602:E602))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H602-C602))))\n\n))*Q676)","v":{"v":125325.61907023563,"d":"$125,326"}},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I602:J602)-SUM(D602:E602))+(Defaults!$B$59*0.5*$C$72*(H602-C602)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D602+$E$300*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D602+$E$299*$C$68*(Defaults!$B$60)*E602,\nIF(A676>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D602+$E$298*$C$68*(Defaults!$B$60)*E602,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D602:E602))+((Defaults!$B$59)*C602))),0),0),0)))*Q676","v":{"v":222053.44586941076,"d":"$222,053"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A676=\"N/A\",0,(\n(($B$355+($D$355*($B676-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B676-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B676-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B676-1)))*(($B$386-$C$386)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B676-1)))*(($B$387-$C$387)*(SUM(C602:E602)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C602*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C602*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D602*$C$93)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E602*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E602*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F602*$C$92/Defaults!$B$258+$G602*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L641*$E602)\n\n))*Q676\n\n+(IF(A676=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F641*$C602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J641*$D602)\n\n+(((($B$355+($D$355*($B676-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B676-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B676-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J641*$E602))\n\n))*R676,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A676=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K602-F602)*Defaults!$C$254*Defaults!$C$250)\n+((L602-G602)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F602*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K602-F602)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F602*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K602-F602)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F602*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K602-F602)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F602*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K602-F602)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F602*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K602-F602)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F602*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K602-F602)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G602*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G602*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G602*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G602*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L602-G602)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G602*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L602-G602)*$C$526*365*0.5,0))),0)*Q676","v":0},{"v":63245.43528314396,"d":"$63,245"},{"v":9489.703833156254,"d":"$9,490"},{"$f":"(IF(A676=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A676>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),\nIF( A676>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,\nIF(A676>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D602+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E602,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A676>=$B$326,A676<=$B$327,MOD((A676-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$334,A676<=$B$335,MOD((A676-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$310,A676<=$B$311,MOD((A676-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0)\n+IFERROR(IF(AND(A676>=$B$318,A676<=$B$319,MOD((A676-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D602:E602))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C602))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I602:J602)-SUM(D602:E602)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H602-C602)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A676=\"N/A\",A676<D$484,A676>E$484),0,\nB$484*(1+C$484)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$485,A676>E$485),0,B$485*(1+C$485)^(B676-1))\n+IF(OR(A676=\"N/A\",A676<D$486,A676>E$486),0,B$486*(1+C$486)^(B676-1))),0)\n\n))*Q676","v":{"v":622.4225376642573,"d":"$622"}},0,0,0,{"v":420736.62659361085,"d":"$420,737"},0,{"v":420736.62659361085,"d":"$420,737"},{"$f":"IF(A676=\"N/A\",0,VLOOKUP(A676,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5598676314177428,"d":"0.56"}},{"$f":"IF(A676=\"N/A\", 0,VLOOKUP(A676,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.686430759770219,"d":"0.69"}}]
[2042,13,0,{"$f":"(IF($A677=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A677>=$C$466, $A677<=$C$467)),\n($C603+(0.5*($H603-$C603)))*$C$85*$C$91*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+($D603+(0.5*($I603-$D603)))*$C$93*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60))\n+(($E603+(0.5*($J603-$E603)))*$C$94+($E603+(0.5*($J603-$E603)))*$C$91*$C$95)*365*IF($A677=$C$466,$D$466/60,IF($A677=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B677+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A677=\"N/A\",0,\nIF(A677>=$C$304,$D$304*$C$68/$C$69*(($C$93*D603)+($C$91*$C$85*C603)+($C$91*$C$95*E603+E603*$C$94))+IFERROR($D$304*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),\nIF(A677>=$C$300,($D$300*$C$68/$C$69*(($C$93*D603))+($E$300*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$299,($D$299*$C$68/$C$69*(($C$93*D603))+($E$299*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))),\nIF(A677>=$C$298,($D$298*$C$68/$C$69*(($C$93*D603))+($E$298*($C$68/$C$69)*($C$91*$C$95*E603+E603*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$329*$B$330*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$337*$B$338*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$313*$B$314*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D603)+($C$85*$C$91*C603)+($C$94*E603+$C$91*$C$95*E603))\n+IFERROR($B$321*$B$322*(F603*$C$70/Defaults!$B$258*$C$92+G603*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E603,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C603))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I603:J603)-SUM(D603:E603))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H603-C603))))\n\n))*Q677)","v":{"v":122797.72251977795,"d":"$122,798"}},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I603:J603)-SUM(D603:E603))+(Defaults!$B$59*0.5*$C$72*(H603-C603)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D603+$E$300*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D603+$E$299*$C$68*(Defaults!$B$60)*E603,\nIF(A677>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D603+$E$298*$C$68*(Defaults!$B$60)*E603,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D603:E603))+((Defaults!$B$59)*C603))),0),0),0)))*Q677","v":{"v":217574.48822296233,"d":"$217,574"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A677=\"N/A\",0,(\n(($B$355+($D$355*($B677-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B677-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B677-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B677-1)))*(($B$386-$C$386)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B677-1)))*(($B$387-$C$387)*(SUM(C603:E603)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C603*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C603*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D603*$C$93)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E603*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E603*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F603*$C$92/Defaults!$B$258+$G603*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L642*$E603)\n\n))*Q677\n\n+(IF(A677=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F642*$C603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J642*$D603)\n\n+(((($B$355+($D$355*($B677-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B677-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B677-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J642*$E603))\n\n))*R677,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A677=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K603-F603)*Defaults!$C$254*Defaults!$C$250)\n+((L603-G603)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F603*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K603-F603)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F603*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K603-F603)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F603*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K603-F603)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F603*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K603-F603)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F603*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K603-F603)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F603*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K603-F603)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G603*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G603*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G603*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G603*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L603-G603)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G603*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L603-G603)*$C$526*365*0.5,0))),0)*Q677","v":0},{"v":63671.667104255095,"d":"$63,672"},{"v":9298.290539029565,"d":"$9,298"},{"$f":"(IF(A677=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A677>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),\nIF( A677>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,\nIF(A677>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D603+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E603,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A677>=$B$326,A677<=$B$327,MOD((A677-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$334,A677<=$B$335,MOD((A677-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$310,A677<=$B$311,MOD((A677-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0)\n+IFERROR(IF(AND(A677>=$B$318,A677<=$B$319,MOD((A677-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D603:E603))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C603))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I603:J603)-SUM(D603:E603)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H603-C603)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A677=\"N/A\",A677<D$484,A677>E$484),0,\nB$484*(1+C$484)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$485,A677>E$485),0,B$485*(1+C$485)^(B677-1))\n+IF(OR(A677=\"N/A\",A677<D$486,A677>E$486),0,B$486*(1+C$486)^(B677-1))),0)\n\n))*Q677","v":{"v":609.8678836552731,"d":"$610"}},0,0,0,{"v":413952.0362696803,"d":"$413,952"},0,{"v":413952.0362696803,"d":"$413,952"},{"$f":"IF(A677=\"N/A\",0,VLOOKUP(A677,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5430335901239018,"d":"0.54"}},{"$f":"IF(A677=\"N/A\", 0,VLOOKUP(A677,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6729713331080578,"d":"0.67"}}]
[2043,14,0,{"$f":"(IF($A678=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A678>=$C$466, $A678<=$C$467)),\n($C604+(0.5*($H604-$C604)))*$C$85*$C$91*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+($D604+(0.5*($I604-$D604)))*$C$93*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60))\n+(($E604+(0.5*($J604-$E604)))*$C$94+($E604+(0.5*($J604-$E604)))*$C$91*$C$95)*365*IF($A678=$C$466,$D$466/60,IF($A678=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B678+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A678=\"N/A\",0,\nIF(A678>=$C$304,$D$304*$C$68/$C$69*(($C$93*D604)+($C$91*$C$85*C604)+($C$91*$C$95*E604+E604*$C$94))+IFERROR($D$304*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),\nIF(A678>=$C$300,($D$300*$C$68/$C$69*(($C$93*D604))+($E$300*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$299,($D$299*$C$68/$C$69*(($C$93*D604))+($E$299*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))),\nIF(A678>=$C$298,($D$298*$C$68/$C$69*(($C$93*D604))+($E$298*($C$68/$C$69)*($C$91*$C$95*E604+E604*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$329*$B$330*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$337*$B$338*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$313*$B$314*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D604)+($C$85*$C$91*C604)+($C$94*E604+$C$91*$C$95*E604))\n+IFERROR($B$321*$B$322*(F604*$C$70/Defaults!$B$258*$C$92+G604*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E604,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C604))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I604:J604)-SUM(D604:E604))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H604-C604))))\n\n))*Q678)","v":{"v":120308.53885095177,"d":"$120,309"}},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I604:J604)-SUM(D604:E604))+(Defaults!$B$59*0.5*$C$72*(H604-C604)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D604+$E$300*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D604+$E$299*$C$68*(Defaults!$B$60)*E604,\nIF(A678>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D604+$E$298*$C$68*(Defaults!$B$60)*E604,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D604:E604))+((Defaults!$B$59)*C604))),0),0),0)))*Q678","v":{"v":213164.12252786086,"d":"$213,164"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A678=\"N/A\",0,(\n(($B$355+($D$355*($B678-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B678-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B678-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B678-1)))*(($B$386-$C$386)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B678-1)))*(($B$387-$C$387)*(SUM(C604:E604)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C604*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C604*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D604*$C$93)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E604*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E604*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F604*$C$92/Defaults!$B$258+$G604*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L643*$E604)\n\n))*Q678\n\n+(IF(A678=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F643*$C604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J643*$D604)\n\n+(((($B$355+($D$355*($B678-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B678-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B678-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J643*$E604))\n\n))*R678,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A678=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K604-F604)*Defaults!$C$254*Defaults!$C$250)\n+((L604-G604)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F604*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K604-F604)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F604*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K604-F604)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F604*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K604-F604)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F604*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K604-F604)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F604*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K604-F604)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F604*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K604-F604)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G604*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G604*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G604*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G604*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L604-G604)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G604*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L604-G604)*$C$526*365*0.5,0))),0)*Q678","v":0},{"v":63872.62019394218,"d":"$63,873"},{"v":9109.808599113898,"d":"$9,110"},{"$f":"(IF(A678=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A678>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),\nIF( A678>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,\nIF(A678>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D604+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E604,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A678>=$B$326,A678<=$B$327,MOD((A678-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$334,A678<=$B$335,MOD((A678-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$310,A678<=$B$311,MOD((A678-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0)\n+IFERROR(IF(AND(A678>=$B$318,A678<=$B$319,MOD((A678-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D604:E604))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C604))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I604:J604)-SUM(D604:E604)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H604-C604)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A678=\"N/A\",A678<D$484,A678>E$484),0,\nB$484*(1+C$484)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$485,A678>E$485),0,B$485*(1+C$485)^(B678-1))\n+IF(OR(A678=\"N/A\",A678<D$486,A678>E$486),0,B$486*(1+C$486)^(B678-1))),0)\n\n))*Q678","v":{"v":597.5054949644584,"d":"$598"}},0,0,0,{"v":407052.59566683316,"d":"$407,053"},0,{"v":407052.59566683316,"d":"$407,053"},{"$f":"IF(A678=\"N/A\",0,VLOOKUP(A678,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5267057130202734,"d":"0.53"}},{"$f":"IF(A678=\"N/A\", 0,VLOOKUP(A678,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6597758167726057,"d":"0.66"}}]
[2044,15,0,{"$f":"(IF($A679=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A679>=$C$466, $A679<=$C$467)),\n($C605+(0.5*($H605-$C605)))*$C$85*$C$91*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+($D605+(0.5*($I605-$D605)))*$C$93*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60))\n+(($E605+(0.5*($J605-$E605)))*$C$94+($E605+(0.5*($J605-$E605)))*$C$91*$C$95)*365*IF($A679=$C$466,$D$466/60,IF($A679=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B679+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A679=\"N/A\",0,\nIF(A679>=$C$304,$D$304*$C$68/$C$69*(($C$93*D605)+($C$91*$C$85*C605)+($C$91*$C$95*E605+E605*$C$94))+IFERROR($D$304*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),\nIF(A679>=$C$300,($D$300*$C$68/$C$69*(($C$93*D605))+($E$300*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$299,($D$299*$C$68/$C$69*(($C$93*D605))+($E$299*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))),\nIF(A679>=$C$298,($D$298*$C$68/$C$69*(($C$93*D605))+($E$298*($C$68/$C$69)*($C$91*$C$95*E605+E605*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$329*$B$330*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$337*$B$338*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$313*$B$314*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D605)+($C$85*$C$91*C605)+($C$94*E605+$C$91*$C$95*E605))\n+IFERROR($B$321*$B$322*(F605*$C$70/Defaults!$B$258*$C$92+G605*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E605,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C605))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I605:J605)-SUM(D605:E605))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H605-C605))))\n\n))*Q679)","v":{"v":2417397.66604704,"d":"$2,417,398"}},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I605:J605)-SUM(D605:E605))+(Defaults!$B$59*0.5*$C$72*(H605-C605)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D605+$E$300*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D605+$E$299*$C$68*(Defaults!$B$60)*E605,\nIF(A679>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D605+$E$298*$C$68*(Defaults!$B$60)*E605,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D605:E605))+((Defaults!$B$59)*C605))),0),0),0)))*Q679","v":{"v":2077106.3098826269,"d":"$2,077,106"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A679=\"N/A\",0,(\n(($B$355+($D$355*($B679-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B679-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B679-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B679-1)))*(($B$386-$C$386)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B679-1)))*(($B$387-$C$387)*(SUM(C605:E605)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C605*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C605*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D605*$C$93)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E605*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E605*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F605*$C$92/Defaults!$B$258+$G605*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L644*$E605)\n\n))*Q679\n\n+(IF(A679=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F644*$C605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J644*$D605)\n\n+(((($B$355+($D$355*($B679-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B679-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B679-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J644*$E605))\n\n))*R679,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A679=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K605-F605)*Defaults!$C$254*Defaults!$C$250)\n+((L605-G605)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F605*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K605-F605)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F605*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K605-F605)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F605*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K605-F605)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F605*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K605-F605)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F605*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K605-F605)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F605*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K605-F605)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G605*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G605*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G605*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G605*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L605-G605)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G605*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L605-G605)*$C$526*365*0.5,0))),0)*Q679","v":0},{"v":434871.62252295745,"d":"$434,872"},{"v":31808.675126273123,"d":"$31,809"},{"$f":"(IF(A679=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A679>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),\nIF( A679>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,\nIF(A679>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D605+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E605,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A679>=$B$326,A679<=$B$327,MOD((A679-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$334,A679<=$B$335,MOD((A679-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$310,A679<=$B$311,MOD((A679-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0)\n+IFERROR(IF(AND(A679>=$B$318,A679<=$B$319,MOD((A679-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D605:E605))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C605))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I605:J605)-SUM(D605:E605)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H605-C605)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A679=\"N/A\",A679<D$484,A679>E$484),0,\nB$484*(1+C$484)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$485,A679>E$485),0,B$485*(1+C$485)^(B679-1))\n+IF(OR(A679=\"N/A\",A679<D$486,A679>E$486),0,B$486*(1+C$486)^(B679-1))),0)\n\n))*Q679","v":{"v":1808.9248442647338,"d":"$1,809"}},0,0,0,{"v":4962993.198423162,"d":"$4,962,993"},0,{"v":4962993.198423162,"d":"$4,962,993"},{"$f":"IF(A679=\"N/A\",0,VLOOKUP(A679,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.5108687808150082,"d":"0.51"}},{"$f":"IF(A679=\"N/A\", 0,VLOOKUP(A679,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6468390360515741,"d":"0.65"}}]
[2045,16,0,{"$f":"(IF($A680=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A680>=$C$466, $A680<=$C$467)),\n($C606+(0.5*($H606-$C606)))*$C$85*$C$91*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+($D606+(0.5*($I606-$D606)))*$C$93*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60))\n+(($E606+(0.5*($J606-$E606)))*$C$94+($E606+(0.5*($J606-$E606)))*$C$91*$C$95)*365*IF($A680=$C$466,$D$466/60,IF($A680=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B680+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A680=\"N/A\",0,\nIF(A680>=$C$304,$D$304*$C$68/$C$69*(($C$93*D606)+($C$91*$C$85*C606)+($C$91*$C$95*E606+E606*$C$94))+IFERROR($D$304*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),\nIF(A680>=$C$300,($D$300*$C$68/$C$69*(($C$93*D606))+($E$300*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$299,($D$299*$C$68/$C$69*(($C$93*D606))+($E$299*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))),\nIF(A680>=$C$298,($D$298*$C$68/$C$69*(($C$93*D606))+($E$298*($C$68/$C$69)*($C$91*$C$95*E606+E606*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$329*$B$330*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$337*$B$338*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$313*$B$314*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D606)+($C$85*$C$91*C606)+($C$94*E606+$C$91*$C$95*E606))\n+IFERROR($B$321*$B$322*(F606*$C$70/Defaults!$B$258*$C$92+G606*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E606,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C606))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I606:J606)-SUM(D606:E606))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H606-C606))))\n\n))*Q680)","v":{"v":2368118.281170833,"d":"$2,368,118"}},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I606:J606)-SUM(D606:E606))+(Defaults!$B$59*0.5*$C$72*(H606-C606)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D606+$E$300*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D606+$E$299*$C$68*(Defaults!$B$60)*E606,\nIF(A680>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D606+$E$298*$C$68*(Defaults!$B$60)*E606,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D606:E606))+((Defaults!$B$59)*C606))),0),0),0)))*Q680","v":{"v":2034744.9654504617,"d":"$2,034,745"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A680=\"N/A\",0,(\n(($B$355+($D$355*($B680-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B680-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B680-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B680-1)))*(($B$386-$C$386)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B680-1)))*(($B$387-$C$387)*(SUM(C606:E606)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C606*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C606*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D606*$C$93)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E606*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E606*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F606*$C$92/Defaults!$B$258+$G606*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L645*$E606)\n\n))*Q680\n\n+(IF(A680=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F645*$C606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J645*$D606)\n\n+(((($B$355+($D$355*($B680-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B680-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B680-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J645*$E606))\n\n))*R680,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A680=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K606-F606)*Defaults!$C$254*Defaults!$C$250)\n+((L606-G606)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F606*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K606-F606)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F606*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K606-F606)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F606*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K606-F606)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F606*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K606-F606)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F606*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K606-F606)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F606*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K606-F606)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G606*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G606*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G606*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G606*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L606-G606)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G606*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L606-G606)*$C$526*365*0.5,0))),0)*Q680","v":0},{"v":436026.5252477681,"d":"$436,027"},{"v":31158.949794369837,"d":"$31,159"},{"$f":"(IF(A680=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A680>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),\nIF( A680>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,\nIF(A680>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D606+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E606,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A680>=$B$326,A680<=$B$327,MOD((A680-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$334,A680<=$B$335,MOD((A680-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$310,A680<=$B$311,MOD((A680-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0)\n+IFERROR(IF(AND(A680>=$B$318,A680<=$B$319,MOD((A680-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D606:E606))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C606))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I606:J606)-SUM(D606:E606)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H606-C606)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A680=\"N/A\",A680<D$484,A680>E$484),0,\nB$484*(1+C$484)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$485,A680>E$485),0,B$485*(1+C$485)^(B680-1))\n+IF(OR(A680=\"N/A\",A680<D$486,A680>E$486),0,B$486*(1+C$486)^(B680-1))),0)\n\n))*Q680","v":{"v":1771.961992727731,"d":"$1,772"}},0,0,0,{"v":4871820.683656161,"d":"$4,871,821"},0,{"v":4871820.683656161,"d":"$4,871,821"},{"$f":"IF(A680=\"N/A\",0,VLOOKUP(A680,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4955080318283299,"d":"0.50"}},{"$f":"IF(A680=\"N/A\", 0,VLOOKUP(A680,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6341559176976218,"d":"0.63"}}]
[2046,17,0,{"$f":"(IF($A681=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A681>=$C$466, $A681<=$C$467)),\n($C607+(0.5*($H607-$C607)))*$C$85*$C$91*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+($D607+(0.5*($I607-$D607)))*$C$93*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60))\n+(($E607+(0.5*($J607-$E607)))*$C$94+($E607+(0.5*($J607-$E607)))*$C$91*$C$95)*365*IF($A681=$C$466,$D$466/60,IF($A681=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B681+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A681=\"N/A\",0,\nIF(A681>=$C$304,$D$304*$C$68/$C$69*(($C$93*D607)+($C$91*$C$85*C607)+($C$91*$C$95*E607+E607*$C$94))+IFERROR($D$304*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),\nIF(A681>=$C$300,($D$300*$C$68/$C$69*(($C$93*D607))+($E$300*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$299,($D$299*$C$68/$C$69*(($C$93*D607))+($E$299*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))),\nIF(A681>=$C$298,($D$298*$C$68/$C$69*(($C$93*D607))+($E$298*($C$68/$C$69)*($C$91*$C$95*E607+E607*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$329*$B$330*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$337*$B$338*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$313*$B$314*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D607)+($C$85*$C$91*C607)+($C$94*E607+$C$91*$C$95*E607))\n+IFERROR($B$321*$B$322*(F607*$C$70/Defaults!$B$258*$C$92+G607*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E607,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C607))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I607:J607)-SUM(D607:E607))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H607-C607))))\n\n))*Q681)","v":{"v":2319616.834227427,"d":"$2,319,617"}},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I607:J607)-SUM(D607:E607))+(Defaults!$B$59*0.5*$C$72*(H607-C607)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D607+$E$300*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D607+$E$299*$C$68*(Defaults!$B$60)*E607,\nIF(A681>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D607+$E$298*$C$68*(Defaults!$B$60)*E607,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D607:E607))+((Defaults!$B$59)*C607))),0),0),0)))*Q681","v":{"v":1993053.1871594787,"d":"$1,993,053"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A681=\"N/A\",0,(\n(($B$355+($D$355*($B681-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B681-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B681-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B681-1)))*(($B$386-$C$386)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B681-1)))*(($B$387-$C$387)*(SUM(C607:E607)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C607*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C607*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D607*$C$93)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E607*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E607*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F607*$C$92/Defaults!$B$258+$G607*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L646*$E607)\n\n))*Q681\n\n+(IF(A681=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F646*$C607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J646*$D607)\n\n+(((($B$355+($D$355*($B681-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B681-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B681-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J646*$E607))\n\n))*R681,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A681=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K607-F607)*Defaults!$C$254*Defaults!$C$250)\n+((L607-G607)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F607*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K607-F607)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F607*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K607-F607)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F607*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K607-F607)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F607*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K607-F607)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F607*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K607-F607)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F607*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K607-F607)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G607*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G607*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G607*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G607*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L607-G607)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G607*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L607-G607)*$C$526*365*0.5,0))),0)*Q681","v":0},{"v":438418.9009092795,"d":"$438,419"},{"v":30519.538675188913,"d":"$30,520"},{"$f":"(IF(A681=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A681>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),\nIF( A681>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,\nIF(A681>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D607+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E607,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A681>=$B$326,A681<=$B$327,MOD((A681-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$334,A681<=$B$335,MOD((A681-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$310,A681<=$B$311,MOD((A681-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0)\n+IFERROR(IF(AND(A681>=$B$318,A681<=$B$319,MOD((A681-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D607:E607))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C607))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I607:J607)-SUM(D607:E607)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H607-C607)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A681=\"N/A\",A681<D$484,A681>E$484),0,\nB$484*(1+C$484)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$485,A681>E$485),0,B$485*(1+C$485)^(B681-1))\n+IF(OR(A681=\"N/A\",A681<D$486,A681>E$486),0,B$486*(1+C$486)^(B681-1))),0)\n\n))*Q681","v":{"v":1735.5865217443047,"d":"$1,736"}},0,0,0,{"v":4783344.047493119,"d":"$4,783,344"},0,{"v":4783344.047493119,"d":"$4,783,344"},{"$f":"IF(A681=\"N/A\",0,VLOOKUP(A681,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4806091482331038,"d":"0.48"}},{"$f":"IF(A681=\"N/A\", 0,VLOOKUP(A681,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6217214879388449,"d":"0.62"}}]
[2047,18,0,{"$f":"(IF($A682=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A682>=$C$466, $A682<=$C$467)),\n($C608+(0.5*($H608-$C608)))*$C$85*$C$91*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+($D608+(0.5*($I608-$D608)))*$C$93*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60))\n+(($E608+(0.5*($J608-$E608)))*$C$94+($E608+(0.5*($J608-$E608)))*$C$91*$C$95)*365*IF($A682=$C$466,$D$466/60,IF($A682=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B682+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A682=\"N/A\",0,\nIF(A682>=$C$304,$D$304*$C$68/$C$69*(($C$93*D608)+($C$91*$C$85*C608)+($C$91*$C$95*E608+E608*$C$94))+IFERROR($D$304*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),\nIF(A682>=$C$300,($D$300*$C$68/$C$69*(($C$93*D608))+($E$300*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$299,($D$299*$C$68/$C$69*(($C$93*D608))+($E$299*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))),\nIF(A682>=$C$298,($D$298*$C$68/$C$69*(($C$93*D608))+($E$298*($C$68/$C$69)*($C$91*$C$95*E608+E608*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$329*$B$330*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$337*$B$338*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$313*$B$314*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D608)+($C$85*$C$91*C608)+($C$94*E608+$C$91*$C$95*E608))\n+IFERROR($B$321*$B$322*(F608*$C$70/Defaults!$B$258*$C$92+G608*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E608,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C608))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I608:J608)-SUM(D608:E608))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H608-C608))))\n\n))*Q682)","v":{"v":2271891.0957279895,"d":"$2,271,891"}},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I608:J608)-SUM(D608:E608))+(Defaults!$B$59*0.5*$C$72*(H608-C608)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D608+$E$300*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D608+$E$299*$C$68*(Defaults!$B$60)*E608,\nIF(A682>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D608+$E$298*$C$68*(Defaults!$B$60)*E608,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D608:E608))+((Defaults!$B$59)*C608))),0),0),0)))*Q682","v":{"v":1952029.0080937897,"d":"$1,952,029"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A682=\"N/A\",0,(\n(($B$355+($D$355*($B682-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B682-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B682-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B682-1)))*(($B$386-$C$386)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B682-1)))*(($B$387-$C$387)*(SUM(C608:E608)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C608*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C608*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D608*$C$93)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E608*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E608*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F608*$C$92/Defaults!$B$258+$G608*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L647*$E608)\n\n))*Q682\n\n+(IF(A682=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F647*$C608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J647*$D608)\n\n+(((($B$355+($D$355*($B682-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B682-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B682-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J647*$E608))\n\n))*R682,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A682=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K608-F608)*Defaults!$C$254*Defaults!$C$250)\n+((L608-G608)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F608*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K608-F608)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F608*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K608-F608)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F608*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K608-F608)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F608*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K608-F608)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F608*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K608-F608)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F608*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K608-F608)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G608*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G608*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G608*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G608*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L608-G608)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G608*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L608-G608)*$C$526*365*0.5,0))),0)*Q682","v":0},{"v":440678.63605576317,"d":"$440,679"},{"v":29890.40891798449,"d":"$29,890"},{"$f":"(IF(A682=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A682>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),\nIF( A682>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,\nIF(A682>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D608+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E608,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A682>=$B$326,A682<=$B$327,MOD((A682-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$334,A682<=$B$335,MOD((A682-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$310,A682<=$B$311,MOD((A682-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0)\n+IFERROR(IF(AND(A682>=$B$318,A682<=$B$319,MOD((A682-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D608:E608))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C608))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I608:J608)-SUM(D608:E608)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H608-C608)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A682=\"N/A\",A682<D$484,A682>E$484),0,\nB$484*(1+C$484)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$485,A682>E$485),0,B$485*(1+C$485)^(B682-1))\n+IF(OR(A682=\"N/A\",A682<D$486,A682>E$486),0,B$486*(1+C$486)^(B682-1))),0)\n\n))*Q682","v":{"v":1699.796526033434,"d":"$1,700"}},0,0,0,{"v":4696188.94532156,"d":"$4,696,189"},0,{"v":4696188.94532156,"d":"$4,696,189"},{"$f":"IF(A682=\"N/A\",0,VLOOKUP(A682,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.46615824270912104,"d":"0.47"}},{"$f":"IF(A682=\"N/A\", 0,VLOOKUP(A682,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.6095308705282794,"d":"0.61"}}]
[2048,19,0,{"$f":"(IF($A683=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A683>=$C$466, $A683<=$C$467)),\n($C609+(0.5*($H609-$C609)))*$C$85*$C$91*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+($D609+(0.5*($I609-$D609)))*$C$93*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60))\n+(($E609+(0.5*($J609-$E609)))*$C$94+($E609+(0.5*($J609-$E609)))*$C$91*$C$95)*365*IF($A683=$C$466,$D$466/60,IF($A683=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B683+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A683=\"N/A\",0,\nIF(A683>=$C$304,$D$304*$C$68/$C$69*(($C$93*D609)+($C$91*$C$85*C609)+($C$91*$C$95*E609+E609*$C$94))+IFERROR($D$304*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),\nIF(A683>=$C$300,($D$300*$C$68/$C$69*(($C$93*D609))+($E$300*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$299,($D$299*$C$68/$C$69*(($C$93*D609))+($E$299*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))),\nIF(A683>=$C$298,($D$298*$C$68/$C$69*(($C$93*D609))+($E$298*($C$68/$C$69)*($C$91*$C$95*E609+E609*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$329*$B$330*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$337*$B$338*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$313*$B$314*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D609)+($C$85*$C$91*C609)+($C$94*E609+$C$91*$C$95*E609))\n+IFERROR($B$321*$B$322*(F609*$C$70/Defaults!$B$258*$C$92+G609*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E609,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C609))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I609:J609)-SUM(D609:E609))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H609-C609))))\n\n))*Q683)","v":{"v":2224938.2669389457,"d":"$2,224,938"}},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I609:J609)-SUM(D609:E609))+(Defaults!$B$59*0.5*$C$72*(H609-C609)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D609+$E$300*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D609+$E$299*$C$68*(Defaults!$B$60)*E609,\nIF(A683>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D609+$E$298*$C$68*(Defaults!$B$60)*E609,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D609:E609))+((Defaults!$B$59)*C609))),0),0),0)))*Q683","v":{"v":1911669.9742793154,"d":"$1,911,670"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A683=\"N/A\",0,(\n(($B$355+($D$355*($B683-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B683-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B683-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B683-1)))*(($B$386-$C$386)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B683-1)))*(($B$387-$C$387)*(SUM(C609:E609)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C609*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C609*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D609*$C$93)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E609*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E609*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F609*$C$92/Defaults!$B$258+$G609*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L648*$E609)\n\n))*Q683\n\n+(IF(A683=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F648*$C609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J648*$D609)\n\n+(((($B$355+($D$355*($B683-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B683-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B683-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J648*$E609))\n\n))*R683,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A683=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K609-F609)*Defaults!$C$254*Defaults!$C$250)\n+((L609-G609)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F609*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K609-F609)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F609*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K609-F609)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F609*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K609-F609)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F609*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K609-F609)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F609*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K609-F609)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F609*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K609-F609)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G609*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G609*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G609*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G609*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L609-G609)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G609*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L609-G609)*$C$526*365*0.5,0))),0)*Q683","v":0},{"v":442807.4866780316,"d":"$442,807"},{"v":29271.52032266009,"d":"$29,272"},{"$f":"(IF(A683=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A683>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),\nIF( A683>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,\nIF(A683>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D609+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E609,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A683>=$B$326,A683<=$B$327,MOD((A683-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$334,A683<=$B$335,MOD((A683-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$310,A683<=$B$311,MOD((A683-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0)\n+IFERROR(IF(AND(A683>=$B$318,A683<=$B$319,MOD((A683-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D609:E609))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C609))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I609:J609)-SUM(D609:E609)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H609-C609)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A683=\"N/A\",A683<D$484,A683>E$484),0,\nB$484*(1+C$484)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$485,A683>E$485),0,B$485*(1+C$485)^(B683-1))\n+IF(OR(A683=\"N/A\",A683<D$486,A683>E$486),0,B$486*(1+C$486)^(B683-1))),0)\n\n))*Q683","v":{"v":1664.5896838516528,"d":"$1,665"}},0,0,0,{"v":4610351.837902804,"d":"$4,610,352"},0,{"v":4610351.837902804,"d":"$4,610,352"},{"$f":"IF(A683=\"N/A\",0,VLOOKUP(A683,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4521418454986626,"d":"0.45"}},{"$f":"IF(A683=\"N/A\", 0,VLOOKUP(A683,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5975792848316464,"d":"0.60"}}]
[2049,20,0,{"$f":"(IF($A684=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A684>=$C$466, $A684<=$C$467)),\n($C610+(0.5*($H610-$C610)))*$C$85*$C$91*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+($D610+(0.5*($I610-$D610)))*$C$93*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60))\n+(($E610+(0.5*($J610-$E610)))*$C$94+($E610+(0.5*($J610-$E610)))*$C$91*$C$95)*365*IF($A684=$C$466,$D$466/60,IF($A684=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B684+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A684=\"N/A\",0,\nIF(A684>=$C$304,$D$304*$C$68/$C$69*(($C$93*D610)+($C$91*$C$85*C610)+($C$91*$C$95*E610+E610*$C$94))+IFERROR($D$304*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),\nIF(A684>=$C$300,($D$300*$C$68/$C$69*(($C$93*D610))+($E$300*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$299,($D$299*$C$68/$C$69*(($C$93*D610))+($E$299*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))),\nIF(A684>=$C$298,($D$298*$C$68/$C$69*(($C$93*D610))+($E$298*($C$68/$C$69)*($C$91*$C$95*E610+E610*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$329*$B$330*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$337*$B$338*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$313*$B$314*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D610)+($C$85*$C$91*C610)+($C$94*E610+$C$91*$C$95*E610))\n+IFERROR($B$321*$B$322*(F610*$C$70/Defaults!$B$258*$C$92+G610*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E610,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C610))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I610:J610)-SUM(D610:E610))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H610-C610))))\n\n))*Q684)","v":{"v":2178755.0161295813,"d":"$2,178,755"}},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I610:J610)-SUM(D610:E610))+(Defaults!$B$59*0.5*$C$72*(H610-C610)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D610+$E$300*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D610+$E$299*$C$68*(Defaults!$B$60)*E610,\nIF(A684>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D610+$E$298*$C$68*(Defaults!$B$60)*E610,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D610:E610))+((Defaults!$B$59)*C610))),0),0),0)))*Q684","v":{"v":1871973.1757516584,"d":"$1,871,973"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A684=\"N/A\",0,(\n(($B$355+($D$355*($B684-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B684-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B684-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B684-1)))*(($B$386-$C$386)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B684-1)))*(($B$387-$C$387)*(SUM(C610:E610)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C610*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C610*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D610*$C$93)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E610*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E610*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F610*$C$92/Defaults!$B$258+$G610*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L649*$E610)\n\n))*Q684\n\n+(IF(A684=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F649*$C610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J649*$D610)\n\n+(((($B$355+($D$355*($B684-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B684-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B684-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J649*$E610))\n\n))*R684,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A684=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K610-F610)*Defaults!$C$254*Defaults!$C$250)\n+((L610-G610)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F610*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K610-F610)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F610*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K610-F610)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F610*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K610-F610)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F610*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K610-F610)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F610*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K610-F610)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F610*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K610-F610)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G610*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G610*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G610*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G610*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L610-G610)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G610*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L610-G610)*$C$526*365*0.5,0))),0)*Q684","v":0},{"v":443502.8203662145,"d":"$443,503"},{"v":28662.82581142734,"d":"$28,663"},{"$f":"(IF(A684=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A684>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),\nIF( A684>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,\nIF(A684>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D610+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E610,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A684>=$B$326,A684<=$B$327,MOD((A684-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$334,A684<=$B$335,MOD((A684-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$310,A684<=$B$311,MOD((A684-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0)\n+IFERROR(IF(AND(A684>=$B$318,A684<=$B$319,MOD((A684-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D610:E610))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C610))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I610:J610)-SUM(D610:E610)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H610-C610)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A684=\"N/A\",A684<D$484,A684>E$484),0,\nB$484*(1+C$484)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$485,A684>E$485),0,B$485*(1+C$485)^(B684-1))\n+IF(OR(A684=\"N/A\",A684<D$486,A684>E$486),0,B$486*(1+C$486)^(B684-1))),0)\n\n))*Q684","v":{"v":1629.9632837598683,"d":"$1,630"}},0,0,0,{"v":4524523.801342641,"d":"$4,524,524"},0,{"v":4524523.801342641,"d":"$4,524,524"},{"$f":"IF(A684=\"N/A\",0,VLOOKUP(A684,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4385468918512731,"d":"0.44"}},{"$f":"IF(A684=\"N/A\", 0,VLOOKUP(A684,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5858620439525946,"d":"0.59"}}]
[2050,21,0,{"$f":"(IF($A685=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A685>=$C$466, $A685<=$C$467)),\n($C611+(0.5*($H611-$C611)))*$C$85*$C$91*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+($D611+(0.5*($I611-$D611)))*$C$93*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60))\n+(($E611+(0.5*($J611-$E611)))*$C$94+($E611+(0.5*($J611-$E611)))*$C$91*$C$95)*365*IF($A685=$C$466,$D$466/60,IF($A685=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B685+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A685=\"N/A\",0,\nIF(A685>=$C$304,$D$304*$C$68/$C$69*(($C$93*D611)+($C$91*$C$85*C611)+($C$91*$C$95*E611+E611*$C$94))+IFERROR($D$304*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),\nIF(A685>=$C$300,($D$300*$C$68/$C$69*(($C$93*D611))+($E$300*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$299,($D$299*$C$68/$C$69*(($C$93*D611))+($E$299*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))),\nIF(A685>=$C$298,($D$298*$C$68/$C$69*(($C$93*D611))+($E$298*($C$68/$C$69)*($C$91*$C$95*E611+E611*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$329*$B$330*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$337*$B$338*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$313*$B$314*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D611)+($C$85*$C$91*C611)+($C$94*E611+$C$91*$C$95*E611))\n+IFERROR($B$321*$B$322*(F611*$C$70/Defaults!$B$258*$C$92+G611*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E611,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C611))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I611:J611)-SUM(D611:E611))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H611-C611))))\n\n))*Q685)","v":{"v":2133337.513154529,"d":"$2,133,338"}},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I611:J611)-SUM(D611:E611))+(Defaults!$B$59*0.5*$C$72*(H611-C611)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D611+$E$300*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D611+$E$299*$C$68*(Defaults!$B$60)*E611,\nIF(A685>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D611+$E$298*$C$68*(Defaults!$B$60)*E611,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D611:E611))+((Defaults!$B$59)*C611))),0),0),0)))*Q685","v":{"v":1832935.2761960265,"d":"$1,832,935"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A685=\"N/A\",0,(\n(($B$355+($D$355*($B685-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B685-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B685-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B685-1)))*(($B$386-$C$386)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B685-1)))*(($B$387-$C$387)*(SUM(C611:E611)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C611*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C611*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D611*$C$93)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E611*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E611*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F611*$C$92/Defaults!$B$258+$G611*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L650*$E611)\n\n))*Q685\n\n+(IF(A685=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F650*$C611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J650*$D611)\n\n+(((($B$355+($D$355*($B685-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B685-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B685-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J650*$E611))\n\n))*R685,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A685=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K611-F611)*Defaults!$C$254*Defaults!$C$250)\n+((L611-G611)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F611*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K611-F611)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F611*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K611-F611)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F611*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K611-F611)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F611*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K611-F611)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F611*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K611-F611)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F611*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K611-F611)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G611*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G611*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G611*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G611*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L611-G611)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G611*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L611-G611)*$C$526*365*0.5,0))),0)*Q685","v":0},{"v":425157.80878092785,"d":"$425,158"},{"v":25993.620201319245,"d":"$25,994"},{"$f":"(IF(A685=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A685>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),\nIF( A685>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,\nIF(A685>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D611+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E611,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A685>=$B$326,A685<=$B$327,MOD((A685-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$334,A685<=$B$335,MOD((A685-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$310,A685<=$B$311,MOD((A685-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0)\n+IFERROR(IF(AND(A685>=$B$318,A685<=$B$319,MOD((A685-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D611:E611))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C611))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I611:J611)-SUM(D611:E611)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H611-C611)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A685=\"N/A\",A685<D$484,A685>E$484),0,\nB$484*(1+C$484)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$485,A685>E$485),0,B$485*(1+C$485)^(B685-1))\n+IF(OR(A685=\"N/A\",A685<D$486,A685>E$486),0,B$486*(1+C$486)^(B685-1))),0)\n\n))*Q685","v":{"v":1595.9142501570575,"d":"$1,596"}},0,0,0,{"v":4419020.13258296,"d":"$4,419,020"},0,{"v":4419020.13258296,"d":"$4,419,020"},{"$f":"IF(A685=\"N/A\",0,VLOOKUP(A685,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.4253607098460457,"d":"0.43"}},{"$f":"IF(A685=\"N/A\", 0,VLOOKUP(A685,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5743745528947004,"d":"0.57"}}]
[2051,22,0,{"$f":"(IF($A686=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A686>=$C$466, $A686<=$C$467)),\n($C612+(0.5*($H612-$C612)))*$C$85*$C$91*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+($D612+(0.5*($I612-$D612)))*$C$93*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60))\n+(($E612+(0.5*($J612-$E612)))*$C$94+($E612+(0.5*($J612-$E612)))*$C$91*$C$95)*365*IF($A686=$C$466,$D$466/60,IF($A686=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B686+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A686=\"N/A\",0,\nIF(A686>=$C$304,$D$304*$C$68/$C$69*(($C$93*D612)+($C$91*$C$85*C612)+($C$91*$C$95*E612+E612*$C$94))+IFERROR($D$304*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),\nIF(A686>=$C$300,($D$300*$C$68/$C$69*(($C$93*D612))+($E$300*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$299,($D$299*$C$68/$C$69*(($C$93*D612))+($E$299*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))),\nIF(A686>=$C$298,($D$298*$C$68/$C$69*(($C$93*D612))+($E$298*($C$68/$C$69)*($C$91*$C$95*E612+E612*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$329*$B$330*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$337*$B$338*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$313*$B$314*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D612)+($C$85*$C$91*C612)+($C$94*E612+$C$91*$C$95*E612))\n+IFERROR($B$321*$B$322*(F612*$C$70/Defaults!$B$258*$C$92+G612*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E612,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C612))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I612:J612)-SUM(D612:E612))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H612-C612))))\n\n))*Q686)","v":{"v":2088681.462438469,"d":"$2,088,681"}},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I612:J612)-SUM(D612:E612))+(Defaults!$B$59*0.5*$C$72*(H612-C612)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D612+$E$300*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D612+$E$299*$C$68*(Defaults!$B$60)*E612,\nIF(A686>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D612+$E$298*$C$68*(Defaults!$B$60)*E612,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D612:E612))+((Defaults!$B$59)*C612))),0),0),0)))*Q686","v":{"v":1794552.5412169856,"d":"$1,794,553"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A686=\"N/A\",0,(\n(($B$355+($D$355*($B686-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B686-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B686-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B686-1)))*(($B$386-$C$386)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B686-1)))*(($B$387-$C$387)*(SUM(C612:E612)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C612*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C612*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D612*$C$93)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E612*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E612*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F612*$C$92/Defaults!$B$258+$G612*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L651*$E612)\n\n))*Q686\n\n+(IF(A686=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F651*$C612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J651*$D612)\n\n+(((($B$355+($D$355*($B686-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B686-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B686-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J651*$E612))\n\n))*R686,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A686=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K612-F612)*Defaults!$C$254*Defaults!$C$250)\n+((L612-G612)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F612*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K612-F612)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F612*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K612-F612)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F612*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K612-F612)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F612*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K612-F612)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F612*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K612-F612)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F612*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K612-F612)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G612*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G612*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G612*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G612*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L612-G612)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G612*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L612-G612)*$C$526*365*0.5,0))),0)*Q686","v":0},{"v":425618.8324200629,"d":"$425,619"},{"v":25448.57152399734,"d":"$25,449"},{"$f":"(IF(A686=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A686>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),\nIF( A686>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,\nIF(A686>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D612+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E612,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A686>=$B$326,A686<=$B$327,MOD((A686-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$334,A686<=$B$335,MOD((A686-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$310,A686<=$B$311,MOD((A686-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0)\n+IFERROR(IF(AND(A686>=$B$318,A686<=$B$319,MOD((A686-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D612:E612))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C612))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I612:J612)-SUM(D612:E612)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H612-C612)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A686=\"N/A\",A686<D$484,A686>E$484),0,\nB$484*(1+C$484)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$485,A686>E$485),0,B$485*(1+C$485)^(B686-1))\n+IF(OR(A686=\"N/A\",A686<D$486,A686>E$486),0,B$486*(1+C$486)^(B686-1))),0)\n\n))*Q686","v":{"v":1562.4391676307825,"d":"$1,562"}},0,0,0,{"v":4335863.846767145,"d":"$4,335,864"},0,{"v":4335863.846767145,"d":"$4,335,864"},{"$f":"IF(A686=\"N/A\",0,VLOOKUP(A686,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.41257100858006374,"d":"0.41"}},{"$f":"IF(A686=\"N/A\", 0,VLOOKUP(A686,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5631123067595103,"d":"0.56"}}]
[2052,23,0,{"$f":"(IF($A687=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A687>=$C$466, $A687<=$C$467)),\n($C613+(0.5*($H613-$C613)))*$C$85*$C$91*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+($D613+(0.5*($I613-$D613)))*$C$93*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60))\n+(($E613+(0.5*($J613-$E613)))*$C$94+($E613+(0.5*($J613-$E613)))*$C$91*$C$95)*365*IF($A687=$C$466,$D$466/60,IF($A687=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B687+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A687=\"N/A\",0,\nIF(A687>=$C$304,$D$304*$C$68/$C$69*(($C$93*D613)+($C$91*$C$85*C613)+($C$91*$C$95*E613+E613*$C$94))+IFERROR($D$304*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),\nIF(A687>=$C$300,($D$300*$C$68/$C$69*(($C$93*D613))+($E$300*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$299,($D$299*$C$68/$C$69*(($C$93*D613))+($E$299*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))),\nIF(A687>=$C$298,($D$298*$C$68/$C$69*(($C$93*D613))+($E$298*($C$68/$C$69)*($C$91*$C$95*E613+E613*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$329*$B$330*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$337*$B$338*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$313*$B$314*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D613)+($C$85*$C$91*C613)+($C$94*E613+$C$91*$C$95*E613))\n+IFERROR($B$321*$B$322*(F613*$C$70/Defaults!$B$258*$C$92+G613*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E613,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C613))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I613:J613)-SUM(D613:E613))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H613-C613))))\n\n))*Q687)","v":{"v":2044782.1344278795,"d":"$2,044,782"}},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I613:J613)-SUM(D613:E613))+(Defaults!$B$59*0.5*$C$72*(H613-C613)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D613+$E$300*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D613+$E$299*$C$68*(Defaults!$B$60)*E613,\nIF(A687>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D613+$E$298*$C$68*(Defaults!$B$60)*E613,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D613:E613))+((Defaults!$B$59)*C613))),0),0),0)))*Q687","v":{"v":1756820.865293645,"d":"$1,756,821"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A687=\"N/A\",0,(\n(($B$355+($D$355*($B687-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B687-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B687-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B687-1)))*(($B$386-$C$386)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B687-1)))*(($B$387-$C$387)*(SUM(C613:E613)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C613*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C613*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D613*$C$93)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E613*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E613*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F613*$C$92/Defaults!$B$258+$G613*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L652*$E613)\n\n))*Q687\n\n+(IF(A687=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F652*$C613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J652*$D613)\n\n+(((($B$355+($D$355*($B687-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B687-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B687-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J652*$E613))\n\n))*R687,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A687=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K613-F613)*Defaults!$C$254*Defaults!$C$250)\n+((L613-G613)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F613*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K613-F613)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F613*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K613-F613)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F613*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K613-F613)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F613*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K613-F613)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F613*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K613-F613)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F613*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K613-F613)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G613*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G613*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G613*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G613*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L613-G613)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G613*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L613-G613)*$C$526*365*0.5,0))),0)*Q687","v":0},{"v":425987.41761310986,"d":"$425,987"},{"v":24912.79951114223,"d":"$24,913"},{"$f":"(IF(A687=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A687>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),\nIF( A687>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,\nIF(A687>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D613+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E613,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A687>=$B$326,A687<=$B$327,MOD((A687-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$334,A687<=$B$335,MOD((A687-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$310,A687<=$B$311,MOD((A687-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0)\n+IFERROR(IF(AND(A687>=$B$318,A687<=$B$319,MOD((A687-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D613:E613))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C613))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I613:J613)-SUM(D613:E613)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H613-C613)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A687=\"N/A\",A687<D$484,A687>E$484),0,\nB$484*(1+C$484)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$485,A687>E$485),0,B$485*(1+C$485)^(B687-1))\n+IF(OR(A687=\"N/A\",A687<D$486,A687>E$486),0,B$486*(1+C$486)^(B687-1))),0)\n\n))*Q687","v":{"v":1529.5343041726046,"d":"$1,530"}},0,0,0,{"v":4254032.751149949,"d":"$4,254,033"},0,{"v":4254032.751149949,"d":"$4,254,033"},{"$f":"IF(A687=\"N/A\",0,VLOOKUP(A687,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.400165866711992,"d":"0.40"}},{"$f":"IF(A687=\"N/A\", 0,VLOOKUP(A687,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.552070888979912,"d":"0.55"}}]
[2053,24,0,{"$f":"(IF($A688=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A688>=$C$466, $A688<=$C$467)),\n($C614+(0.5*($H614-$C614)))*$C$85*$C$91*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+($D614+(0.5*($I614-$D614)))*$C$93*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60))\n+(($E614+(0.5*($J614-$E614)))*$C$94+($E614+(0.5*($J614-$E614)))*$C$91*$C$95)*365*IF($A688=$C$466,$D$466/60,IF($A688=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B688+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A688=\"N/A\",0,\nIF(A688>=$C$304,$D$304*$C$68/$C$69*(($C$93*D614)+($C$91*$C$85*C614)+($C$91*$C$95*E614+E614*$C$94))+IFERROR($D$304*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),\nIF(A688>=$C$300,($D$300*$C$68/$C$69*(($C$93*D614))+($E$300*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$299,($D$299*$C$68/$C$69*(($C$93*D614))+($E$299*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))),\nIF(A688>=$C$298,($D$298*$C$68/$C$69*(($C$93*D614))+($E$298*($C$68/$C$69)*($C$91*$C$95*E614+E614*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$329*$B$330*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$337*$B$338*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$313*$B$314*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D614)+($C$85*$C$91*C614)+($C$94*E614+$C$91*$C$95*E614))\n+IFERROR($B$321*$B$322*(F614*$C$70/Defaults!$B$258*$C$92+G614*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E614,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C614))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I614:J614)-SUM(D614:E614))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H614-C614))))\n\n))*Q688)","v":{"v":2001634.3955721988,"d":"$2,001,634"}},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I614:J614)-SUM(D614:E614))+(Defaults!$B$59*0.5*$C$72*(H614-C614)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D614+$E$300*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D614+$E$299*$C$68*(Defaults!$B$60)*E614,\nIF(A688>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D614+$E$298*$C$68*(Defaults!$B$60)*E614,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D614:E614))+((Defaults!$B$59)*C614))),0),0),0)))*Q688","v":{"v":1719735.797473764,"d":"$1,719,736"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A688=\"N/A\",0,(\n(($B$355+($D$355*($B688-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B688-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B688-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B688-1)))*(($B$386-$C$386)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B688-1)))*(($B$387-$C$387)*(SUM(C614:E614)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C614*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C614*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D614*$C$93)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E614*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E614*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F614*$C$92/Defaults!$B$258+$G614*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L653*$E614)\n\n))*Q688\n\n+(IF(A688=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F653*$C614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J653*$D614)\n\n+(((($B$355+($D$355*($B688-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B688-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B688-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J653*$E614))\n\n))*R688,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A688=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K614-F614)*Defaults!$C$254*Defaults!$C$250)\n+((L614-G614)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F614*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K614-F614)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F614*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K614-F614)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F614*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K614-F614)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F614*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K614-F614)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F614*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K614-F614)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F614*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K614-F614)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G614*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G614*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G614*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G614*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L614-G614)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G614*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L614-G614)*$C$526*365*0.5,0))),0)*Q688","v":0},{"v":426265.26508429466,"d":"$426,265"},{"v":24386.239069898103,"d":"$24,386"},{"$f":"(IF(A688=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A688>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),\nIF( A688>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,\nIF(A688>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D614+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E614,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A688>=$B$326,A688<=$B$327,MOD((A688-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$334,A688<=$B$335,MOD((A688-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$310,A688<=$B$311,MOD((A688-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0)\n+IFERROR(IF(AND(A688>=$B$318,A688<=$B$319,MOD((A688-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D614:E614))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C614))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I614:J614)-SUM(D614:E614)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H614-C614)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A688=\"N/A\",A688<D$484,A688>E$484),0,\nB$484*(1+C$484)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$485,A688>E$485),0,B$485*(1+C$485)^(B688-1))\n+IF(OR(A688=\"N/A\",A688<D$486,A688>E$486),0,B$486*(1+C$486)^(B688-1))),0)\n\n))*Q688","v":{"v":1497.1956333046355,"d":"$1,497"}},0,0,0,{"v":4173518.89283346,"d":"$4,173,519"},0,{"v":4173518.89283346,"d":"$4,173,519"},{"$f":"IF(A688=\"N/A\",0,VLOOKUP(A688,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3881337213501378,"d":"0.39"}},{"$f":"IF(A688=\"N/A\", 0,VLOOKUP(A688,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5412459695881492,"d":"0.54"}}]
[2054,25,0,{"$f":"(IF($A689=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A689>=$C$466, $A689<=$C$467)),\n($C615+(0.5*($H615-$C615)))*$C$85*$C$91*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+($D615+(0.5*($I615-$D615)))*$C$93*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60))\n+(($E615+(0.5*($J615-$E615)))*$C$94+($E615+(0.5*($J615-$E615)))*$C$91*$C$95)*365*IF($A689=$C$466,$D$466/60,IF($A689=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B689+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A689=\"N/A\",0,\nIF(A689>=$C$304,$D$304*$C$68/$C$69*(($C$93*D615)+($C$91*$C$85*C615)+($C$91*$C$95*E615+E615*$C$94))+IFERROR($D$304*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),\nIF(A689>=$C$300,($D$300*$C$68/$C$69*(($C$93*D615))+($E$300*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$299,($D$299*$C$68/$C$69*(($C$93*D615))+($E$299*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))),\nIF(A689>=$C$298,($D$298*$C$68/$C$69*(($C$93*D615))+($E$298*($C$68/$C$69)*($C$91*$C$95*E615+E615*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$329*$B$330*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$337*$B$338*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$313*$B$314*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D615)+($C$85*$C$91*C615)+($C$94*E615+$C$91*$C$95*E615))\n+IFERROR($B$321*$B$322*(F615*$C$70/Defaults!$B$258*$C$92+G615*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E615,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C615))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I615:J615)-SUM(D615:E615))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H615-C615))))\n\n))*Q689)","v":{"v":1959232.736894385,"d":"$1,959,233"}},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I615:J615)-SUM(D615:E615))+(Defaults!$B$59*0.5*$C$72*(H615-C615)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D615+$E$300*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D615+$E$299*$C$68*(Defaults!$B$60)*E615,\nIF(A689>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D615+$E$298*$C$68*(Defaults!$B$60)*E615,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D615:E615))+((Defaults!$B$59)*C615))),0),0),0)))*Q689","v":{"v":1683292.565858255,"d":"$1,683,293"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A689=\"N/A\",0,(\n(($B$355+($D$355*($B689-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B689-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B689-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B689-1)))*(($B$386-$C$386)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B689-1)))*(($B$387-$C$387)*(SUM(C615:E615)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C615*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C615*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D615*$C$93)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E615*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E615*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F615*$C$92/Defaults!$B$258+$G615*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L654*$E615)\n\n))*Q689\n\n+(IF(A689=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F654*$C615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J654*$D615)\n\n+(((($B$355+($D$355*($B689-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B689-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B689-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J654*$E615))\n\n))*R689,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A689=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K615-F615)*Defaults!$C$254*Defaults!$C$250)\n+((L615-G615)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F615*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K615-F615)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F615*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K615-F615)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F615*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K615-F615)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F615*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K615-F615)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F615*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K615-F615)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F615*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K615-F615)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G615*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G615*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G615*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G615*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L615-G615)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G615*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L615-G615)*$C$526*365*0.5,0))),0)*Q689","v":0},{"v":421728.8257093915,"d":"$421,729"},{"v":23868.820634988148,"d":"$23,869"},{"$f":"(IF(A689=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A689>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),\nIF( A689>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,\nIF(A689>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D615+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E615,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A689>=$B$326,A689<=$B$327,MOD((A689-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$334,A689<=$B$335,MOD((A689-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$310,A689<=$B$311,MOD((A689-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0)\n+IFERROR(IF(AND(A689>=$B$318,A689<=$B$319,MOD((A689-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D615:E615))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C615))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I615:J615)-SUM(D615:E615)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H615-C615)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A689=\"N/A\",A689<D$484,A689>E$484),0,\nB$484*(1+C$484)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$485,A689>E$485),0,B$485*(1+C$485)^(B689-1))\n+IF(OR(A689=\"N/A\",A689<D$486,A689>E$486),0,B$486*(1+C$486)^(B689-1))),0)\n\n))*Q689","v":{"v":1465.4188551617162,"d":"$1,465"}},0,0,0,{"v":4089588.3679521815,"d":"$4,089,588"},0,{"v":4089588.3679521815,"d":"$4,089,588"},{"$f":"IF(A689=\"N/A\",0,VLOOKUP(A689,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3764633572746244,"d":"0.38"}},{"$f":"IF(A689=\"N/A\", 0,VLOOKUP(A689,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5306333035177931,"d":"0.53"}}]
[2055,26,0,{"$f":"(IF($A690=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A690>=$C$466, $A690<=$C$467)),\n($C616+(0.5*($H616-$C616)))*$C$85*$C$91*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+($D616+(0.5*($I616-$D616)))*$C$93*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60))\n+(($E616+(0.5*($J616-$E616)))*$C$94+($E616+(0.5*($J616-$E616)))*$C$91*$C$95)*365*IF($A690=$C$466,$D$466/60,IF($A690=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B690+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A690=\"N/A\",0,\nIF(A690>=$C$304,$D$304*$C$68/$C$69*(($C$93*D616)+($C$91*$C$85*C616)+($C$91*$C$95*E616+E616*$C$94))+IFERROR($D$304*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),\nIF(A690>=$C$300,($D$300*$C$68/$C$69*(($C$93*D616))+($E$300*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$299,($D$299*$C$68/$C$69*(($C$93*D616))+($E$299*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))),\nIF(A690>=$C$298,($D$298*$C$68/$C$69*(($C$93*D616))+($E$298*($C$68/$C$69)*($C$91*$C$95*E616+E616*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$329*$B$330*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$337*$B$338*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$313*$B$314*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D616)+($C$85*$C$91*C616)+($C$94*E616+$C$91*$C$95*E616))\n+IFERROR($B$321*$B$322*(F616*$C$70/Defaults!$B$258*$C$92+G616*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E616,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C616))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I616:J616)-SUM(D616:E616))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H616-C616))))\n\n))*Q690)","v":{"v":1917571.3012086286,"d":"$1,917,571"}},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I616:J616)-SUM(D616:E616))+(Defaults!$B$59*0.5*$C$72*(H616-C616)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D616+$E$300*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D616+$E$299*$C$68*(Defaults!$B$60)*E616,\nIF(A690>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D616+$E$298*$C$68*(Defaults!$B$60)*E616,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D616:E616))+((Defaults!$B$59)*C616))),0),0),0)))*Q690","v":{"v":1647486.100925583,"d":"$1,647,486"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A690=\"N/A\",0,(\n(($B$355+($D$355*($B690-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B690-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B690-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B690-1)))*(($B$386-$C$386)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B690-1)))*(($B$387-$C$387)*(SUM(C616:E616)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C616*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C616*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D616*$C$93)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E616*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E616*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F616*$C$92/Defaults!$B$258+$G616*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L655*$E616)\n\n))*Q690\n\n+(IF(A690=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F655*$C616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J655*$D616)\n\n+(((($B$355+($D$355*($B690-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B690-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B690-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J655*$E616))\n\n))*R690,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A690=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K616-F616)*Defaults!$C$254*Defaults!$C$250)\n+((L616-G616)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F616*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K616-F616)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F616*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K616-F616)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F616*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K616-F616)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F616*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K616-F616)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F616*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K616-F616)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F616*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K616-F616)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G616*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G616*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G616*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G616*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L616-G616)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G616*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L616-G616)*$C$526*365*0.5,0))),0)*Q690","v":0},{"v":417206.40077168774,"d":"$417,206"},{"v":23360.470496516315,"d":"$23,360"},{"$f":"(IF(A690=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A690>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),\nIF( A690>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,\nIF(A690>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D616+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E616,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A690>=$B$326,A690<=$B$327,MOD((A690-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$334,A690<=$B$335,MOD((A690-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$310,A690<=$B$311,MOD((A690-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0)\n+IFERROR(IF(AND(A690>=$B$318,A690<=$B$319,MOD((A690-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D616:E616))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C616))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I616:J616)-SUM(D616:E616)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H616-C616)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A690=\"N/A\",A690<D$484,A690>E$484),0,\nB$484*(1+C$484)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$485,A690>E$485),0,B$485*(1+C$485)^(B690-1))\n+IF(OR(A690=\"N/A\",A690<D$486,A690>E$486),0,B$486*(1+C$486)^(B690-1))),0)\n\n))*Q690","v":{"v":1434.1994165720323,"d":"$1,434"}},0,0,0,{"v":4007058.472818988,"d":"$4,007,058"},0,{"v":4007058.472818988,"d":"$4,007,058"},{"$f":"IF(A690=\"N/A\",0,VLOOKUP(A690,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3651438964836319,"d":"0.37"}},{"$f":"IF(A690=\"N/A\", 0,VLOOKUP(A690,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5202287289390128,"d":"0.52"}}]
[2056,27,0,{"$f":"(IF($A691=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A691>=$C$466, $A691<=$C$467)),\n($C617+(0.5*($H617-$C617)))*$C$85*$C$91*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+($D617+(0.5*($I617-$D617)))*$C$93*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60))\n+(($E617+(0.5*($J617-$E617)))*$C$94+($E617+(0.5*($J617-$E617)))*$C$91*$C$95)*365*IF($A691=$C$466,$D$466/60,IF($A691=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B691+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A691=\"N/A\",0,\nIF(A691>=$C$304,$D$304*$C$68/$C$69*(($C$93*D617)+($C$91*$C$85*C617)+($C$91*$C$95*E617+E617*$C$94))+IFERROR($D$304*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),\nIF(A691>=$C$300,($D$300*$C$68/$C$69*(($C$93*D617))+($E$300*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$299,($D$299*$C$68/$C$69*(($C$93*D617))+($E$299*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))),\nIF(A691>=$C$298,($D$298*$C$68/$C$69*(($C$93*D617))+($E$298*($C$68/$C$69)*($C$91*$C$95*E617+E617*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$329*$B$330*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$337*$B$338*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$313*$B$314*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D617)+($C$85*$C$91*C617)+($C$94*E617+$C$91*$C$95*E617))\n+IFERROR($B$321*$B$322*(F617*$C$70/Defaults!$B$258*$C$92+G617*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E617,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C617))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I617:J617)-SUM(D617:E617))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H617-C617))))\n\n))*Q691)","v":{"v":1876643.9090406946,"d":"$1,876,644"}},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I617:J617)-SUM(D617:E617))+(Defaults!$B$59*0.5*$C$72*(H617-C617)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D617+$E$300*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D617+$E$299*$C$68*(Defaults!$B$60)*E617,\nIF(A691>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D617+$E$298*$C$68*(Defaults!$B$60)*E617,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D617:E617))+((Defaults!$B$59)*C617))),0),0),0)))*Q691","v":{"v":1612311.0577436949,"d":"$1,612,311"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A691=\"N/A\",0,(\n(($B$355+($D$355*($B691-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B691-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B691-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B691-1)))*(($B$386-$C$386)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B691-1)))*(($B$387-$C$387)*(SUM(C617:E617)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C617*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C617*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D617*$C$93)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E617*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E617*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F617*$C$92/Defaults!$B$258+$G617*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L656*$E617)\n\n))*Q691\n\n+(IF(A691=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F656*$C617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J656*$D617)\n\n+(((($B$355+($D$355*($B691-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B691-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B691-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J656*$E617))\n\n))*R691,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A691=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K617-F617)*Defaults!$C$254*Defaults!$C$250)\n+((L617-G617)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F617*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K617-F617)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F617*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K617-F617)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F617*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K617-F617)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F617*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K617-F617)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F617*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K617-F617)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F617*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K617-F617)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G617*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G617*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G617*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G617*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L617-G617)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G617*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L617-G617)*$C$526*365*0.5,0))),0)*Q691","v":0},{"v":412699.18479897315,"d":"$412,699"},{"v":22861.111112099574,"d":"$22,861"},{"$f":"(IF(A691=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A691>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),\nIF( A691>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,\nIF(A691>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D617+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E617,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A691>=$B$326,A691<=$B$327,MOD((A691-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$334,A691<=$B$335,MOD((A691-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$310,A691<=$B$311,MOD((A691-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0)\n+IFERROR(IF(AND(A691>=$B$318,A691<=$B$319,MOD((A691-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D617:E617))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C617))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I617:J617)-SUM(D617:E617)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H617-C617)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A691=\"N/A\",A691<D$484,A691>E$484),0,\nB$484*(1+C$484)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$485,A691>E$485),0,B$485*(1+C$485)^(B691-1))\n+IF(OR(A691=\"N/A\",A691<D$486,A691>E$486),0,B$486*(1+C$486)^(B691-1))),0)\n\n))*Q691","v":{"v":1403.5325301773194,"d":"$1,404"}},0,0,0,{"v":3925918.79522564,"d":"$3,925,919"},0,{"v":3925918.79522564,"d":"$3,925,919"},{"$f":"IF(A691=\"N/A\",0,VLOOKUP(A691,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3541647880539591,"d":"0.35"}},{"$f":"IF(A691=\"N/A\", 0,VLOOKUP(A691,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5100281656264832,"d":"0.51"}}]
[2057,28,0,{"$f":"(IF($A692=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A692>=$C$466, $A692<=$C$467)),\n($C618+(0.5*($H618-$C618)))*$C$85*$C$91*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+($D618+(0.5*($I618-$D618)))*$C$93*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60))\n+(($E618+(0.5*($J618-$E618)))*$C$94+($E618+(0.5*($J618-$E618)))*$C$91*$C$95)*365*IF($A692=$C$466,$D$466/60,IF($A692=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B692+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A692=\"N/A\",0,\nIF(A692>=$C$304,$D$304*$C$68/$C$69*(($C$93*D618)+($C$91*$C$85*C618)+($C$91*$C$95*E618+E618*$C$94))+IFERROR($D$304*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),\nIF(A692>=$C$300,($D$300*$C$68/$C$69*(($C$93*D618))+($E$300*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$299,($D$299*$C$68/$C$69*(($C$93*D618))+($E$299*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))),\nIF(A692>=$C$298,($D$298*$C$68/$C$69*(($C$93*D618))+($E$298*($C$68/$C$69)*($C$91*$C$95*E618+E618*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$329*$B$330*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$337*$B$338*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$313*$B$314*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D618)+($C$85*$C$91*C618)+($C$94*E618+$C$91*$C$95*E618))\n+IFERROR($B$321*$B$322*(F618*$C$70/Defaults!$B$258*$C$92+G618*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E618,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C618))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I618:J618)-SUM(D618:E618))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H618-C618))))\n\n))*Q692)","v":{"v":1836444.0833043596,"d":"$1,836,444"}},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I618:J618)-SUM(D618:E618))+(Defaults!$B$59*0.5*$C$72*(H618-C618)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D618+$E$300*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D618+$E$299*$C$68*(Defaults!$B$60)*E618,\nIF(A692>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D618+$E$298*$C$68*(Defaults!$B$60)*E618,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D618:E618))+((Defaults!$B$59)*C618))),0),0),0)))*Q692","v":{"v":1577761.8371153006,"d":"$1,577,762"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A692=\"N/A\",0,(\n(($B$355+($D$355*($B692-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B692-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B692-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B692-1)))*(($B$386-$C$386)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B692-1)))*(($B$387-$C$387)*(SUM(C618:E618)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C618*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C618*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D618*$C$93)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E618*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E618*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F618*$C$92/Defaults!$B$258+$G618*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L657*$E618)\n\n))*Q692\n\n+(IF(A692=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F657*$C618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J657*$D618)\n\n+(((($B$355+($D$355*($B692-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B692-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B692-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J657*$E618))\n\n))*R692,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A692=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K618-F618)*Defaults!$C$254*Defaults!$C$250)\n+((L618-G618)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F618*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K618-F618)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F618*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K618-F618)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F618*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K618-F618)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F618*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K618-F618)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F618*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K618-F618)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F618*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K618-F618)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G618*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G618*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G618*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G618*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L618-G618)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G618*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L618-G618)*$C$526*365*0.5,0))),0)*Q692","v":0},{"v":408208.32008671423,"d":"$408,208"},{"v":22370.661403977218,"d":"$22,371"},{"$f":"(IF(A692=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A692>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),\nIF( A692>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,\nIF(A692>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D618+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E618,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A692>=$B$326,A692<=$B$327,MOD((A692-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$334,A692<=$B$335,MOD((A692-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$310,A692<=$B$311,MOD((A692-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0)\n+IFERROR(IF(AND(A692>=$B$318,A692<=$B$319,MOD((A692-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D618:E618))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C618))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I618:J618)-SUM(D618:E618)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H618-C618)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A692=\"N/A\",A692<D$484,A692>E$484),0,\nB$484*(1+C$484)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$485,A692>E$485),0,B$485*(1+C$485)^(B692-1))\n+IF(OR(A692=\"N/A\",A692<D$486,A692>E$486),0,B$486*(1+C$486)^(B692-1))),0)\n\n))*Q692","v":{"v":1373.4131926322805,"d":"$1,373"}},0,0,0,{"v":3846158.315102984,"d":"$3,846,158"},0,{"v":3846158.315102984,"d":"$3,846,158"},{"$f":"IF(A692=\"N/A\",0,VLOOKUP(A692,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.34351579830645895,"d":"0.34"}},{"$f":"IF(A692=\"N/A\", 0,VLOOKUP(A692,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.5000276133592974,"d":"0.50"}}]
[2058,29,0,{"$f":"(IF($A693=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A693>=$C$466, $A693<=$C$467)),\n($C619+(0.5*($H619-$C619)))*$C$85*$C$91*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+($D619+(0.5*($I619-$D619)))*$C$93*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60))\n+(($E619+(0.5*($J619-$E619)))*$C$94+($E619+(0.5*($J619-$E619)))*$C$91*$C$95)*365*IF($A693=$C$466,$D$466/60,IF($A693=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B693+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A693=\"N/A\",0,\nIF(A693>=$C$304,$D$304*$C$68/$C$69*(($C$93*D619)+($C$91*$C$85*C619)+($C$91*$C$95*E619+E619*$C$94))+IFERROR($D$304*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),\nIF(A693>=$C$300,($D$300*$C$68/$C$69*(($C$93*D619))+($E$300*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$299,($D$299*$C$68/$C$69*(($C$93*D619))+($E$299*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))),\nIF(A693>=$C$298,($D$298*$C$68/$C$69*(($C$93*D619))+($E$298*($C$68/$C$69)*($C$91*$C$95*E619+E619*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$329*$B$330*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$337*$B$338*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$313*$B$314*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D619)+($C$85*$C$91*C619)+($C$94*E619+$C$91*$C$95*E619))\n+IFERROR($B$321*$B$322*(F619*$C$70/Defaults!$B$258*$C$92+G619*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E619,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C619))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I619:J619)-SUM(D619:E619))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H619-C619))))\n\n))*Q693)","v":{"v":1796965.0727852606,"d":"$1,796,965"}},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I619:J619)-SUM(D619:E619))+(Defaults!$B$59*0.5*$C$72*(H619-C619)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D619+$E$300*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D619+$E$299*$C$68*(Defaults!$B$60)*E619,\nIF(A693>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D619+$E$298*$C$68*(Defaults!$B$60)*E619,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D619:E619))+((Defaults!$B$59)*C619))),0),0),0)))*Q693","v":{"v":1543832.6057005427,"d":"$1,543,833"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A693=\"N/A\",0,(\n(($B$355+($D$355*($B693-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B693-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B693-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B693-1)))*(($B$386-$C$386)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B693-1)))*(($B$387-$C$387)*(SUM(C619:E619)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C619*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C619*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D619*$C$93)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E619*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E619*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F619*$C$92/Defaults!$B$258+$G619*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L658*$E619)\n\n))*Q693\n\n+(IF(A693=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F658*$C619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J658*$D619)\n\n+(((($B$355+($D$355*($B693-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B693-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B693-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J658*$E619))\n\n))*R693,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A693=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K619-F619)*Defaults!$C$254*Defaults!$C$250)\n+((L619-G619)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F619*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K619-F619)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F619*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K619-F619)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F619*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K619-F619)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F619*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K619-F619)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F619*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K619-F619)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F619*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K619-F619)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G619*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G619*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G619*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G619*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L619-G619)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G619*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L619-G619)*$C$526*365*0.5,0))),0)*Q693","v":0},{"v":403734.8982871242,"d":"$403,735"},{"v":21889.037041717835,"d":"$21,889"},{"$f":"(IF(A693=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A693>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),\nIF( A693>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,\nIF(A693>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D619+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E619,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A693>=$B$326,A693<=$B$327,MOD((A693-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$334,A693<=$B$335,MOD((A693-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$310,A693<=$B$311,MOD((A693-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0)\n+IFERROR(IF(AND(A693>=$B$318,A693<=$B$319,MOD((A693-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D619:E619))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C619))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I619:J619)-SUM(D619:E619)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H619-C619)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A693=\"N/A\",A693<D$484,A693>E$484),0,\nB$484*(1+C$484)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$485,A693>E$485),0,B$485*(1+C$485)^(B693-1))\n+IF(OR(A693=\"N/A\",A693<D$486,A693>E$486),0,B$486*(1+C$486)^(B693-1))),0)\n\n))*Q693","v":{"v":1343.8362019212766,"d":"$1,344"}},0,0,0,{"v":3767765.450016566,"d":"$3,767,765"},0,{"v":3767765.450016566,"d":"$3,767,765"},{"$f":"IF(A693=\"N/A\",0,VLOOKUP(A693,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3331870012671765,"d":"0.33"}},{"$f":"IF(A693=\"N/A\", 0,VLOOKUP(A693,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.49022315035225233,"d":"0.49"}}]
[2059,30,0,{"$f":"(IF($A694=\"N/A\",0,(\n\n+N(\"Travel Time and Mobility-Related Benefits\")\n+IFERROR(IF(AND($B$460=\"YES\",AND($A694>=$C$466, $A694<=$C$467)),\n($C620+(0.5*($H620-$C620)))*$C$85*$C$91*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+($D620+(0.5*($I620-$D620)))*$C$93*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60))\n+(($E620+(0.5*($J620-$E620)))*$C$94+($E620+(0.5*($J620-$E620)))*$C$91*$C$95)*365*IF($A694=$C$466,$D$466/60,IF($A694=$C$467,$D$467/60,(($D$467-$D$466)/$B$36*$B694+$D$466)/60)),0),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(IF(A694=\"N/A\",0,\nIF(A694>=$C$304,$D$304*$C$68/$C$69*(($C$93*D620)+($C$91*$C$85*C620)+($C$91*$C$95*E620+E620*$C$94))+IFERROR($D$304*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),\nIF(A694>=$C$300,($D$300*$C$68/$C$69*(($C$93*D620))+($E$300*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$299,($D$299*$C$68/$C$69*(($C$93*D620))+($E$299*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))),\nIF(A694>=$C$298,($D$298*$C$68/$C$69*(($C$93*D620))+($E$298*($C$68/$C$69)*($C$91*$C$95*E620+E620*$C$94))))))))*365),0)\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),\n$B$329*$B$330*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$329*$B$330*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),\n$B$337*$B$338*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$337*$B$338*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),\n$B$313*$B$314*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$313*$B$314*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+IFERROR(IF($B$277=\"YES\",IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),\n$B$321*$B$322*$C$68/$C$69*(($C$93*D620)+($C$85*$C$91*C620)+($C$94*E620+$C$91*$C$95*E620))\n+IFERROR($B$321*$B$322*(F620*$C$70/Defaults!$B$258*$C$92+G620*$C$70/Defaults!$B$259*$C$92),0),0),0),0)\n\n+N(\"Congestion Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*E620,0)))))*365\n\n+N(\"Congestion Benefits Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,2,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,2,FALSE))*C620))),0),0),0)\n\n+N(\"Congestion disbenefits due to induced demand\")\n-(VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$280:$E$281,2,FALSE)*$C$72*(SUM(I620:J620)-SUM(D620:E620))+((VLOOKUP(IF(ISNUMBER(SEARCH(\"Urban\",$B$23)), \"Urban\", \"Rural\"),Defaults!$B$278:$E$279,2,FALSE)*$C$72*(H620-C620))))\n\n))*Q694)","v":{"v":1758199.8744816114,"d":"$1,758,200"}},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"VOC disbenefits due to induced demand\")\n+(Defaults!$B$60*0.5*$C$72*(SUM(I620:J620)-SUM(D620:E620))+(Defaults!$B$59*0.5*$C$72*(H620-C620)))\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(Defaults!$B$60)*D620+$E$300*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$299, $D$299*$C$68*(Defaults!$B$60)*D620+$E$299*$C$68*(Defaults!$B$60)*E620,\nIF(A694>=$C$298,$D$298*$C$68*(Defaults!$B$60)*D620+$E$298*$C$68*(Defaults!$B$60)*E620,0)))))*365\n\n+N(\"Avoided Detour Benefits due to Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((Defaults!$B$60)*(SUM(D620:E620))+((Defaults!$B$59)*C620))),0),0),0)))*Q694","v":{"v":1510517.3151594633,"d":"$1,510,517"}},{"$f":"IF(AND($B$342=\"YES\",$B$346=\"YES\"),(IF(A694=\"N/A\",0,(\n(($B$355+($D$355*($B694-1)))*($B$385-$C$385))\n+(($B$354+($D$354*($B694-1)))*($B$375-$C$375))\n+(($B$353+($D$353*($B694-1)))*($B$365-$C$365))\n\n+(($B$355+($D$355*($B694-1)))*(($B$386-$C$386)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$10))\n+(($B$355+($D$355*($B694-1)))*(($B$387-$C$387)*(SUM(C620:E620)/SUM($C$591:$E$591))*Defaults!$B$11))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68*$C620*(Defaults!$B$59+VLOOKUP($B$63, Defaults!$B$278:$E$279, 4, FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68*$D620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))*$C$68/$C$69*$C620*$C$85*$C$91)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))*$C$68/$C$69*$D620*$C$93)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68/$C$69*$E620*($C$94+$C$91*$C$95))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$E620*(Defaults!$B$60+VLOOKUP($B$63, Defaults!$B$280:$E$281, 4,FALSE)))\n\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$384-$C$380*$C$384))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$374-$C$370*$C$374))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$364-$C$360*$C$364)))\n*$C$70*($F620*$C$92/Defaults!$B$258+$G620*$C$92/Defaults!$B$259)))\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$C$455*$E620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$C$455*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$C$455*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$L659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$K659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$L659*$E620)\n\n))*Q694\n\n+(IF(A694=\"N/A\", 0,(\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$381-$C$380*$C$381))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$371-$C$370*$C$371))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$361-$C$360*$C$361)))\n*$C$68*$F659*$C620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$382-$C$380*$C$382))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$372-$C$370*$C$372))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$362-$C$360*$C$362)))\n*$C$68*$J659*$D620)\n\n+(((($B$355+($D$355*($B694-1)))*($B$380*$B$383-$C$380*$C$383))\n+(($B$354+($D$354*($B694-1)))*($B$370*$B$373-$C$370*$C$373))\n+(($B$353+($D$353*($B694-1)))*($B$360*$B$363-$C$360*$C$363)))\n*$C$68*$J659*$E620))\n\n))*R694,0)","v":0},{"$f":"IF($B$490=\"YES\",(IF($A694=\"N/A\",0,IFERROR(\n\n+N(\"Benefits for induced pedestrians and bicyclists\")\n+(((K620-F620)*Defaults!$C$254*Defaults!$C$250)\n+((L620-G620)*Defaults!$C$255*Defaults!$C$251))*$C$525*365\n\n+N(\"Benefits for existing and induced pedestrians for widening, reducing upslope, reducing traffic speed, reducing traffic volume\")\n+IF($B$503=\"YES\",F620*$C$526*$B$504*Defaults!$B$210*365,0)\n+IF($B$503=\"YES\",(K620-F620)*$C$526*$B$504*Defaults!$B$210*365*0.5,0)\n+IF($B$505=\"YES\",F620*$C$526*$B$506*Defaults!$B$211*365,0)\n+IF($B$505=\"YES\",(K620-F620)*$C$526*$B$506*Defaults!$B$211*365*0.5,0)\n+IF($B$507=\"YES\",F620*$C$526*$B$508*Defaults!$B$212*365,0)\n+IF($B$507=\"YES\",(K620-F620)*$C$526*$B$508*Defaults!$B$212*365*0.5,0)\n+IF($B$509=\"YES\",F620*$C$526*$B$510*Defaults!$B$213*365,0)\n+IF($B$509=\"YES\",(K620-F620)*$C$526*$B$510*Defaults!$B$213*365*0.5,0)\n\n+N(\"Benefits for existing and induced pedestrians for installing a marked crosswalk, and installing a signal for a pedestrian crossing\")\n+IF($B$511=\"YES\",F620*$B$512*Defaults!$B$216*365,0)\n+IF($B$511=\"YES\",(K620-F620)*$B$512*Defaults!$B$216*365*0.5,0)\n+IF($B$513=\"YES\",F620*$B$514*Defaults!$B$217*365,0)\n+IF($B$513=\"YES\",(K620-F620)*$B$514*Defaults!$B$217*365*0.5,0)\n\n+N(\"Benefits for existing and new cyclists for path at-grade crossing, path with no at-grade passing, dedicated cycling lane, cycling boulveard/sharrow, or add a separated cycle track.\")\n+IF($B$515=\"YES\",Defaults!$B$231,0)*G620*$C$526*365\n+IF($B$515=\"YES\",Defaults!$B$231,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$516=\"YES\",Defaults!$B$232,0)*G620*$C$526*365\n+IF($B$516=\"YES\",Defaults!$B$232,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$517=\"YES\",Defaults!$B$233,0)*G620*$C$526*365\n+IF($B$517=\"YES\",Defaults!$B$233,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$518=\"YES\",Defaults!$B$234,0)*G620*$C$526*365\n+IF($B$518=\"YES\",Defaults!$B$234,0)*(L620-G620)*$C$526*365*0.5\n+IF($B$519=\"YES\",Defaults!$B$235,0)*G620*$C$526*365\n+IF($B$519=\"YES\",Defaults!$B$235,0)*(L620-G620)*$C$526*365*0.5,0))),0)*Q694","v":0},{"v":399279.9619559966,"d":"$399,280"},{"v":21416.15071112201,"d":"$21,416"},{"$f":"(IF(A694=\"N/A\",0,\n+N(\"Noise Benefits due to avoided Loading Posting or Closures\")\n+IF($B$277=\"YES\",(\nIF(A694>=$C$304, $D$304*$C$68*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),\nIF( A694>=$C$300, $D$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$300*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$299, $D$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$299*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,\nIF(A694>=$C$298,$D$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*D620+$E$298*$C$68*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*E620,0)))))*365\n\n+N(\"Noise Benefits due to avoided Loading Posting or Closures - Intermittent\")\n+IFERROR(IF(AND(A694>=$B$326,A694<=$B$327,MOD((A694-$B$326),$B$328)=0),$B$329*$C$68*$B$330*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$334,A694<=$B$335,MOD((A694-$B$334),$B$336)=0),$B$337*$C$68*$B$338*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$310,A694<=$B$311,MOD((A694-$B$310),$B$312)=0),$B$313*$C$68*$B$314*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0)\n+IFERROR(IF(AND(A694>=$B$318,A694<=$B$319,MOD((A694-$B$318),$B$320)=0),$B$321*$C$68*$B$322*(((VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE))*(SUM(D620:E620))+((VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE))*C620))),0),0),0)\n\n+N(\"Noise disbenefits due to induced demand\")\n+($C$72*(VLOOKUP($B$63,Defaults!$B$280:$E$281,3,FALSE)*(SUM(I620:J620)-SUM(D620:E620)))+($C$72*VLOOKUP($B$63,Defaults!$B$278:$E$279,3,FALSE)*(H620-C620)))\n\n+N(\"Other Environmental Benefits\")\n+IF($B$479=\"YES\",(IF(OR(A694=\"N/A\",A694<D$484,A694>E$484),0,\nB$484*(1+C$484)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$485,A694>E$485),0,B$485*(1+C$485)^(B694-1))\n+IF(OR(A694=\"N/A\",A694<D$486,A694>E$486),0,B$486*(1+C$486)^(B694-1))),0)\n\n))*Q694","v":{"v":1314.7961738289475,"d":"$1,315"}},0,{"v":829097.4456152837,"d":"$829,097"},0,{"v":4519825.544097306,"d":"$4,519,826"},0,{"v":4519825.544097306,"d":"$4,519,826"},{"$f":"IF(A694=\"N/A\",0,VLOOKUP(A694,Defaults!$A$290:$B$340,2,FALSE))","v":{"v":0.3231687694153021,"d":"0.32"}},{"$f":"IF(A694=\"N/A\", 0,VLOOKUP(A694,Defaults!$A$290:$C$340,3,FALSE))","v":{"v":0.4806109317178944,"d":"0.48"}}]
["Total Benefits","N/A",{"$f":"SUM(C664:C694)","v":0},{"v":18929006.552226733,"d":"$18,929,007"},{"v":31930302.39644036,"d":"$31,930,302"},0,0,{"v":7731216.128971332,"d":"$7,731,216"},{"v":696464.7552658804,"d":"$696,465"},{"v":34390.78084204428,"d":"$34,391"},0,{"v":829097.4456152837,"d":"$829,097"},0,{"v":60150478.05936164,"d":"$60,150,478"},{"v":3658834.2037785165,"d":"$3,658,834"},{"v":56491643.85558312,"d":"$56,491,644"},"N/A","N/A"]

{"sheet":"Results","index":17,"n_rows":44,"n_cols":17,"rows_kept":44}
["Benefit Cost Analysis Results"]
["-"]
["Table 1. BCA Results"]
["Category","Example Bridge","123.5","123.3","123.1","130.4","130.1","130","126.6","124.7","122.5","121.4","114.8","111.7","110.8","Total","Percent of Total Benefits"]
["Include in Analysis?","NOT INCLUDE","INCLUDE","INCLUDE","INCLUDE","INCLUDE","INCLUDE","INCLUDE","INCLUDE","INCLUDE","INCLUDE","INCLUDE","INCLUDE","INCLUDE","INCLUDE","N/A","N/A"]
["Safety",{"$f":"'Example Bridge'!C695","v":{"v":2287449.4250422437,"d":"$2,287,449"}},{"$f":"'123.5'!C695","v":0},{"$f":"'123.3'!C695","v":{"v":430882.8551202309,"d":"$430,883"}},{"$f":"'123.1'!C695","v":{"v":814607.065769809,"d":"$814,607"}},{"$f":"'130.4'!C695","v":{"v":185329.80098698265,"d":"$185,330"}},{"$f":"'130.1'!C695","v":0},{"$f":"'130.0'!C695","v":0},{"$f":"'126.6'!C695","v":0},{"$f":"'124.7'!C695","v":0},{"$f":"'122.5'!C695","v":0},{"$f":"'121.4'!C695","v":{"v":30157.170038982455,"d":"$30,157"}},{"$f":"'114.8'!C695","v":{"v":850093.4678947338,"d":"$850,093"}},{"$f":"'111.7'!C695","v":{"v":657908.1534078087,"d":"$657,908"}},{"$f":"'110.8'!C695","v":{"v":44174.69972513348,"d":"$44,175"}},{"$f":"IF(B33=\"NOT INCLUDE\", 0,SUMIF(OFFSET(B$5,0,0,,COLUMNS(BCA_Results[])-1),\"INCLUDE\",OFFSET(B6,0,0,,COLUMNS(BCA_Results[])-1)))","v":{"v":3013153.212943681,"d":"$3,013,153"}},{"$f":"BCA_Results[[#This Row],[Total]]/P$17","v":{"v":1.1026654166740484E-3,"d":"0%"}}]
["Travel Time",{"$f":"'Example Bridge'!D695","v":{"v":-818856.0056665828,"d":"$(818,856)"}},{"$f":"'123.5'!D695","v":{"v":18929006.552226733,"d":"$18,929,007"}},{"$f":"'123.3'!D695","v":{"v":18929006.552226733,"d":"$18,929,007"}},{"$f":"'123.1'!D695","v":{"v":18929006.552226733,"d":"$18,929,007"}},{"$f":"'130.4'!D695","v":{"v":-76522200.6114492,"d":"$(76,522,201)"}},{"$f":"'130.1'!D695","v":{"v":307408528.5911679,"d":"$307,408,529"}},{"$f":"'130.0'!D695","v":{"v":141400965.2653783,"d":"$141,400,965"}},{"$f":"'126.6'!D695","v":{"v":102317226.0478139,"d":"$102,317,226"}},{"$f":"'124.7'!D695","v":{"v":168859788.45891434,"d":"$168,859,788"}},{"$f":"'122.5'!D695","v":{"v":-141405.52336581983,"d":"$(141,406)"}},{"$f":"'121.4'!D695","v":{"v":13027962.705900429,"d":"$13,027,963"}},{"$f":"'114.8'!D695","v":{"v":32994250.97559381,"d":"$32,994,251"}},{"$f":"'111.7'!D695","v":{"v":13027962.705900429,"d":"$13,027,963"}},{"$f":"'110.8'!D695","v":{"v":94959048.72324245,"d":"$94,959,049"}},{"$f":"IF(B34=\"NOT INCLUDE\", 0,SUMIF(OFFSET(B$5,0,0,,COLUMNS(BCA_Results[])-1),\"INCLUDE\",OFFSET(B7,0,0,,COLUMNS(BCA_Results[])-1)))","v":{"v":854119146.9957767,"d":"$854,119,147"}},{"$f":"BCA_Results[[#This Row],[Total]]/P$17","v":{"v":0.3125654683159267,"d":"31%"}}]
["VOC",{"$f":"'Example Bridge'!E695","v":{"v":1437434.4889282892,"d":"$1,437,434"}},{"$f":"'123.5'!E695","v":{"v":31930302.39644036,"d":"$31,930,302"}},{"$f":"'123.3'!E695","v":{"v":31930302.39644036,"d":"$31,930,302"}},{"$f":"'123.1'!E695","v":{"v":31930302.39644036,"d":"$31,930,302"}},{"$f":"'130.4'!E695","v":{"v":19332287.61787574,"d":"$19,332,288"}},{"$f":"'130.1'!E695","v":{"v":408640223.54333186,"d":"$408,640,224"}},{"$f":"'130.0'!E695","v":{"v":244420884.0031479,"d":"$244,420,884"}},{"$f":"'126.6'!E695","v":{"v":205757242.31491935,"d":"$205,757,242"}},{"$f":"'124.7'!E695","v":{"v":271584353.5837932,"d":"$271,584,354"}},{"$f":"'122.5'!E695","v":{"v":16436665.652800392,"d":"$16,436,666"}},{"$f":"'121.4'!E695","v":{"v":38596771.3112058,"d":"$38,596,771"}},{"$f":"'114.8'!E695","v":{"v":54579239.03072617,"d":"$54,579,239"}},{"$f":"'111.7'!E695","v":{"v":38596771.3112058,"d":"$38,596,771"}},{"$f":"'110.8'!E695","v":{"v":104180314.73622386,"d":"$104,180,315"}},{"$f":"IF(B35=\"NOT INCLUDE\", 0,SUMIF(OFFSET(B$5,0,0,,COLUMNS(BCA_Results[])-1),\"INCLUDE\",OFFSET(B8,0,0,,COLUMNS(BCA_Results[])-1)))","v":{"v":1497915660.2945514,"d":"$1,497,915,660"}},{"$f":"BCA_Results[[#This Row],[Total]]/P$17","v":{"v":0.5481632293392927,"d":"55%"}}]
["Resilience",{"$f":"'Example Bridge'!F695","v":{"v":31538.774790519044,"d":"$31,539"}},{"$f":"'123.5'!F695","v":0},{"$f":"'123.3'!F695","v":0},{"$f":"'123.1'!F695","v":0},{"$f":"'130.4'!F695","v":0},{"$f":"'130.1'!F695","v":0},{"$f":"'130.0'!F695","v":0},{"$f":"'126.6'!F695","v":0},{"$f":"'124.7'!F695","v":0},{"$f":"'122.5'!F695","v":0},{"$f":"'121.4'!F695","v":0},{"$f":"'114.8'!F695","v":0},{"$f":"'111.7'!F695","v":0},{"$f":"'110.8'!F695","v":0},{"$f":"IF(B36=\"NOT INCLUDE\", 0,SUMIF(OFFSET(B$5,0,0,,COLUMNS(BCA_Results[])-1),\"INCLUDE\",OFFSET(B9,0,0,,COLUMNS(BCA_Results[])-1)))","v":0},{"$f":"BCA_Results[[#This Row],[Total]]/P$17","v":{"v":0,"d":"0%"}}]
["Health and Amenity",{"$f":"'Example Bridge'!G695","v":{"v":155407.269610279,"d":"$155,407"}},{"$f":"'123.5'!G695","v":0},{"$f":"'123.3'!G695","v":0},{"$f":"'123.1'!G695","v":0},{"$f":"'130.4'!G695","v":0},{"$f":"'130.1'!G695","v":0},{"$f":"'130.0'!G695","v":0},{"$f":"'126.6'!G695","v":0},{"$f":"'124.7'!G695","v":0},{"$f":"'122.5'!G695","v":0},{"$f":"'121.4'!G695","v":0},{"$f":"'114.8'!G695","v":0},{"$f":"'111.7'!G695","v":0},{"$f":"'110.8'!G695","v":0},{"$f":"IF(B37=\"NOT INCLUDE\", 0,SUMIF(OFFSET(B$5,0,0,,COLUMNS(BCA_Results[])-1),\"INCLUDE\",OFFSET(B10,0,0,,COLUMNS(BCA_Results[])-1)))","v":0},{"$f":"BCA_Results[[#This Row],[Total]]/P$17","v":{"v":0,"d":"0%"}}]
["CO2 Emissions",{"$f":"'Example Bridge'!H695","v":{"v":387276.0532447073,"d":"$387,276"}},{"$f":"'123.5'!H695","v":{"v":7731216.128971332,"d":"$7,731,216"}},{"$f":"'123.3'!H695","v":{"v":7731216.128971332,"d":"$7,731,216"}},{"$f":"'123.1'!H695","v":{"v":7731216.128971332,"d":"$7,731,216"}},{"$f":"'130.4'!H695","v":{"v":6257956.84592905,"d":"$6,257,957"}},{"$f":"'130.1'!H695","v":{"v":83044771.58292866,"d":"$83,044,772"}},{"$f":"'130.0'!H695","v":{"v":54959894.34408719,"d":"$54,959,894"}},{"$f":"'126.6'!H695","v":{"v":47877939.77948986,"d":"$47,877,940"}},{"$f":"'124.7'!H695","v":{"v":59928895.50642613,"d":"$59,928,896"}},{"$f":"'122.5'!H695","v":{"v":4394758.410896358,"d":"$4,394,758"}},{"$f":"'121.4'!H695","v":{"v":9619776.74044159,"d":"$9,619,777"}},{"$f":"'114.8'!H695","v":{"v":12900223.567710532,"d":"$12,900,224"}},{"$f":"'111.7'!H695","v":{"v":9619776.74044159,"d":"$9,619,777"}},{"$f":"'110.8'!H695","v":{"v":21708186.37537526,"d":"$21,708,186"}},{"$f":"IF(B38=\"NOT INCLUDE\", 0,SUMIF(OFFSET(B$5,0,0,,COLUMNS(BCA_Results[])-1),\"INCLUDE\",OFFSET(B11,0,0,,COLUMNS(BCA_Results[])-1)))","v":{"v":333505828.28064024,"d":"$333,505,828"}},{"$f":"BCA_Results[[#This Row],[Total]]/P$17","v":{"v":0.12204667904856698,"d":"12%"}}]
["Non-CO2 Emissions",{"$f":"'Example Bridge'!I695","v":{"v":34848.78497503593,"d":"$34,849"}},{"$f":"'123.5'!I695","v":{"v":696464.7552658804,"d":"$696,465"}},{"$f":"'123.3'!I695","v":{"v":696464.7552658804,"d":"$696,465"}},{"$f":"'123.1'!I695","v":{"v":696464.7552658804,"d":"$696,465"}},{"$f":"'130.4'!I695","v":{"v":548834.1325993738,"d":"$548,834"}},{"$f":"'130.1'!I695","v":{"v":6332602.303049857,"d":"$6,332,602"}},{"$f":"'130.0'!I695","v":{"v":3529656.74639834,"d":"$3,529,657"}},{"$f":"'126.6'!I695","v":{"v":3187878.953227074,"d":"$3,187,879"}},{"$f":"'124.7'!I695","v":{"v":3892787.2680368554,"d":"$3,892,787"}},{"$f":"'122.5'!I695","v":{"v":510981.20698755124,"d":"$510,981"}},{"$f":"'121.4'!I695","v":{"v":866140.8269771911,"d":"$866,141"}},{"$f":"'114.8'!I695","v":{"v":1048431.8838183086,"d":"$1,048,432"}},{"$f":"'111.7'!I695","v":{"v":866140.8269771911,"d":"$866,141"}},{"$f":"'110.8'!I695","v":{"v":1938147.0942459852,"d":"$1,938,147"}},{"$f":"IF(B39=\"NOT INCLUDE\", 0,SUMIF(OFFSET(B$5,0,0,,COLUMNS(BCA_Results[])-1),\"INCLUDE\",OFFSET(B12,0,0,,COLUMNS(BCA_Results[])-1)))","v":{"v":24810995.50811537,"d":"$24,810,996"}},{"$f":"BCA_Results[[#This Row],[Total]]/P$17","v":{"v":0.009079600261457177,"d":"1%"}}]
["Other Environmental",{"$f":"'Example Bridge'!J695","v":{"v":1885582.4424770577,"d":"$1,885,582"}},{"$f":"'123.5'!J695","v":{"v":34390.78084204428,"d":"$34,391"}},{"$f":"'123.3'!J695","v":{"v":34390.78084204428,"d":"$34,391"}},{"$f":"'123.1'!J695","v":{"v":34390.78084204428,"d":"$34,391"}},{"$f":"'130.4'!J695","v":{"v":54188.98801980321,"d":"$54,189"}},{"$f":"'130.1'!J695","v":{"v":335981.922457741,"d":"$335,982"}},{"$f":"'130.0'!J695","v":{"v":233333.4833237488,"d":"$233,333"}},{"$f":"'126.6'!J695","v":{"v":209162.3556791245,"d":"$209,162"}},{"$f":"'124.7'!J695","v":{"v":250314.27243995664,"d":"$250,314"}},{"$f":"'122.5'!J695","v":{"v":24244.812442573977,"d":"$24,245"}},{"$f":"'121.4'!J695","v":{"v":42199.423748476795,"d":"$42,199"}},{"$f":"'114.8'!J695","v":{"v":51717.22715469789,"d":"$51,717"}},{"$f":"'111.7'!J695","v":{"v":42199.423748476795,"d":"$42,199"}},{"$f":"'110.8'!J695","v":{"v":81255.22218196362,"d":"$81,255"}},{"$f":"IF(B40=\"NOT INCLUDE\", 0,SUMIF(OFFSET(B$5,0,0,,COLUMNS(BCA_Results[])-1),\"INCLUDE\",OFFSET(B13,0,0,,COLUMNS(BCA_Results[])-1)))","v":{"v":1427769.4737226963,"d":"$1,427,769"}},{"$f":"BCA_Results[[#This Row],[Total]]/P$17","v":{"v":5.2249318584064643E-4,"d":"0%"}}]
["Maintenance",{"$f":"'Example Bridge'!K695","v":{"v":42858.913488270206,"d":"$42,859"}},{"$f":"'123.5'!K695","v":0},{"$f":"'123.3'!K695","v":0},{"$f":"'123.1'!K695","v":0},{"$f":"'130.4'!K695","v":0},{"$f":"'130.1'!K695","v":0},{"$f":"'130.0'!K695","v":0},{"$f":"'126.6'!K695","v":0},{"$f":"'124.7'!K695","v":0},{"$f":"'122.5'!K695","v":0},{"$f":"'121.4'!K695","v":0},{"$f":"'114.8'!K695","v":0},{"$f":"'111.7'!K695","v":0},{"$f":"'110.8'!K695","v":0},{"$f":"IF(B41=\"NOT INCLUDE\", 0,SUMIF(OFFSET(B$5,0,0,,COLUMNS(BCA_Results[])-1),\"INCLUDE\",OFFSET(B14,0,0,,COLUMNS(BCA_Results[])-1)))","v":0},{"$f":"BCA_Results[[#This Row],[Total]]/P$17","v":{"v":0,"d":"0%"}}]
["Residual Value",{"$f":"'Example Bridge'!L695","v":{"v":2593544.2772137653,"d":"$2,593,544"}},{"$f":"'123.5'!L695","v":{"v":829097.4456152837,"d":"$829,097"}},{"$f":"'123.3'!L695","v":{"v":1385041.6169777832,"d":"$1,385,042"}},{"$f":"'123.1'!L695","v":{"v":920149.91262934,"d":"$920,150"}},{"$f":"'130.4'!L695","v":{"v":970654.8360273509,"d":"$970,655"}},{"$f":"'130.1'!L695","v":{"v":1697139.6188392134,"d":"$1,697,140"}},{"$f":"'130.0'!L695","v":{"v":1697139.6188392134,"d":"$1,697,140"}},{"$f":"'126.6'!L695","v":{"v":1006779.5663993169,"d":"$1,006,780"}},{"$f":"'124.7'!L695","v":{"v":1548944.2308975046,"d":"$1,548,944"}},{"$f":"'122.5'!L695","v":{"v":2490984.919896776,"d":"$2,490,985"}},{"$f":"'121.4'!L695","v":{"v":1028091.9129520757,"d":"$1,028,092"}},{"$f":"'114.8'!L695","v":{"v":693465.9571852077,"d":"$693,466"}},{"$f":"'111.7'!L695","v":{"v":1395979.4530868952,"d":"$1,395,979"}},{"$f":"'110.8'!L695","v":{"v":2152769.785019348,"d":"$2,152,770"}},{"$f":"IF(B42=\"NOT INCLUDE\", 0,SUMIF(OFFSET(B$5,0,0,,COLUMNS(BCA_Results[])-1),\"INCLUDE\",OFFSET(B15,0,0,,COLUMNS(BCA_Results[])-1)))","v":{"v":17816238.87436531,"d":"$17,816,239"}},{"$f":"BCA_Results[[#This Row],[Total]]/P$17","v":{"v":0.006519864432241732,"d":"1%"}}]
["Other Benefits",{"$f":"'Example Bridge'!M695","v":{"v":641490.7994061231,"d":"$641,491"}},{"$f":"'123.5'!M695","v":0},{"$f":"'123.3'!M695","v":0},{"$f":"'123.1'!M695","v":0},{"$f":"'130.4'!M695","v":0},{"$f":"'130.1'!M695","v":0},{"$f":"'130.0'!M695","v":0},{"$f":"'126.6'!M695","v":0},{"$f":"'124.7'!M695","v":0},{"$f":"'122.5'!M695","v":0},{"$f":"'121.4'!M695","v":0},{"$f":"'114.8'!M695","v":0},{"$f":"'111.7'!M695","v":0},{"$f":"'110.8'!M695","v":0},{"$f":"IF(B43=\"NOT INCLUDE\", 0,SUMIF(OFFSET(B$5,0,0,,COLUMNS(BCA_Results[])-1),\"INCLUDE\",OFFSET(B16,0,0,,COLUMNS(BCA_Results[])-1)))","v":0},{"$f":"BCA_Results[[#This Row],[Total]]/P$17","v":{"v":0,"d":"0%"}}]
["Total Benefits",{"$f":"'Example Bridge'!N695","v":{"v":8678575.22350971,"d":"$8,678,575"}},{"$f":"'123.5'!N695","v":{"v":60150478.05936164,"d":"$60,150,478"}},{"$f":"'123.3'!N695","v":{"v":61137305.085844375,"d":"$61,137,305"}},{"$f":"'123.1'!N695","v":{"v":61056137.592145495,"d":"$61,056,138"}},{"$f":"'130.4'!N695","v":{"v":-49172948.39001087,"d":"$(49,172,948)"}},{"$f":"'130.1'!N695","v":{"v":807459247.5617752,"d":"$807,459,248"}},{"$f":"'130.0'!N695","v":{"v":446241873.46117467,"d":"$446,241,873"}},{"$f":"'126.6'!N695","v":{"v":360356229.01752853,"d":"$360,356,229"}},{"$f":"'124.7'!N695","v":{"v":506065083.32050806,"d":"$506,065,083"}},{"$f":"'122.5'!N695","v":{"v":23716229.479657833,"d":"$23,716,229"}},{"$f":"'121.4'!N695","v":{"v":63211100.09126454,"d":"$63,211,100"}},{"$f":"'114.8'!N695","v":{"v":103117422.11008346,"d":"$103,117,422"}},{"$f":"'111.7'!N695","v":{"v":64206738.6147682,"d":"$64,206,739"}},{"$f":"'110.8'!N695","v":{"v":225063896.636014,"d":"$225,063,897"}},{"$f":"SUM(P6:P16)","v":{"v":2732608792.6401153,"d":"$2,732,608,793"}},{"$f":"BCA_Results[[#This Row],[Total]]/P$17","v":{"v":1,"d":"100%"}}]
["Total Discounted Costs",{"$f":"'Example Bridge'!O695","v":{"v":26898026.509963483,"d":"$26,898,027"}},{"$f":"'123.5'!O695","v":{"v":3658834.2037785165,"d":"$3,658,834"}},{"$f":"'123.3'!O695","v":{"v":6122387.231437084,"d":"$6,122,387"}},{"$f":"'123.1'!O695","v":{"v":4062314.6112419455,"d":"$4,062,315"}},{"$f":"'130.4'!O695","v":{"v":4307594.639595161,"d":"$4,307,595"}},{"$f":"'130.1'!O695","v":{"v":7526863.549021426,"d":"$7,526,864"}},{"$f":"'130.0'!O695","v":{"v":7526863.549021426,"d":"$7,526,864"}},{"$f":"'126.6'!O695","v":{"v":4467674.002713761,"d":"$4,467,674"}},{"$f":"'124.7'!O695","v":{"v":6870165.960567384,"d":"$6,870,166"}},{"$f":"'122.5'!O695","v":{"v":11126364.41057694,"d":"$11,126,364"}},{"$f":"'121.4'!O695","v":{"v":4631038.882024519,"d":"$4,631,039"}},{"$f":"'114.8'!O695","v":{"v":3148212.3161082705,"d":"$3,148,212"}},{"$f":"'111.7'!O695","v":{"v":6261257.445957713,"d":"$6,261,257"}},{"$f":"'110.8'!O695","v":{"v":9614819.12398933,"d":"$9,614,819"}},{"$f":"IF(B24=\"NOT INCLUDE\", 0,SUMIF(OFFSET(B$5,0,0,,COLUMNS(BCA_Results[])-1),\"INCLUDE\",OFFSET(B18,0,0,,COLUMNS(BCA_Results[])-1)))","v":{"v":79324389.92603348,"d":"$79,324,390"}},"N/A"]
["BCR",{"$f":"B17/B18","v":{"v":0.3226472849335255,"d":"0.32"}},{"$f":"'123.5'!N695/'123.5'!O695","v":{"v":16.439793308273877,"d":"16.44"}},{"$f":"'123.3'!N695/'123.3'!O695","v":{"v":9.985860543403403,"d":"9.99"}},{"$f":"'123.1'!N695/'123.1'!O695","v":{"v":15.029888975900661,"d":"15.03"}},{"$f":"'130.4'!N695/'130.4'!O695","v":{"v":-11.415407554372914,"d":"-11.42"}},{"$f":"'130.1'!N695/'130.1'!O695","v":{"v":107.27698759289369,"d":"107.28"}},{"$f":"'130.0'!N695/'130.0'!O695","v":{"v":59.28656346097718,"d":"59.29"}},{"$f":"'126.6'!N695/'126.6'!O695","v":{"v":80.65857732651048,"d":"80.66"}},{"$f":"'124.7'!N695/'124.7'!O695","v":{"v":73.66126032837697,"d":"73.66"}},{"$f":"'122.5'!N695/'122.5'!O695","v":{"v":2.1315344891196193,"d":"2.13"}},{"$f":"'121.4'!N695/'121.4'!O695","v":{"v":13.64944274957825,"d":"13.65"}},{"$f":"'114.8'!N695/'114.8'!O695","v":{"v":32.7542782240158,"d":"32.75"}},{"$f":"'111.7'!N695/'111.7'!O695","v":{"v":10.254607667701041,"d":"10.25"}},{"$f":"'110.8'!N695/'110.8'!O695","v":{"v":23.408021901781932,"d":"23.41"}},{"$f":"P17/P18","v":{"v":34.44853209949869,"d":"34.45"}},"N/A"]
["Net Present Value (NPV)",{"$f":"B17-B18","v":{"v":-18219451.286453772,"d":"$(18,219,451)"}},{"$f":"'123.5'!N695-'123.5'!O695","v":{"v":56491643.85558312,"d":"$56,491,644"}},{"$f":"'123.3'!N695-'123.3'!O695","v":{"v":55014917.85440729,"d":"$55,014,918"}},{"$f":"'123.1'!N695-'123.1'!O695","v":{"v":56993822.98090355,"d":"$56,993,823"}},{"$f":"'130.4'!N695-'130.4'!O695","v":{"v":-53480543.02960603,"d":"$(53,480,543)"}},{"$f":"'130.1'!N695-'130.1'!O695","v":{"v":799932384.0127537,"d":"$799,932,384"}},{"$f":"'130.0'!N695-'130.0'!O695","v":{"v":438715009.91215324,"d":"$438,715,010"}},{"$f":"'126.6'!N695-'126.6'!O695","v":{"v":355888555.0148148,"d":"$355,888,555"}},{"$f":"'124.7'!N695-'124.7'!O695","v":{"v":499194917.3599407,"d":"$499,194,917"}},{"$f":"'122.5'!N695-'122.5'!O695","v":{"v":12589865.069080893,"d":"$12,589,865"}},{"$f":"'121.4'!N695-'121.4'!O695","v":{"v":58580061.20924002,"d":"$58,580,061"}},{"$f":"'114.8'!N695-'114.8'!O695","v":{"v":99969209.79397519,"d":"$99,969,210"}},{"$f":"'111.7'!N695-'111.7'!O695","v":{"v":57945481.16881049,"d":"$57,945,481"}},{"$f":"'110.8'!N695-'110.8'!O695","v":{"v":215449077.51202467,"d":"$215,449,078"}},{"$f":"P17-P18","v":{"v":2653284402.714082,"d":"$2,653,284,403"}},"N/A"]
["Note: If you deleted a bridge tab manually (not using the command/button), that bridge will still be in Table 1. Simply delete that column from the table. "]
["Hint: Use the green and bold \"include\" dropdowns in the \"Include in Analysis\" row in Table 1 to select whether the bridge is included in the BCA results. "]
["Hint: Select NOT INCLUDE for the Example Bridge and any sensitivity analyses used before application submission. ",{"$nulls":9}," "]
["-"]
["Table 2. Unquantified Benefits"]
["Unquantified Benefits","Qualitative Description of Benefits"]
["Bundling Cost Savings","-"]
["Alternative Design Cost Savings","-"]
["Other Benefits","-"]
["-"]
["Table 3. Benefit Categories Option"]
["Category","Include in Analysis?"]
["Safety","INCLUDE"]
["Travel Time","INCLUDE"]
["VOC","INCLUDE"]
["Resilience","INCLUDE"]
["Health & Amenity","INCLUDE"]
["CO2 Emissions","INCLUDE"]
["Non-CO2 Emissions","INCLUDE"]
["Other Environmental","INCLUDE"]
["Maintenance","INCLUDE"]
["Residual Value","INCLUDE"]
["Other Benefits","INCLUDE"]
["Note: This functionality is for BIP BCA reviewers. Use the green and bold \"include\" dropdowns in the \"Include in Analysis\" row in Table 1 to select whether the benefit category is included in the BCA results."]

{"sheet":"Defaults","index":18,"n_rows":1732,"n_cols":8,"rows_kept":1732,"merged":[[125,0,125,7],[129,0,129,7],[268,0,268,7]]}
["Default Values"]
["Tables A-1 through A-10 come from USDOT BCA Guidance (January 2024, Revised)"]
["Crash Monetization Values"]
["Table A-1a. Value of Reduced Fatalities and Injuries"]
["KABCO Level","Monetized Value (2022$)"]
["O - No Injury",{"v":5000,"d":"$5,000.00"}]
["C - Possible Injury",{"v":111700,"d":"$111,700.00"}]
["B - Non-Incapacitating",{"v":233800,"d":"$233,800.00"}]
["A - Incapacitating",{"v":1188200,"d":"$1,188,200.00"}]
["K- Killed",{"v":12500000,"d":"$12,500,000.00"}]
["Injury Unknown",{"v":217600,"d":"$217,600.00"}]
["Table A-1b. Value of Reduced Fatalities and Injuries"]
["Crash Type","Monetized Value (2022$)"]
["Injury Crash (1)",{"v":313000,"d":"$313,000.00"}]
["Fatal (1)",{"v":14022900,"d":"$14,022,900.00"}]
["References and Notes"]
["1) Monetization values for PDO crashes assumed 1.77 vehicles per PDO crash. Monetization values for injury crashes and fatal crashes are based on an estimate of approximately 1.44 injuries per injury crash and 1.09 fatalities per fatal crash, based on an average of the most recent five years of data in NHTSA’s National Crash Statistics. The fatal crash value is further adjusted for the average number of injuries per fatal crash."]
["Treatment of the Economic Value of Preventing Fatalities and Injuries in Preparing Economic Analyses (2022) "]
["https://www.transportation.gov/office-policy/transportation-policy/revised-departmental-guidance-on-valuation-of-a-statistical-life-in-economic-analysis"]
["The Economic and Societal Impact of Motor Vehicle Crashes, 2019 (revised February 2023), Page 46, Table 2-9, Incidence Summary, 2019”"]
["Note: The KABCO level values shown result from multiplying the KABCO-level accident’s associated MAIS-level probabilities by the recommended unit Value of Injuries for each MAIS level, and then summing the products. Crash data may not be presented on an annual basis when it is provided to applicants (i.e., an available report requested in Fall 2011 may record total accidents from 2005-2010). For the purposes of the BCA, is important to annualize data when possible. For MAIS-based unit values, please see the VSL guidance linked above. "]
["-"]
["Table A-1c. Value of Property Damage Only Crashes"]
["Crash Type","Monteized Value (2022$)"]
["PDO",{"v":9100,"d":"$9,100.00"}]
["The Economic and Societal Impact of Motor Vehicle Crashes, 2010 (revised May 2015), Page 12, Table 1-2, Summary of Unit Costs, 2000”"]
["Property damage in PDO crashes inflated to 2022 dollars using the GDP deflator."]
["-"]
["Travel Time Monetization Values"]
["Table A-2a. Value of Personal Travel Time Savings"]
["Category","Hourly Value (2022$)"]
["Personal (1)",{"v":17.9,"d":"$17.90"}]
["Business (2)",{"v":32.3,"d":"$32.30"}]
["All Purposes (3)",{"v":19.6,"d":"$19.60"}]
["Long-Distance Personal Travel",{"v":25.1,"d":"$25.10"}]
["Walking, Cycling, Waiting, Standing, and Transfer Time (4)",{"v":35.8,"d":"$35.80"}]
["Table A-2b. Value of Commerical Travel Time Savings"]
["Category","Hourly Value (2022$)"]
["Truck Drivers",{"v":33.5,"d":"$33.50"}]
["Bus Drivers",{"v":36.5,"d":"$36.50"}]
["References and Notes"]
["Revised Departmental Guidance on Valuation of Travel Time in Economic Analysis (2016) "]
["1) Values for personal travel based on local travel values as described in USDOT’s Value of Travel Time guidance. Where applicants also have specific information on the mix of local versus long-distance intercity travel (i.e., trips over 50 miles in length) on a facility, then the local travel values of time may be blended with the longdistance intercity personal travel value of $25.10 per hour."]
["2) Weighted average based on a typical distribution of local travel by surface modes (88.2% personal, 11.8% business). Applicants should apply their own distribution of business versus personal travel where such information is available"]
["3) Note that business travel does not include commuting travel, which should be valued at the personal travel rate. Travel on high-speed rail service that would be competitive with air travel should be valued at $47.70 per hour for personal travel and $80.20 for business travel."]
["4) Should be applied only when actions affect those elements of travel time."]
["-"]
["Occupancy Rate Value"]
["Table A-3. Average Vehicle Occupancy Rates for Highway Passenger Vehicles"]
["Vehicle Type","Average Occupancy"]
["Passenger Vehicles (All Travel)",1.67]
["References and Notes"]
["2017 National Household Travel Survey"]
["1) Weekday peak period values calculated for trips starting between 6:00 AM-8:59 AM and 4:00 PM-6:59 PM."]
["-"]
["Vehicle Operating Costs"]
["Table A-4. Vehicle Operating Costs"]
["Vehicle Type","Recommended Value per Mile (2022$)"]
["Light Duty Vehicles (1)",{"v":0.52,"d":"$0.52"}]
["Commercial Trucks (2)",{"v":1.32,"d":"$1.32"}]
["References and Notes"]
["American Automobile Association, Your Driving Costs – 2022 Edition (2022)"]
["https://newsroom.aaa.com/wp-content/uploads/2022/08/2022-YourDrivingCosts-FactSheet-7-1.pdf"]
["American Transportation Research Institute, An Analysis of the Operational Costs of Trucking: 2023 Update "]
["https://truckingresearch.org/wp-content/uploads/2023/06/ATRI-Operational-Cost-of-Trucking-06-2023.pdf"]
["1) Based on an average light duty vehicle and includes operating costs such as gasoline, maintenance, tires, and depreciation (assuming an average of 15,000 miles driven per year). The value omits other ownership costs that are mostly fixed or transfers (insurance, license, registration, taxes, and financing charges)."]
["2) Value includes fuel costs, truck/trailer lease or purchase payments, repair and maintenance, truck insurance premiums, permits and licenses, and tires. The value omits tolls (which are transfers), and driver wages and benefits (which are already included in the value of travel time savings)."]
["-"]
["Emission Costs"]
["Table A-5. Damage Costs for Emissions per Metric Ton*"]
["Year","NOX","SOX","PM2.5**","CO2"]
[2023,{"v":19800,"d":"$19,800.00"},{"v":52900,"d":"$52,900.00"},{"v":951000,"d":"$951,000.00"},{"v":228,"d":"$228.00"}]
[2024,{"v":20100,"d":"$20,100.00"},{"v":53800,"d":"$53,800.00"},{"v":963200,"d":"$963,200.00"},{"v":233,"d":"$233.00"}]
[2025,{"v":20300,"d":"$20,300.00"},{"v":54800,"d":"$54,800.00"},{"v":975500,"d":"$975,500.00"},{"v":237,"d":"$237.00"}]
[2026,{"v":20600,"d":"$20,600.00"},{"v":56100,"d":"$56,100.00"},{"v":993500,"d":"$993,500.00"},{"v":241,"d":"$241.00"}]
[2027,{"v":21000,"d":"$21,000.00"},{"v":57400,"d":"$57,400.00"},{"v":1011900,"d":"$1,011,900.00"},{"v":245,"d":"$245.00"}]
[2028,{"v":21300,"d":"$21,300.00"},{"v":58700,"d":"$58,700.00"},{"v":1030600,"d":"$1,030,600.00"},{"v":250,"d":"$250.00"}]
[2029,{"v":21700,"d":"$21,700.00"},{"v":60100,"d":"$60,100.00"},{"v":1049600,"d":"$1,049,600.00"},{"v":253,"d":"$253.00"}]
[2030,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":257,"d":"$257.00"}]
[2031,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":262,"d":"$262.00"}]
[2032,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":265,"d":"$265.00"}]
[2033,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":270,"d":"$270.00"}]
[2034,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":274,"d":"$274.00"}]
[2035,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":278,"d":"$278.00"}]
[2036,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":282,"d":"$282.00"}]
[2037,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":287,"d":"$287.00"}]
[2038,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":290,"d":"$290.00"}]
[2039,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":294,"d":"$294.00"}]
[2040,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":299,"d":"$299.00"}]
[2041,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":303,"d":"$303.00"}]
[2042,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":308,"d":"$308.00"}]
[2043,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":312,"d":"$312.00"}]
[2044,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":317,"d":"$317.00"}]
[2045,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":321,"d":"$321.00"}]
[2046,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":326,"d":"$326.00"}]
[2047,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":331,"d":"$331.00"}]
[2048,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":336,"d":"$336.00"}]
[2049,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":340,"d":"$340.00"}]
[2050,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":345,"d":"$345.00"}]
[2051,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":349,"d":"$349.00"}]
[2052,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":353,"d":"$353.00"}]
[2053,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
[2054,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
[2055,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
[2056,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
[2057,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
[2058,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
[2059,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
[2060,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
[2061,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
[2062,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
[2063,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
[2064,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
[2065,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
[2066,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
[2067,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
[2068,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
[2069,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
[2070,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
[2071,{"v":22000,"d":"$22,000.00"},{"v":61500,"d":"$61,500.00"},{"v":1069000,"d":"$1,069,000.00"},{"v":357,"d":"$357.00"}]
["References and Notes"]
["*Applicants should carefully note whether their emissions data is reported in short tons or metric tons. A metric ton is equal to 1.1023 short tons."]
["**Applicants should be careful to not apply the PM2.5 value to estimates of total emissions of PM10."]
["Technical Support Document: Estimating the Benefit per Ton of Reducing PM2.5 Precursors from 17 Sectors (February 2018)” "]
["https://www.epa.gov/sites/default/files/2018-02/documents/sourceapportionmentbpttsd_2018.pdf"]
["NOX, SOX, and PM2.5 values are inflated from 2015 to 2022 dollars using the GDP deflator. CO2 values are inflated from 2020 to 2022 dollars using the GDP deflator. EPA Report on the Social Cost of Greenhouse Gases: Estimates Incorporating Recent Scientific Advances (November 2023)"]
["EPA Report on the Social Cost of Greenhouse Gases: Estimates Incorporating Recent Scientific Advances (November 2023)"]
["Note: Fuel saved (gasoline, diesel, natural gas, etc.) can be converted into metric tons of emissions using EPA guidelines available at"]
["https://www.epa.gov/energy/greenhouse-gases-equivalencies-calculator-calculations-and-references"]
["Note: The recommended values for reducing CO2 emissions reported in Table A-6 represent the values of future economic damages that can be avoided by reducing emissions in each future year by one metric ton. After using permetric ton values to estimate the total value of reducing CO2 emissions in any future year, the result must be further discounted to its present value as of the analysis year used in the BCA, also using a 2.0 percent discount rate."]
["-"]
["Inflation Adjustment Values"]
["Table A-6. Inflation Adjustment Values"]
["Base Year of Nominal Dollar","Multiplier to Adjust to Real 2022 $"]
[2003,1.53]
[2004,1.49]
[2005,1.45]
[2006,{"v":1.4,"d":"1.40"}]
[2007,1.37]
[2008,1.34]
[2009,1.33]
[2010,1.32]
[2011,1.29]
[2012,1.27]
[2013,1.24]
[2014,1.22]
[2015,1.21]
[2016,{"v":1.2,"d":"1.20"}]
[2017,1.18]
[2018,1.15]
[2019,1.13]
[2020,1.12]
[2021,1.07]
[2022,{"v":1,"d":"1.00"}]
[2023,{"$f":"B154/1.02","v":{"v":0.9803921568627451,"d":"0.98"}}]
[2024,{"v":0.9611687812379853,"d":"0.96"}]
[2025,{"v":0.9423223345470444,"d":"0.94"}]
[2026,{"v":0.9238454260265141,"d":"0.92"}]
[2027,{"v":0.9057308098299157,"d":"0.91"}]
[2028,{"v":0.8879713821861919,"d":"0.89"}]
[2029,{"v":0.8705601786139135,"d":"0.87"}]
[2030,{"v":0.8534903711901113,"d":"0.85"}]
[2031,{"v":0.8367552658726581,"d":"0.84"}]
[2032,{"v":0.820348299875155,"d":"0.82"}]
[2033,{"v":0.8042630390932892,"d":"0.80"}]
[2034,{"v":0.7884931755816561,"d":"0.79"}]
[2035,{"v":0.773032525080055,"d":"0.77"}]
[2036,{"v":0.7578750245882893,"d":"0.76"}]
[2037,{"v":0.7430147299885189,"d":"0.74"}]
[2038,{"v":0.7284458137142342,"d":"0.73"}]
[2039,{"v":0.7141625624649355,"d":"0.71"}]
[2040,{"v":0.700159374965623,"d":"0.70"}]
[2041,{"v":0.6864307597702186,"d":"0.69"}]
[2042,{"v":0.6729713331080575,"d":"0.67"}]
[2043,{"v":0.6597758167726053,"d":"0.66"}]
[2044,{"v":0.6468390360515739,"d":"0.65"}]
[2045,{"v":0.6341559176976215,"d":"0.63"}]
[2046,{"v":0.6217214879388445,"d":"0.62"}]
[2047,{"v":0.6095308705282789,"d":"0.61"}]
[2048,{"v":0.597579284831646,"d":"0.60"}]
[2049,{"v":0.5858620439525941,"d":"0.59"}]
[2050,{"v":0.5743745528947001,"d":"0.57"}]
[2051,{"v":0.5631123067595099,"d":"0.56"}]
[2052,{"v":0.5520708889799116,"d":"0.55"}]
[2053,{"v":0.5412459695881486,"d":"0.54"}]
[2054,{"v":0.5306333035177928,"d":"0.53"}]
[2055,{"v":0.5202287289390125,"d":"0.52"}]
[2056,{"v":0.5100281656264828,"d":"0.51"}]
[2057,{"v":0.5000276133592968,"d":"0.50"}]
[2058,{"v":0.4902231503522518,"d":"0.49"}]
[2059,{"v":0.4806109317178939,"d":"0.48"}]
[2060,{"v":0.4711871879587195,"d":"0.47"}]
[2061,{"v":0.46194822348894066,"d":"0.46"}]
[2062,{"v":0.45289041518523593,"d":"0.45"}]
[2063,{"v":0.4440102109659176,"d":"0.44"}]
[2064,{"v":0.4353041283979584,"d":"0.44"}]
[2065,{"v":0.42676875333133174,"d":"0.43"}]
[2066,{"v":0.41840073856012916,"d":"0.42"}]
[2067,{"v":0.4101968025099305,"d":"0.41"}]
[2068,{"v":0.40215372795091225,"d":"0.40"}]
[2069,{"v":0.3942683607361885,"d":"0.39"}]
[2070,{"v":0.38653760856489067,"d":"0.39"}]
["References and Notes"]
["Bureau of Economic Analysis, National Income and Product Accounts, Table 1.1.9, “Implicit Price Deflators for Gross Domestic Product” \n(October 2023) "]
["https://apps.bea.gov/iTable/iTable.cfm?reqid=19&step=3&isuri=1&1921=survey&1903=11#reqid=19&step=3&isuri=1&1921=survey&1903=11"]
["-"]
["Pedestrian Facility Improvement Values"]
["Table A-7a. Pedestrian Expanded Sidewalk Revealed Values Preference "]
["Improvement Type","Recommended Value per Person-Mile Walked (2022$) (1)"]
["Expand Sidewalk (per foot of added Width) (2)",{"v":0.11,"d":"$0.11"}]
["Reducing Upslope by 1%",{"v":1.11,"d":"$1.11"}]
["Reducing Traffic Speed by 1 mph (for speeds ≤ 45 mph)",{"v":0.09,"d":"$0.09"}]
["Reducing Traffic Volume by 1 Vehicle per Hour (for ADT ≤ 55,000)",{"v":1E-3,"d":"$0.0010"}]
["Table A-7b. Pedestrian Facility Improvement Revealed Values Preference "]
["Improvement Type","Recommended Value per Use (2022$) (1)"]
["Install Marked- Crosswalk on Roadway with Volumes ≥ 10,000 Vehicles per Day",{"v":0.19,"d":"$0.19"}]
["Install Signal for Pedestrian Crossing on Roadway with Volumes ≥ 13,000 Vehicles per Day",{"v":0.51,"d":"$0.51"}]
["References and Notes"]
["Does the Pedestrian Environment Affect the Utility of Walking? A Case of Path Choice in Downtown Boston (2009) "]
["https://www.sciencedirect.com/science/article/pii/S136192090900039X"]
["A Big Data Approach to Understanding Pedestrian Route Choice Preferences: Evidence from San Francisco (2021)"]
["https://www.sciencedirect.com/science/article/abs/pii/S2214367X21000569"]
["Pedestrian Route Choice Model Estimated from Revealed Preference GPS Data (2014)"]
["https://trid.trb.org/view/1338221"]
["1)   These values assume an average walking trip speed of 3.2 miles per hour. For the mile-based benefits, the estimated value per user should be capped at 0.86 miles, the average length of a walking trip in the 2017 National Household Travel Survey, unless the applicant has specific documentation suggesting longer trips or that a trip shorter than 0.86 miles is not feasible on the facility in question. In other words, applicants should not assume all pedestrians travel the full distance of a proposed facility if the facility is longer than 0.86 miles without a clear justification for doing so.\n"]
["2)   Value for sidewalk width expansion applicable for sidewalks up to approximately 31 feet, benefits for expansions beyond this width should be described qualitatively."]
["-"]
["Cycling Facility Improvement Values"]
["Table A-8. Cycling Facility Improvement Revealed Preference Values"]
["Facility Type","Recommended Value per Cycling Mile (2022$) (1)"]
["Cycling Path with At-\nGrade Crossings",{"v":1.57,"d":"$1.57"}]
["Cycling Path with no At-Grade Crossings (2)",{"v":1.97,"d":"$1.97"}]
["Dedicated Cycling Lane",{"v":1.86,"d":"$1.86"}]
["Cycling Boulevard/“Sharrow”",{"v":0.29,"d":"$0.29"}]
["Separated Cycle Track",{"v":1.86,"d":"$1.86"}]
["References and Notes"]
["Underlying marginal rate of substitution estimates based on: A GPS-based Bicycle Route Choice Model for San Francisco, California (2011)"]
["https://www.sfcta.org/sites/default/files/2019-03/BikeRouteChoiceModel.pdf"]
["Average cycling speed based on summaries of GPS observations of observed cycling speeds in two datasets from the following studies:"]
["Broach, Dill, & Gliebe, (2012)"]
["Dill, McNeil, Broach, & Ma, (2014)"]
["Broach & Dill, (2016)"]
["Broach, Dill, & McNeil, (2019)"]
["1)   Values should only be applied over sections for which a comparable parallel facility is not available, and only applies to miles cycled on the project facility. These values assume an average cycling trip speed of 9.8 miles per hour or, in the case of off-street paths with no atgrade crossings, a free-flow cycling speed of 12.1 miles per hour. The estimated value per cyclist should be capped at 2.38 miles, the average length of a cycling trip in the 2017 National Household Travel Survey, unless\nthe applicant has specific documentation suggesting longer trips or that a trip shorter than 2.38 miles is not feasible on the facility in question. In other words, applicants should not assume all cyclists travel the full distance of a proposed facility if the facility is longer than 2.38 miles without a clear justification for doing so."]
["2)   The value for a cycling path with no at-grade intersections is higher due to an assumption of higher average speed of 12.1 miles per hour, resulting in less time on the facility, which lowers journey quality benefits but increases travel time savings."]
["-"]
["Mortality Reduction Benefits"]
["Table A-9a. Mortality Reduction Benefits of Induced Active Transportation Values"]
["Mode","Applicable Age Range (3)","Recommended Value per Induced Trip (2022$) (4)"]
["Walking (1)","Ages 20-74",{"v":7.63,"d":"$7.63"}]
["Cycling (2)","Ages 20-64",{"v":6.8,"d":"$6.80"}]
["Table A-9b. Mortality Reduction Benefits Age Adjustments"]
["Mode","Applicable Age Range","Percent Adjustment"]
["Walking Induced Trips (3)","Ages 20-74",{"v":0.68,"d":"68%"}]
["Cycling Induced Trips (3)","Ages 20-64",{"v":0.59,"d":"59%"}]
["Table A-9b. Mortality Reduction Benefits Age Adjustments"]
["Mode","Speed (mph)"]
["Average Walking Speed",3.2]
["Average Cylcing Speed",9.8]
["References and Notes"]
["Physical activity risk reduction assumptions based on: Health Economic Assessment Tool (HEAT) for Walking and For Cycling (2017)"]
["https://www.euro.who.int/__data/assets/pdf_file/0010/352963/Heat.pdf"]
["Average walking speed, average weighted age for those who walk or cycle, average walk or cycling trip distance, and national average active transportation mode distribution based on: National Household Travel Survey (2017)"]
["https://nhts.ornl.gov/"]
["Baseline mortality risk based on: National Centers for Health Statistics Underlying Cause of Death 2018-2019 on CDC WONDER Online Database (2020)"]
["https://wonder.cdc.gov/"]
["Estimates of national population falling within applicable age ranges based on: United States Census Bureau, Current Population Survey, Annual Social and Economic Supplement (2019)"]
["https://www.census.gov/data/tables/2019/demo/age-and-sex/2019-age-sex-composition.html"]
["Assumed average cycling speed based on cycling studies cited in USDOT BCA Guidance December 2024 Appendix A, Table A9."]
["1) Based on an assumed average walking speed of 3.2 miles per hour, an assumed average age of the relevant age range (20-74 years) of 45, a corresponding baseline mortality risk of 267.1 per 100,000, an annual risk reduction of 8.6 percent per daily mile walked, and an average walking trip distance of 0.86 miles."]
["2) Based on an assumed average cycling speed of 9.8 miles per hour, an assumed average age of the relevant age range (20-64 years) of 42, a corresponding baseline mortality risk of 217.9 per 100,000, an annual risk reduction of 4.3 percent per daily mile cycled, and an average cycling trip distance of 2.38 miles."]
["3) Absent more localized data on the proportion of the expected users falling into the age ranges above, applicants may apply a general assumption of 68% and 59% of overall induced trips falling into the walking and cycling age ranges, respectively, assuming a distribution matching the national average."]
["4) Applicants should ensure these monetization values are only applied to trips induced from non-active transportation modes within the relevant age ranges for each mode. Absent more localized data on the proportion of induced trips coming from non-active transportation modes, applicants may apply a general assumption of 89% of induced trips falling into that category, assuming a distribution matching the national average travel pattern."]
["-"]
["External Highway Use Costs"]
["Table A-10. External Highway Use Costs: Noise and Congestion Values"]
["Vehicle Type","Location","Congestion (Cost per Vehicle Mile Travled 2022$)","Noise (Cost per Vehicle Mile Travled 2022$)","Total (Cost per Vehicle Mile Travled 2022$)"]
["Light-duty Vehicles","Urban",{"v":0.138,"d":"$0.13800"},{"v":1.9E-3,"d":"$0.00190"},{"$f":"SUM(C278,D278)","v":{"v":0.13990000000000002,"d":"$0.13990"}}]
["Light-duty Vehicles","Rural",{"v":0.029,"d":"$0.02900"},{"v":0.0002,"d":"$0.00020"},{"$f":"SUM(C279,D279)","v":{"v":0.0292,"d":"$0.02920"}}]
["Buses and Trucks","Urban",{"v":0.345,"d":"$0.34500"},{"v":0.0437,"d":"$0.04370"},{"$f":"SUM(C280,D280)","v":{"v":0.3887,"d":"$0.38870"}}]
["Buses and Trucks","Rural",{"v":0.075,"d":"$0.07500"},{"v":0.0037,"d":"$0.00370"},{"$f":"SUM(C281,D281)","v":{"v":0.07869999999999999,"d":"$0.07870"}}]
["References and Notes"]
["Highway Cost Allocation Study (1997)"]
["https://www.fhwa.dot.gov/policy/otps/costallocation.cfm"]
["1) Congestion costs updated from the 1997 Highway Cost Allocation Study to reflect increased traffic volumes, changes in vehicle occupancy, and increases in the value of time per person-hour since that time. Both congestion and noise costs are also adjusted from 1994 dollars to 2022 dollars using the GDP deflator."]
["-"]
["Discounting Factors"]
["Table A-11. Discounting (Calculated)"]
["Year","Discount Factor - 3.1 percent","Discount Factor - 2.0 percent"]
[2022,{"$f":"1/(1.031^($A290-$A$290))","v":{"v":1,"d":"1.00"}},{"$f":"1/(1.02^($A290-$A$290))","v":{"v":1,"d":"1.00"}}]
[2023,{"$f":"1/(1.031^($A291-$A$290))","v":{"v":0.9699321047526674,"d":"0.97"}},{"$f":"1/(1.02^($A291-$A$290))","v":{"v":0.9803921568627451,"d":"0.98"}}]
[2024,{"v":0.9407682878299394,"d":"0.94"},{"v":0.9611687812379854,"d":"0.96"}]
[2025,{"v":0.9124813654994562,"d":"0.91"},{"v":0.9423223345470446,"d":"0.94"}]
[2026,{"v":0.8850449713864755,"d":"0.89"},{"v":0.9238454260265142,"d":"0.92"}]
[2027,{"v":0.8584335318976485,"d":"0.86"},{"v":0.9057308098299159,"d":"0.91"}]
[2028,{"v":0.8326222423837522,"d":"0.83"},{"v":0.887971382186192,"d":"0.89"}]
[2029,{"v":0.8075870440191584,"d":"0.81"},{"v":0.8705601786139139,"d":"0.87"}]
[2030,{"v":0.7833046013764873,"d":"0.78"},{"v":0.8534903711901116,"d":"0.85"}]
[2031,{"v":0.7597522806755455,"d":"0.76"},{"v":0.8367552658726585,"d":"0.84"}]
[2032,{"v":0.7369081286862711,"d":"0.74"},{"v":0.8203482998751553,"d":"0.82"}]
[2033,{"v":0.7147508522660244,"d":"0.71"},{"v":0.8042630390932897,"d":"0.80"}]
[2034,{"v":0.6932597985121478,"d":"0.69"},{"v":0.7884931755816564,"d":"0.79"}]
[2035,{"v":0.6724149355112976,"d":"0.67"},{"v":0.7730325250800554,"d":"0.77"}]
[2036,{"v":0.6521968336676021,"d":"0.65"},{"v":0.7578750245882895,"d":"0.76"}]
[2037,{"v":0.6325866475922426,"d":"0.63"},{"v":0.7430147299885193,"d":"0.74"}]
[2038,{"v":0.6135660985375776,"d":"0.61"},{"v":0.7284458137142344,"d":"0.73"}]
[2039,{"v":0.5951174573594351,"d":"0.60"},{"v":0.7141625624649357,"d":"0.71"}]
[2040,{"v":0.5772235279916927,"d":"0.58"},{"v":0.7001593749656233,"d":"0.70"}]
[2041,{"v":0.5598676314177428,"d":"0.56"},{"v":0.686430759770219,"d":"0.69"}]
[2042,{"v":0.5430335901239018,"d":"0.54"},{"v":0.6729713331080578,"d":"0.67"}]
[2043,{"v":0.5267057130202734,"d":"0.53"},{"v":0.6597758167726057,"d":"0.66"}]
[2044,{"v":0.5108687808150082,"d":"0.51"},{"v":0.6468390360515741,"d":"0.65"}]
[2045,{"v":0.4955080318283299,"d":"0.50"},{"v":0.6341559176976218,"d":"0.63"}]
[2046,{"v":0.4806091482331038,"d":"0.48"},{"v":0.6217214879388449,"d":"0.62"}]
[2047,{"v":0.46615824270912104,"d":"0.47"},{"v":0.6095308705282794,"d":"0.61"}]
[2048,{"v":0.4521418454986626,"d":"0.45"},{"v":0.5975792848316464,"d":"0.60"}]
[2049,{"v":0.4385468918512731,"d":"0.44"},{"v":0.5858620439525946,"d":"0.59"}]
[2050,{"v":0.4253607098460457,"d":"0.43"},{"v":0.5743745528947004,"d":"0.57"}]
[2051,{"v":0.41257100858006374,"d":"0.41"},{"v":0.5631123067595103,"d":"0.56"}]
[2052,{"v":0.400165866711992,"d":"0.40"},{"v":0.552070888979912,"d":"0.55"}]
[2053,{"v":0.3881337213501378,"d":"0.39"},{"v":0.5412459695881492,"d":"0.54"}]
[2054,{"v":0.3764633572746244,"d":"0.38"},{"v":0.5306333035177931,"d":"0.53"}]
[2055,{"v":0.3651438964836319,"d":"0.37"},{"v":0.5202287289390128,"d":"0.52"}]
[2056,{"v":0.3541647880539591,"d":"0.35"},{"v":0.5100281656264832,"d":"0.51"}]
[2057,{"v":0.34351579830645895,"d":"0.34"},{"v":0.5000276133592974,"d":"0.50"}]
[2058,{"v":0.3331870012671765,"d":"0.33"},{"v":0.49022315035225233,"d":"0.49"}]
[2059,{"v":0.3231687694153021,"d":"0.32"},{"v":0.4806109317178944,"d":"0.48"}]
[2060,{"v":0.3134517647093134,"d":"0.31"},{"v":0.4711871879587199,"d":"0.47"}]
[2061,{"v":0.3040269298829423,"d":"0.30"},{"v":0.46194822348894127,"d":"0.46"}]
[2062,{"v":0.2948854800028538,"d":"0.29"},{"v":0.45289041518523643,"d":"0.45"}]
[2063,{"v":0.28601889428016863,"d":"0.29"},{"v":0.4440102109659181,"d":"0.44"}]
[2064,{"v":0.2774189081281946,"d":"0.28"},{"v":0.4353041283979589,"d":"0.44"}]
[2065,{"v":0.26907750545896664,"d":"0.27"},{"v":0.4267687533313323,"d":"0.43"}]
[2066,{"v":0.2609869112114128,"d":"0.26"},{"v":0.41840073856012966,"d":"0.42"}]
[2067,{"v":0.25313958410418314,"d":"0.25"},{"v":0.41019680250993107,"d":"0.41"}]
[2068,{"v":0.24552820960638522,"d":"0.25"},{"v":0.40215372795091275,"d":"0.40"}]
[2069,{"v":0.23814569311967532,"d":"0.24"},{"v":0.3942683607361891,"d":"0.39"}]
[2070,{"v":0.23098515336534947,"d":"0.23"},{"v":0.3865376085648912,"d":"0.39"}]
[2071,{"v":0.2240399159702711,"d":"0.22"},{"v":0.37895843976950117,"d":"0.38"}]
[2072,{"v":0.2173035072456558,"d":"0.22"},{"v":0.3715278821269619,"d":"0.37"}]
["-"]
["NBI Structure Status Codes"]
["Table A-12. NBI Data Definitions -- Structure Open, Posted or Closed to Traffic"]
["Code","Description"]
["A","Open, no restriction"]
["B","Open, posting recommended but not legally implemented (all signs not in place or not correctly implemented)"]
["D","Open, would be posted or closed except for temporary shoring, etc. to allow for unrestricted traffic"]
["E","Open, temporary structure in place to carry legal loads while original structure is closed and awaiting replacement or rehabilitation"]
["G","New structure not yet open to traffic"]
["K","Bridge closed to all traffic"]
["P","Posted for load (may include other restrictions such a temporary bridges which are load posted)"]
["R","Posted for other load-capacity restriction (speed, number of vehicles on bridge, etc.)"]
["References and Notes"]
["Recording and Coding Guide for Structure Inventory and Appraisal of the Nation's Bridges"]
["https://www.fhwa.dot.gov/bridge/mtguide.pdf"]
["-"]
["NBI Road Type Codes"]
["Table A-13. NBI Data Definitions -- Road Types "]
["NBI Code","Roadway Types","Average Speed (FHWA VHT)","MOVES Roadway Type"]
["01","Rural - Principal Arterial - Interstate",66,"Rural Restricted"]
["02","Rural - Principal Arterial - Other",53,"Rural Restricted"]
["06","Rural - Minor Arterial",42,"Rural Unrestricted"]
["07","Rural - Major Collector",47,"Rural Unrestricted"]
["08","Rural - Minor Collector",40,"Rural Unrestricted"]
["09","Rural - Local ",40,"Rural Unrestricted"]
["11","Urban - Principal Arterial - Interstate",60,"Urban Restricted"]
["12","Urban - Principal Arterial - Other Freeways or Expressways",29,"Urban Restricted"]
["14","Urban - Other Principal Arterial",24,"Urban Unrestricted"]
["16","Urban - Minor Arterial",35,"Urban Unrestricted"]
["17","Urban - Collector",33,"Urban Unrestricted"]
["19","Urban - Local",29,"Urban Unrestricted"]
["References and Notes"]
["Recording and Coding Guide for Structure Inventory and Appraisal of the Nation's Bridges"]
["https://www.fhwa.dot.gov/bridge/mtguide.pdf"]
["MOVES and Other Mobile Source Emissions Models"]
["https://www.epa.gov/moves "]
["VHT"]
["Average speed values come from the Vehicle hours of travel estimates developed by Volpe National Transportation Research Center as part of an exploratory study for FHWA’s Traveler Analysis Framework. Values represent 2021 data. "]
["-"]
["Emission Factors "]
["Table A-14. Conversion"]
["kg to metric ton",{"v":1000,"d":"1,000.00"}]
["Table A-15. MOVES Emission Factors"]
["Vlookup","yearID","vehicleClass","pollutant","emissionRate","units","linkDescription","MPH"]
[{"$f":"CONCATENATE(B385,C385,D385,G385,H385)","v":"2020PassengerNOXRural Restricted10"},2020,"Passenger","NOX",0.000538439847458499,"kg/mi","Rural Restricted",10]
["2020PassengerNOXRural Restricted20",2020,"Passenger","NOX",3.90231319935568E-4,"kg/mi","Rural Restricted",20]
["2020PassengerNOXRural Restricted30",2020,"Passenger","NOX",0.000371611781152367,"kg/mi","Rural Restricted",30]
["2020PassengerNOXRural Restricted40",2020,"Passenger","NOX",0.000386721345284021,"kg/mi","Rural Restricted",40]
["2020PassengerNOXRural Restricted50",2020,"Passenger","NOX",3.91707718033336E-4,"kg/mi","Rural Restricted",50]
["2020PassengerNOXRural Restricted60",2020,"Passenger","NOX",0.000392666543105111,"kg/mi","Rural Restricted",60]
["2020PassengerNOXRural Restricted70",2020,"Passenger","NOX",0.000440313967336708,"kg/mi","Rural Restricted",70]
["2020TrucksNOXRural Restricted10",2020,"Trucks","NOX",0.013186363933844,"kg/mi","Rural Restricted",10]
["2020TrucksNOXRural Restricted20",2020,"Trucks","NOX",0.00925603858723581,"kg/mi","Rural Restricted",20]
["2020TrucksNOXRural Restricted30",2020,"Trucks","NOX",0.00783264944926982,"kg/mi","Rural Restricted",30]
["2020TrucksNOXRural Restricted40",2020,"Trucks","NOX",0.00632754116854182,"kg/mi","Rural Restricted",40]
["2020TrucksNOXRural Restricted50",2020,"Trucks","NOX",0.0057569845061722,"kg/mi","Rural Restricted",50]
["2020TrucksNOXRural Restricted60",2020,"Trucks","NOX",0.00538318650467861,"kg/mi","Rural Restricted",60]
["2020TrucksNOXRural Restricted70",2020,"Trucks","NOX",0.00610227615080616,"kg/mi","Rural Restricted",70]
["2020PassengerSOXRural Restricted10",2020,"Passenger","SOX",4.38888456947814e-06,"kg/mi","Rural Restricted",10]
["2020PassengerSOXRural Restricted20",2020,"Passenger","SOX",2.88962268271809e-06,"kg/mi","Rural Restricted",20]
["2020PassengerSOXRural Restricted30",2020,"Passenger","SOX",2.38783011967808e-06,"kg/mi","Rural Restricted",30]
["2020PassengerSOXRural Restricted40",2020,"Passenger","SOX",2.25958247384227e-06,"kg/mi","Rural Restricted",40]
["2020PassengerSOXRural Restricted50",2020,"Passenger","SOX",2.16463622500904E-6,"kg/mi","Rural Restricted",50]
["2020PassengerSOXRural Restricted60",2020,"Passenger","SOX",2.088547107861E-6,"kg/mi","Rural Restricted",60]
["2020PassengerSOXRural Restricted70",2020,"Passenger","SOX",2.22531240544672e-06,"kg/mi","Rural Restricted",70]
["2020TrucksSOXRural Restricted10",2020,"Trucks","SOX",8.27009655740014e-06,"kg/mi","Rural Restricted",10]
["2020TrucksSOXRural Restricted20",2020,"Trucks","SOX",6.42063050108937E-6,"kg/mi","Rural Restricted",20]
["2020TrucksSOXRural Restricted30",2020,"Trucks","SOX",5.71897161388661e-06,"kg/mi","Rural Restricted",30]
["2020TrucksSOXRural Restricted40",2020,"Trucks","SOX",4.85231098662712e-06,"kg/mi","Rural Restricted",40]
["2020TrucksSOXRural Restricted50",2020,"Trucks","SOX",4.61338055999908e-06,"kg/mi","Rural Restricted",50]
["2020TrucksSOXRural Restricted60",2020,"Trucks","SOX",4.42349870917974e-06,"kg/mi","Rural Restricted",60]
["2020TrucksSOXRural Restricted70",2020,"Trucks","SOX",4.84502585916903e-06,"kg/mi","Rural Restricted",70]
["2020PassengerCO2Rural Restricted10",2020,"Passenger","CO2",0.67625962606757,"kg/mi","Rural Restricted",10]
["2020PassengerCO2Rural Restricted20",2020,"Passenger","CO2",0.444836744673017,"kg/mi","Rural Restricted",20]
["2020PassengerCO2Rural Restricted30",2020,"Passenger","CO2",0.367410709427472,"kg/mi","Rural Restricted",30]
["2020PassengerCO2Rural Restricted40",2020,"Passenger","CO2",0.347424460767614,"kg/mi","Rural Restricted",40]
["2020PassengerCO2Rural Restricted50",2020,"Passenger","CO2",0.332638735042396,"kg/mi","Rural Restricted",50]
["2020PassengerCO2Rural Restricted60",2020,"Passenger","CO2",0.320769415313606,"kg/mi","Rural Restricted",60]
["2020PassengerCO2Rural Restricted70",2020,"Passenger","CO2",0.341448591196934,"kg/mi","Rural Restricted",70]
["2020TrucksCO2Rural Restricted10",2020,"Trucks","CO2",2.24315779274079,"kg/mi","Rural Restricted",10]
["2020TrucksCO2Rural Restricted20",2020,"Trucks","CO2",1.75228939490608,"kg/mi","Rural Restricted",20]
["2020TrucksCO2Rural Restricted30",2020,"Trucks","CO2",1.56347190910759,"kg/mi","Rural Restricted",30]
["2020TrucksCO2Rural Restricted40",2020,"Trucks","CO2",1.32291475338489,"kg/mi","Rural Restricted",40]
["2020TrucksCO2Rural Restricted50",2020,"Trucks","CO2",1.25481053401549,"kg/mi","Rural Restricted",50]
["2020TrucksCO2Rural Restricted60",2020,"Trucks","CO2",1.20113864868446,"kg/mi","Rural Restricted",60]
["2020TrucksCO2Rural Restricted70",2020,"Trucks","CO2",1.31907018069333,"kg/mi","Rural Restricted",70]
["2020PassengerPM2.5Rural Restricted10",2020,"Passenger","PM2.5",2.68405096104398e-05,"kg/mi","Rural Restricted",10]
["2020PassengerPM2.5Rural Restricted20",2020,"Passenger","PM2.5",1.6718826815938E-5,"kg/mi","Rural Restricted",20]
["2020PassengerPM2.5Rural Restricted30",2020,"Passenger","PM2.5",1.2008862978862E-5,"kg/mi","Rural Restricted",30]
["2020PassengerPM2.5Rural Restricted40",2020,"Passenger","PM2.5",9.49942461757603e-06,"kg/mi","Rural Restricted",40]
["2020PassengerPM2.5Rural Restricted50",2020,"Passenger","PM2.5",7.75236584596166e-06,"kg/mi","Rural Restricted",50]
["2020PassengerPM2.5Rural Restricted60",2020,"Passenger","PM2.5",6.43913262850755e-06,"kg/mi","Rural Restricted",60]
["2020PassengerPM2.5Rural Restricted70",2020,"Passenger","PM2.5",6.5712994618947e-06,"kg/mi","Rural Restricted",70]
["2020TrucksPM2.5Rural Restricted10",2020,"Trucks","PM2.5",0.000653569177180614,"kg/mi","Rural Restricted",10]
["2020TrucksPM2.5Rural Restricted20",2020,"Trucks","PM2.5",0.000465086251853779,"kg/mi","Rural Restricted",20]
["2020TrucksPM2.5Rural Restricted30",2020,"Trucks","PM2.5",0.000398809451447069,"kg/mi","Rural Restricted",30]
["2020TrucksPM2.5Rural Restricted40",2020,"Trucks","PM2.5",0.000284449508545723,"kg/mi","Rural Restricted",40]
["2020TrucksPM2.5Rural Restricted50",2020,"Trucks","PM2.5",2.33891682130494E-4,"kg/mi","Rural Restricted",50]
["2020TrucksPM2.5Rural Restricted60",2020,"Trucks","PM2.5",0.000185502020476888,"kg/mi","Rural Restricted",60]
["2020TrucksPM2.5Rural Restricted70",2020,"Trucks","PM2.5",0.000196953720406728,"kg/mi","Rural Restricted",70]
["2020PassengerNOXRural Unrestricted10",2020,"Passenger","NOX",5.57929015624399E-4,"kg/mi","Rural Unrestricted",10]
["2020PassengerNOXRural Unrestricted20",2020,"Passenger","NOX",0.000491709594169061,"kg/mi","Rural Unrestricted",20]
["2020PassengerNOXRural Unrestricted30",2020,"Passenger","NOX",0.000422003385252436,"kg/mi","Rural Unrestricted",30]
["2020PassengerNOXRural Unrestricted40",2020,"Passenger","NOX",0.00040544660484295,"kg/mi","Rural Unrestricted",40]
["2020PassengerNOXRural Unrestricted50",2020,"Passenger","NOX",4.0056997918029E-4,"kg/mi","Rural Unrestricted",50]
["2020PassengerNOXRural Unrestricted60",2020,"Passenger","NOX",0.000405691512564427,"kg/mi","Rural Unrestricted",60]
["2020PassengerNOXRural Unrestricted70",2020,"Passenger","NOX",0.000441110719457959,"kg/mi","Rural Unrestricted",70]
["2020TrucksNOXRural Unrestricted10",2020,"Trucks","NOX",0.013186363933844,"kg/mi","Rural Unrestricted",10]
[{"$f":"CONCATENATE(B449,C449,D449,G449,H449)","v":"2020TrucksNOXRural Unrestricted20"},2020,"Trucks","NOX",0.00925603858723581,"kg/mi","Rural Unrestricted",20]
["2020TrucksNOXRural Unrestricted30",2020,"Trucks","NOX",0.00783264944926982,"kg/mi","Rural Unrestricted",30]
["2020TrucksNOXRural Unrestricted40",2020,"Trucks","NOX",0.00632754116854182,"kg/mi","Rural Unrestricted",40]
["2020TrucksNOXRural Unrestricted50",2020,"Trucks","NOX",0.0057569845061722,"kg/mi","Rural Unrestricted",50]
["2020TrucksNOXRural Unrestricted60",2020,"Trucks","NOX",0.00538318650467861,"kg/mi","Rural Unrestricted",60]
["2020TrucksNOXRural Unrestricted70",2020,"Trucks","NOX",0.00610227615080616,"kg/mi","Rural Unrestricted",70]
["2020PassengerSOXRural Unrestricted10",2020,"Passenger","SOX",4.49130580127764e-06,"kg/mi","Rural Unrestricted",10]
["2020PassengerSOXRural Unrestricted20",2020,"Passenger","SOX",3.0773899692953e-06,"kg/mi","Rural Unrestricted",20]
["2020PassengerSOXRural Unrestricted30",2020,"Passenger","SOX",2.46008070067635e-06,"kg/mi","Rural Unrestricted",30]
["2020PassengerSOXRural Unrestricted40",2020,"Passenger","SOX",2.26643727768265e-06,"kg/mi","Rural Unrestricted",40]
["2020PassengerSOXRural Unrestricted50",2020,"Passenger","SOX",2.17057633258504e-06,"kg/mi","Rural Unrestricted",50]
["2020PassengerSOXRural Unrestricted60",2020,"Passenger","SOX",2.13569524019706e-06,"kg/mi","Rural Unrestricted",60]
["2020PassengerSOXRural Unrestricted70",2020,"Passenger","SOX",2.22677593159704e-06,"kg/mi","Rural Unrestricted",70]
["2020TrucksSOXRural Unrestricted10",2020,"Trucks","SOX",8.27009655740014e-06,"kg/mi","Rural Unrestricted",10]
["2020TrucksSOXRural Unrestricted20",2020,"Trucks","SOX",6.42063050108937E-6,"kg/mi","Rural Unrestricted",20]
["2020TrucksSOXRural Unrestricted30",2020,"Trucks","SOX",5.71897161388661e-06,"kg/mi","Rural Unrestricted",30]
["2020TrucksSOXRural Unrestricted40",2020,"Trucks","SOX",4.85231098662712e-06,"kg/mi","Rural Unrestricted",40]
["2020TrucksSOXRural Unrestricted50",2020,"Trucks","SOX",4.61338055999908e-06,"kg/mi","Rural Unrestricted",50]
["2020TrucksSOXRural Unrestricted60",2020,"Trucks","SOX",4.42349870917974e-06,"kg/mi","Rural Unrestricted",60]
["2020TrucksSOXRural Unrestricted70",2020,"Trucks","SOX",4.84502585916903e-06,"kg/mi","Rural Unrestricted",70]
["2020PassengerCO2Rural Unrestricted10",2020,"Passenger","CO2",0.691870418091058,"kg/mi","Rural Unrestricted",10]
["2020PassengerCO2Rural Unrestricted20",2020,"Passenger","CO2",0.474100104483392,"kg/mi","Rural Unrestricted",20]
["2020PassengerCO2Rural Unrestricted30",2020,"Passenger","CO2",0.378872541151546,"kg/mi","Rural Unrestricted",30]
["2020PassengerCO2Rural Unrestricted40",2020,"Passenger","CO2",0.348648456906406,"kg/mi","Rural Unrestricted",40]
["2020PassengerCO2Rural Unrestricted50",2020,"Passenger","CO2",0.3336108577023,"kg/mi","Rural Unrestricted",50]
["2020PassengerCO2Rural Unrestricted60",2020,"Passenger","CO2",0.327962901776073,"kg/mi","Rural Unrestricted",60]
["2020PassengerCO2Rural Unrestricted70",2020,"Passenger","CO2",0.341639357291167,"kg/mi","Rural Unrestricted",70]
["2020TrucksCO2Rural Unrestricted10",2020,"Trucks","CO2",2.24315779274079,"kg/mi","Rural Unrestricted",10]
["2020TrucksCO2Rural Unrestricted20",2020,"Trucks","CO2",1.75228939490608,"kg/mi","Rural Unrestricted",20]
["2020TrucksCO2Rural Unrestricted30",2020,"Trucks","CO2",1.56347190910759,"kg/mi","Rural Unrestricted",30]
["2020TrucksCO2Rural Unrestricted40",2020,"Trucks","CO2",1.32291475338489,"kg/mi","Rural Unrestricted",40]
["2020TrucksCO2Rural Unrestricted50",2020,"Trucks","CO2",1.25481053401549,"kg/mi","Rural Unrestricted",50]
["2020TrucksCO2Rural Unrestricted60",2020,"Trucks","CO2",1.20113864868446,"kg/mi","Rural Unrestricted",60]
["2020TrucksCO2Rural Unrestricted70",2020,"Trucks","CO2",1.31907018069333,"kg/mi","Rural Unrestricted",70]
["2020PassengerPM2.5Rural Unrestricted10",2020,"Passenger","PM2.5",2.67637909468759e-05,"kg/mi","Rural Unrestricted",10]
["2020PassengerPM2.5Rural Unrestricted20",2020,"Passenger","PM2.5",1.87571618914243e-05,"kg/mi","Rural Unrestricted",20]
["2020PassengerPM2.5Rural Unrestricted30",2020,"Passenger","PM2.5",1.33989668433423E-5,"kg/mi","Rural Unrestricted",30]
["2020PassengerPM2.5Rural Unrestricted40",2020,"Passenger","PM2.5",1.00948685217597E-5,"kg/mi","Rural Unrestricted",40]
["2020PassengerPM2.5Rural Unrestricted50",2020,"Passenger","PM2.5",8.0942456588817e-06,"kg/mi","Rural Unrestricted",50]
["2020PassengerPM2.5Rural Unrestricted60",2020,"Passenger","PM2.5",6.89478459189759E-6,"kg/mi","Rural Unrestricted",60]
["2020PassengerPM2.5Rural Unrestricted70",2020,"Passenger","PM2.5",6.66103592360008e-06,"kg/mi","Rural Unrestricted",70]
["2020TrucksPM2.5Rural Unrestricted10",2020,"Trucks","PM2.5",0.000653569177180614,"kg/mi","Rural Unrestricted",10]
["2020TrucksPM2.5Rural Unrestricted20",2020,"Trucks","PM2.5",0.000465086251853779,"kg/mi","Rural Unrestricted",20]
["2020TrucksPM2.5Rural Unrestricted30",2020,"Trucks","PM2.5",0.000398809451447069,"kg/mi","Rural Unrestricted",30]
["2020TrucksPM2.5Rural Unrestricted40",2020,"Trucks","PM2.5",0.000284449508545723,"kg/mi","Rural Unrestricted",40]
["2020TrucksPM2.5Rural Unrestricted50",2020,"Trucks","PM2.5",2.33891682130494E-4,"kg/mi","Rural Unrestricted",50]
["2020TrucksPM2.5Rural Unrestricted60",2020,"Trucks","PM2.5",0.000185502020476888,"kg/mi","Rural Unrestricted",60]
["2020TrucksPM2.5Rural Unrestricted70",2020,"Trucks","PM2.5",0.000196953720406728,"kg/mi","Rural Unrestricted",70]
["2020PassengerNOXUrban Restricted10",2020,"Passenger","NOX",0.000538439847458499,"kg/mi","Urban Restricted",10]
["2020PassengerNOXUrban Restricted20",2020,"Passenger","NOX",3.90231319935568E-4,"kg/mi","Urban Restricted",20]
["2020PassengerNOXUrban Restricted30",2020,"Passenger","NOX",0.000371611781152367,"kg/mi","Urban Restricted",30]
["2020PassengerNOXUrban Restricted40",2020,"Passenger","NOX",0.000386721345284021,"kg/mi","Urban Restricted",40]
["2020PassengerNOXUrban Restricted50",2020,"Passenger","NOX",3.91707718033336E-4,"kg/mi","Urban Restricted",50]
["2020PassengerNOXUrban Restricted60",2020,"Passenger","NOX",0.000392666543105111,"kg/mi","Urban Restricted",60]
["2020PassengerNOXUrban Restricted70",2020,"Passenger","NOX",0.000440313967336708,"kg/mi","Urban Restricted",70]
["2020TrucksNOXUrban Restricted10",2020,"Trucks","NOX",0.013186363933844,"kg/mi","Urban Restricted",10]
["2020TrucksNOXUrban Restricted20",2020,"Trucks","NOX",0.00925603858723581,"kg/mi","Urban Restricted",20]
["2020TrucksNOXUrban Restricted30",2020,"Trucks","NOX",0.00783264944926982,"kg/mi","Urban Restricted",30]
["2020TrucksNOXUrban Restricted40",2020,"Trucks","NOX",0.00632754116854182,"kg/mi","Urban Restricted",40]
["2020TrucksNOXUrban Restricted50",2020,"Trucks","NOX",0.0057569845061722,"kg/mi","Urban Restricted",50]
["2020TrucksNOXUrban Restricted60",2020,"Trucks","NOX",0.00538318650467861,"kg/mi","Urban Restricted",60]
["2020TrucksNOXUrban Restricted70",2020,"Trucks","NOX",0.00610227615080616,"kg/mi","Urban Restricted",70]
["2020PassengerSOXUrban Restricted10",2020,"Passenger","SOX",4.38888456947814e-06,"kg/mi","Urban Restricted",10]
["2020PassengerSOXUrban Restricted20",2020,"Passenger","SOX",2.88962268271809e-06,"kg/mi","Urban Restricted",20]
[{"$f":"CONCATENATE(B513,C513,D513,G513,H513)","v":"2020PassengerSOXUrban Restricted30"},2020,"Passenger","SOX",2.38783011967808e-06,"kg/mi","Urban Restricted",30]
["2020PassengerSOXUrban Restricted40",2020,"Passenger","SOX",2.25958247384227e-06,"kg/mi","Urban Restricted",40]
["2020PassengerSOXUrban Restricted50",2020,"Passenger","SOX",2.16463622500904E-6,"kg/mi","Urban Restricted",50]
["2020PassengerSOXUrban Restricted60",2020,"Passenger","SOX",2.088547107861E-6,"kg/mi","Urban Restricted",60]
["2020PassengerSOXUrban Restricted70",2020,"Passenger","SOX",2.22531240544672e-06,"kg/mi","Urban Restricted",70]
["2020TrucksSOXUrban Restricted10",2020,"Trucks","SOX",8.27009655740014e-06,"kg/mi","Urban Restricted",10]
["2020TrucksSOXUrban Restricted20",2020,"Trucks","SOX",6.42063050108937E-6,"kg/mi","Urban Restricted",20]
["2020TrucksSOXUrban Restricted30",2020,"Trucks","SOX",5.71897161388661e-06,"kg/mi","Urban Restricted",30]
["2020TrucksSOXUrban Restricted40",2020,"Trucks","SOX",4.85231098662712e-06,"kg/mi","Urban Restricted",40]
["2020TrucksSOXUrban Restricted50",2020,"Trucks","SOX",4.61338055999908e-06,"kg/mi","Urban Restricted",50]
["2020TrucksSOXUrban Restricted60",2020,"Trucks","SOX",4.42349870917974e-06,"kg/mi","Urban Restricted",60]
["2020TrucksSOXUrban Restricted70",2020,"Trucks","SOX",4.84502585916903e-06,"kg/mi","Urban Restricted",70]
["2020PassengerCO2Urban Restricted10",2020,"Passenger","CO2",0.67625962606757,"kg/mi","Urban Restricted",10]
["2020PassengerCO2Urban Restricted20",2020,"Passenger","CO2",0.444836744673017,"kg/mi","Urban Restricted",20]
["2020PassengerCO2Urban Restricted30",2020,"Passenger","CO2",0.367410709427472,"kg/mi","Urban Restricted",30]
["2020PassengerCO2Urban Restricted40",2020,"Passenger","CO2",0.347424460767614,"kg/mi","Urban Restricted",40]
["2020PassengerCO2Urban Restricted50",2020,"Passenger","CO2",0.332638735042396,"kg/mi","Urban Restricted",50]
["2020PassengerCO2Urban Restricted60",2020,"Passenger","CO2",0.320769415313606,"kg/mi","Urban Restricted",60]
["2020PassengerCO2Urban Restricted70",2020,"Passenger","CO2",0.341448591196934,"kg/mi","Urban Restricted",70]
["2020TrucksCO2Urban Restricted10",2020,"Trucks","CO2",2.24315779274079,"kg/mi","Urban Restricted",10]
["2020TrucksCO2Urban Restricted20",2020,"Trucks","CO2",1.75228939490608,"kg/mi","Urban Restricted",20]
["2020TrucksCO2Urban Restricted30",2020,"Trucks","CO2",1.56347190910759,"kg/mi","Urban Restricted",30]
["2020TrucksCO2Urban Restricted40",2020,"Trucks","CO2",1.32291475338489,"kg/mi","Urban Restricted",40]
["2020TrucksCO2Urban Restricted50",2020,"Trucks","CO2",1.25481053401549,"kg/mi","Urban Restricted",50]
["2020TrucksCO2Urban Restricted60",2020,"Trucks","CO2",1.20113864868446,"kg/mi","Urban Restricted",60]
["2020TrucksCO2Urban Restricted70",2020,"Trucks","CO2",1.31907018069333,"kg/mi","Urban Restricted",70]
["2020PassengerPM2.5Urban Restricted10",2020,"Passenger","PM2.5",2.68405096104398e-05,"kg/mi","Urban Restricted",10]
["2020PassengerPM2.5Urban Restricted20",2020,"Passenger","PM2.5",1.6718826815938E-5,"kg/mi","Urban Restricted",20]
["2020PassengerPM2.5Urban Restricted30",2020,"Passenger","PM2.5",1.2008862978862E-5,"kg/mi","Urban Restricted",30]
["2020PassengerPM2.5Urban Restricted40",2020,"Passenger","PM2.5",9.49942461757603e-06,"kg/mi","Urban Restricted",40]
["2020PassengerPM2.5Urban Restricted50",2020,"Passenger","PM2.5",7.75236584596166e-06,"kg/mi","Urban Restricted",50]
["2020PassengerPM2.5Urban Restricted60",2020,"Passenger","PM2.5",6.43913262850755e-06,"kg/mi","Urban Restricted",60]
["2020PassengerPM2.5Urban Restricted70",2020,"Passenger","PM2.5",6.5712994618947e-06,"kg/mi","Urban Restricted",70]
["2020TrucksPM2.5Urban Restricted10",2020,"Trucks","PM2.5",0.000653569177180614,"kg/mi","Urban Restricted",10]
["2020TrucksPM2.5Urban Restricted20",2020,"Trucks","PM2.5",0.000465086251853779,"kg/mi","Urban Restricted",20]
["2020TrucksPM2.5Urban Restricted30",2020,"Trucks","PM2.5",0.000398809451447069,"kg/mi","Urban Restricted",30]
["2020TrucksPM2.5Urban Restricted40",2020,"Trucks","PM2.5",0.000284449508545723,"kg/mi","Urban Restricted",40]
["2020TrucksPM2.5Urban Restricted50",2020,"Trucks","PM2.5",2.33891682130494E-4,"kg/mi","Urban Restricted",50]
["2020TrucksPM2.5Urban Restricted60",2020,"Trucks","PM2.5",0.000185502020476888,"kg/mi","Urban Restricted",60]
["2020TrucksPM2.5Urban Restricted70",2020,"Trucks","PM2.5",0.000196953720406728,"kg/mi","Urban Restricted",70]
["2020PassengerNOXUrban Unrestricted10",2020,"Passenger","NOX",5.57929015624399E-4,"kg/mi","Urban Unrestricted",10]
["2020PassengerNOXUrban Unrestricted20",2020,"Passenger","NOX",0.000491709594169061,"kg/mi","Urban Unrestricted",20]
["2020PassengerNOXUrban Unrestricted30",2020,"Passenger","NOX",0.000422003385252436,"kg/mi","Urban Unrestricted",30]
["2020PassengerNOXUrban Unrestricted40",2020,"Passenger","NOX",0.000393266127743856,"kg/mi","Urban Unrestricted",40]
["2020PassengerNOXUrban Unrestricted50",2020,"Passenger","NOX",3.88978807528785E-4,"kg/mi","Urban Unrestricted",50]
["2020PassengerNOXUrban Unrestricted60",2020,"Passenger","NOX",0.000401868870282784,"kg/mi","Urban Unrestricted",60]
["2020PassengerNOXUrban Unrestricted70",2020,"Passenger","NOX",0.000441110719457959,"kg/mi","Urban Unrestricted",70]
["2020TrucksNOXUrban Unrestricted10",2020,"Trucks","NOX",0.013186363933844,"kg/mi","Urban Unrestricted",10]
["2020TrucksNOXUrban Unrestricted20",2020,"Trucks","NOX",0.00925603858723581,"kg/mi","Urban Unrestricted",20]
["2020TrucksNOXUrban Unrestricted30",2020,"Trucks","NOX",0.00783264944926982,"kg/mi","Urban Unrestricted",30]
["2020TrucksNOXUrban Unrestricted40",2020,"Trucks","NOX",0.00632754116854182,"kg/mi","Urban Unrestricted",40]
["2020TrucksNOXUrban Unrestricted50",2020,"Trucks","NOX",0.0057569845061722,"kg/mi","Urban Unrestricted",50]
["2020TrucksNOXUrban Unrestricted60",2020,"Trucks","NOX",0.00538318650467861,"kg/mi","Urban Unrestricted",60]
["2020TrucksNOXUrban Unrestricted70",2020,"Trucks","NOX",0.00610227615080616,"kg/mi","Urban Unrestricted",70]
["2020PassengerSOXUrban Unrestricted10",2020,"Passenger","SOX",4.49130580127764e-06,"kg/mi","Urban Unrestricted",10]
["2020PassengerSOXUrban Unrestricted20",2020,"Passenger","SOX",3.0773899692953e-06,"kg/mi","Urban Unrestricted",20]
["2020PassengerSOXUrban Unrestricted30",2020,"Passenger","SOX",2.46008070067635e-06,"kg/mi","Urban Unrestricted",30]
["2020PassengerSOXUrban Unrestricted40",2020,"Passenger","SOX",2.24963539914529e-06,"kg/mi","Urban Unrestricted",40]
["2020PassengerSOXUrban Unrestricted50",2020,"Passenger","SOX",2.14503865652679E-6,"kg/mi","Urban Unrestricted",50]
["2020PassengerSOXUrban Unrestricted60",2020,"Passenger","SOX",2.12502002650583e-06,"kg/mi","Urban Unrestricted",60]
["2020PassengerSOXUrban Unrestricted70",2020,"Passenger","SOX",2.22677593159704e-06,"kg/mi","Urban Unrestricted",70]
["2020TrucksSOXUrban Unrestricted10",2020,"Trucks","SOX",8.27009655740014e-06,"kg/mi","Urban Unrestricted",10]
["2020TrucksSOXUrban Unrestricted20",2020,"Trucks","SOX",6.42063050108937E-6,"kg/mi","Urban Unrestricted",20]
["2020TrucksSOXUrban Unrestricted30",2020,"Trucks","SOX",5.71897161388661e-06,"kg/mi","Urban Unrestricted",30]
[{"$f":"CONCATENATE(B577,C577,D577,G577,H577)","v":"2020TrucksSOXUrban Unrestricted40"},2020,"Trucks","SOX",4.85231098662712e-06,"kg/mi","Urban Unrestricted",40]
["2020TrucksSOXUrban Unrestricted50",2020,"Trucks","SOX",4.61338055999908e-06,"kg/mi","Urban Unrestricted",50]
["2020TrucksSOXUrban Unrestricted60",2020,"Trucks","SOX",4.42349870917974e-06,"kg/mi","Urban Unrestricted",60]
["2020TrucksSOXUrban Unrestricted70",2020,"Trucks","SOX",4.84502585916903e-06,"kg/mi","Urban Unrestricted",70]
["2020PassengerCO2Urban Unrestricted10",2020,"Passenger","CO2",0.691870418091058,"kg/mi","Urban Unrestricted",10]
["2020PassengerCO2Urban Unrestricted20",2020,"Passenger","CO2",0.474100104483392,"kg/mi","Urban Unrestricted",20]
["2020PassengerCO2Urban Unrestricted30",2020,"Passenger","CO2",0.378872541151546,"kg/mi","Urban Unrestricted",30]
["2020PassengerCO2Urban Unrestricted40",2020,"Passenger","CO2",0.346080496008125,"kg/mi","Urban Unrestricted",40]
["2020PassengerCO2Urban Unrestricted50",2020,"Passenger","CO2",0.329675707329635,"kg/mi","Urban Unrestricted",50]
["2020PassengerCO2Urban Unrestricted60",2020,"Passenger","CO2",0.326323838882006,"kg/mi","Urban Unrestricted",60]
["2020PassengerCO2Urban Unrestricted70",2020,"Passenger","CO2",0.341639357291167,"kg/mi","Urban Unrestricted",70]
["2020TrucksCO2Urban Unrestricted10",2020,"Trucks","CO2",2.24315779274079,"kg/mi","Urban Unrestricted",10]
["2020TrucksCO2Urban Unrestricted20",2020,"Trucks","CO2",1.75228939490608,"kg/mi","Urban Unrestricted",20]
["2020TrucksCO2Urban Unrestricted30",2020,"Trucks","CO2",1.56347190910759,"kg/mi","Urban Unrestricted",30]
["2020TrucksCO2Urban Unrestricted40",2020,"Trucks","CO2",1.32291475338489,"kg/mi","Urban Unrestricted",40]
["2020TrucksCO2Urban Unrestricted50",2020,"Trucks","CO2",1.25481053401549,"kg/mi","Urban Unrestricted",50]
["2020TrucksCO2Urban Unrestricted60",2020,"Trucks","CO2",1.20113864868446,"kg/mi","Urban Unrestricted",60]
["2020TrucksCO2Urban Unrestricted70",2020,"Trucks","CO2",1.31907018069333,"kg/mi","Urban Unrestricted",70]
["2020PassengerPM2.5Urban Unrestricted10",2020,"Passenger","PM2.5",2.67637909468759e-05,"kg/mi","Urban Unrestricted",10]
["2020PassengerPM2.5Urban Unrestricted20",2020,"Passenger","PM2.5",1.87571618914243e-05,"kg/mi","Urban Unrestricted",20]
["2020PassengerPM2.5Urban Unrestricted30",2020,"Passenger","PM2.5",1.33989668433423E-5,"kg/mi","Urban Unrestricted",30]
["2020PassengerPM2.5Urban Unrestricted40",2020,"Passenger","PM2.5",9.82719552642089e-06,"kg/mi","Urban Unrestricted",40]
["2020PassengerPM2.5Urban Unrestricted50",2020,"Passenger","PM2.5",7.63801766019013e-06,"kg/mi","Urban Unrestricted",50]
["2020PassengerPM2.5Urban Unrestricted60",2020,"Passenger","PM2.5",6.73125042310557e-06,"kg/mi","Urban Unrestricted",60]
["2020PassengerPM2.5Urban Unrestricted70",2020,"Passenger","PM2.5",6.66103592360008e-06,"kg/mi","Urban Unrestricted",70]
["2020TrucksPM2.5Urban Unrestricted10",2020,"Trucks","PM2.5",0.000653569177180614,"kg/mi","Urban Unrestricted",10]
["2020TrucksPM2.5Urban Unrestricted20",2020,"Trucks","PM2.5",0.000465086251853779,"kg/mi","Urban Unrestricted",20]
["2020TrucksPM2.5Urban Unrestricted30",2020,"Trucks","PM2.5",0.000398809451447069,"kg/mi","Urban Unrestricted",30]
["2020TrucksPM2.5Urban Unrestricted40",2020,"Trucks","PM2.5",0.000284449508545723,"kg/mi","Urban Unrestricted",40]
["2020TrucksPM2.5Urban Unrestricted50",2020,"Trucks","PM2.5",2.33891682130494E-4,"kg/mi","Urban Unrestricted",50]
["2020TrucksPM2.5Urban Unrestricted60",2020,"Trucks","PM2.5",0.000185502020476888,"kg/mi","Urban Unrestricted",60]
["2020TrucksPM2.5Urban Unrestricted70",2020,"Trucks","PM2.5",0.000196953720406728,"kg/mi","Urban Unrestricted",70]
["2030PassengerNOXRural Restricted10",2030,"Passenger","NOX",1.10895966628843E-4,"kg/mi","Rural Restricted",10]
["2030PassengerNOXRural Restricted20",2030,"Passenger","NOX",7.69668983604223e-05,"kg/mi","Rural Restricted",20]
["2030PassengerNOXRural Restricted30",2030,"Passenger","NOX",7.20173684827705e-05,"kg/mi","Rural Restricted",30]
["2030PassengerNOXRural Restricted40",2030,"Passenger","NOX",7.48634024238049e-05,"kg/mi","Rural Restricted",40]
["2030PassengerNOXRural Restricted50",2030,"Passenger","NOX",7.55081243121726e-05,"kg/mi","Rural Restricted",50]
["2030PassengerNOXRural Restricted60",2030,"Passenger","NOX",7.51643171505414e-05,"kg/mi","Rural Restricted",60]
["2030PassengerNOXRural Restricted70",2030,"Passenger","NOX",8.41370959492351E-5,"kg/mi","Rural Restricted",70]
["2030TrucksNOXRural Restricted10",2030,"Trucks","NOX",0.00827433662132804,"kg/mi","Rural Restricted",10]
["2030TrucksNOXRural Restricted20",2030,"Trucks","NOX",5.17520644806224E-3,"kg/mi","Rural Restricted",20]
["2030TrucksNOXRural Restricted30",2030,"Trucks","NOX",0.00400888932894912,"kg/mi","Rural Restricted",30]
["2030TrucksNOXRural Restricted40",2030,"Trucks","NOX",0.00288864641246932,"kg/mi","Rural Restricted",40]
["2030TrucksNOXRural Restricted50",2030,"Trucks","NOX",0.00231452163559703,"kg/mi","Rural Restricted",50]
["2030TrucksNOXRural Restricted60",2030,"Trucks","NOX",0.00194178819077393,"kg/mi","Rural Restricted",60]
["2030TrucksNOXRural Restricted70",2030,"Trucks","NOX",0.00220828458312048,"kg/mi","Rural Restricted",70]
["2030PassengerSOXRural Restricted10",2030,"Passenger","SOX",3.54148814936577E-6,"kg/mi","Rural Restricted",10]
["2030PassengerSOXRural Restricted20",2030,"Passenger","SOX",2.33314822928298e-06,"kg/mi","Rural Restricted",20]
["2030PassengerSOXRural Restricted30",2030,"Passenger","SOX",1.92931007492461E-6,"kg/mi","Rural Restricted",30]
["2030PassengerSOXRural Restricted40",2030,"Passenger","SOX",1.82785978636664E-6,"kg/mi","Rural Restricted",40]
["2030PassengerSOXRural Restricted50",2030,"Passenger","SOX",1.75243111166523e-06,"kg/mi","Rural Restricted",50]
["2030PassengerSOXRural Restricted60",2030,"Passenger","SOX",1.69190620578991e-06,"kg/mi","Rural Restricted",60]
["2030PassengerSOXRural Restricted70",2030,"Passenger","SOX",1.80375872750367E-6,"kg/mi","Rural Restricted",70]
["2030TrucksSOXRural Restricted10",2030,"Trucks","SOX",7.38550586725939e-06,"kg/mi","Rural Restricted",10]
["2030TrucksSOXRural Restricted20",2030,"Trucks","SOX",5.7071791372019e-06,"kg/mi","Rural Restricted",20]
["2030TrucksSOXRural Restricted30",2030,"Trucks","SOX",5.05201013827117e-06,"kg/mi","Rural Restricted",30]
["2030TrucksSOXRural Restricted40",2030,"Trucks","SOX",4.27936441557242E-6,"kg/mi","Rural Restricted",40]
["2030TrucksSOXRural Restricted50",2030,"Trucks","SOX",4.05614696106312e-06,"kg/mi","Rural Restricted",50]
["2030TrucksSOXRural Restricted60",2030,"Trucks","SOX",3.8767492057591e-06,"kg/mi","Rural Restricted",60]
["2030TrucksSOXRural Restricted70",2030,"Trucks","SOX",4.18992232262269e-06,"kg/mi","Rural Restricted",70]
["2030PassengerCO2Rural Restricted10",2030,"Passenger","CO2",0.546630554188935,"kg/mi","Rural Restricted",10]
["2030PassengerCO2Rural Restricted20",2030,"Passenger","CO2",0.35993418223847,"kg/mi","Rural Restricted",20]
["2030PassengerCO2Rural Restricted30",2030,"Passenger","CO2",0.297682718348506,"kg/mi","Rural Restricted",30]
["2030PassengerCO2Rural Restricted40",2030,"Passenger","CO2",0.282023158542171,"kg/mi","Rural Restricted",40]
[{"$f":"CONCATENATE(B641,C641,D641,G641,H641)","v":"2030PassengerCO2Rural Restricted50"},2030,"Passenger","CO2",0.270346736543265,"kg/mi","Rural Restricted",50]
["2030PassengerCO2Rural Restricted60",2030,"Passenger","CO2",0.260934804861135,"kg/mi","Rural Restricted",60]
["2030PassengerCO2Rural Restricted70",2030,"Passenger","CO2",0.277974864651091,"kg/mi","Rural Restricted",70]
["2030TrucksCO2Rural Restricted10",2030,"Trucks","CO2",2.03043919301818,"kg/mi","Rural Restricted",10]
["2030TrucksCO2Rural Restricted20",2030,"Trucks","CO2",1.58031720991959,"kg/mi","Rural Restricted",20]
["2030TrucksCO2Rural Restricted30",2030,"Trucks","CO2",1.40225787338706,"kg/mi","Rural Restricted",30]
["2030TrucksCO2Rural Restricted40",2030,"Trucks","CO2",1.18394403225594,"kg/mi","Rural Restricted",40]
["2030TrucksCO2Rural Restricted50",2030,"Trucks","CO2",1.11880005392135,"kg/mi","Rural Restricted",50]
["2030TrucksCO2Rural Restricted60",2030,"Trucks","CO2",1.0675269780177,"kg/mi","Rural Restricted",60]
["2030TrucksCO2Rural Restricted70",2030,"Trucks","CO2",1.15736721453748,"kg/mi","Rural Restricted",70]
["2030PassengerPM2.5Rural Restricted10",2030,"Passenger","PM2.5",1.99675764024261e-05,"kg/mi","Rural Restricted",10]
["2030PassengerPM2.5Rural Restricted20",2030,"Passenger","PM2.5",1.27832137361654E-5,"kg/mi","Rural Restricted",20]
["2030PassengerPM2.5Rural Restricted30",2030,"Passenger","PM2.5",8.68535398718222e-06,"kg/mi","Rural Restricted",30]
["2030PassengerPM2.5Rural Restricted40",2030,"Passenger","PM2.5",6.30601774644908E-6,"kg/mi","Rural Restricted",40]
["2030PassengerPM2.5Rural Restricted50",2030,"Passenger","PM2.5",4.72544090666406e-06,"kg/mi","Rural Restricted",50]
["2030PassengerPM2.5Rural Restricted60",2030,"Passenger","PM2.5",3.58573675263946e-06,"kg/mi","Rural Restricted",60]
["2030PassengerPM2.5Rural Restricted70",2030,"Passenger","PM2.5",3.29596253022647E-6,"kg/mi","Rural Restricted",70]
["2030TrucksPM2.5Rural Restricted10",2030,"Trucks","PM2.5",0.000259054205213294,"kg/mi","Rural Restricted",10]
["2030TrucksPM2.5Rural Restricted20",2030,"Trucks","PM2.5",1.5744618045928E-4,"kg/mi","Rural Restricted",20]
["2030TrucksPM2.5Rural Restricted30",2030,"Trucks","PM2.5",0.000126868988356748,"kg/mi","Rural Restricted",30]
["2030TrucksPM2.5Rural Restricted40",2030,"Trucks","PM2.5",8.85978083543206e-05,"kg/mi","Rural Restricted",40]
["2030TrucksPM2.5Rural Restricted50",2030,"Trucks","PM2.5",6.97374478847902e-05,"kg/mi","Rural Restricted",50]
["2030TrucksPM2.5Rural Restricted60",2030,"Trucks","PM2.5",5.44391828383594e-05,"kg/mi","Rural Restricted",60]
["2030TrucksPM2.5Rural Restricted70",2030,"Trucks","PM2.5",5.53190348033969e-05,"kg/mi","Rural Restricted",70]
["2030PassengerNOXRural Unrestricted10",2030,"Passenger","NOX",1.13385622807921E-4,"kg/mi","Rural Unrestricted",10]
["2030PassengerNOXRural Unrestricted20",2030,"Passenger","NOX",9.51948337267183e-05,"kg/mi","Rural Unrestricted",20]
["2030PassengerNOXRural Unrestricted30",2030,"Passenger","NOX",8.03239216391939e-05,"kg/mi","Rural Unrestricted",30]
["2030PassengerNOXRural Unrestricted40",2030,"Passenger","NOX",7.76425990215823e-05,"kg/mi","Rural Unrestricted",40]
["2030PassengerNOXRural Unrestricted50",2030,"Passenger","NOX",7.69847137408629e-05,"kg/mi","Rural Unrestricted",50]
["2030PassengerNOXRural Unrestricted60",2030,"Passenger","NOX",7.77874871065537e-05,"kg/mi","Rural Unrestricted",60]
["2030PassengerNOXRural Unrestricted70",2030,"Passenger","NOX",8.43116185254061e-05,"kg/mi","Rural Unrestricted",70]
["2030TrucksNOXRural Unrestricted10",2030,"Trucks","NOX",0.00827433662132804,"kg/mi","Rural Unrestricted",10]
["2030TrucksNOXRural Unrestricted20",2030,"Trucks","NOX",5.17520644806224E-3,"kg/mi","Rural Unrestricted",20]
["2030TrucksNOXRural Unrestricted30",2030,"Trucks","NOX",0.00400888932894912,"kg/mi","Rural Unrestricted",30]
["2030TrucksNOXRural Unrestricted40",2030,"Trucks","NOX",0.00288864641246932,"kg/mi","Rural Unrestricted",40]
["2030TrucksNOXRural Unrestricted50",2030,"Trucks","NOX",0.00231452163559703,"kg/mi","Rural Unrestricted",50]
["2030TrucksNOXRural Unrestricted60",2030,"Trucks","NOX",0.00194178819077393,"kg/mi","Rural Unrestricted",60]
["2030TrucksNOXRural Unrestricted70",2030,"Trucks","NOX",0.00220828458312048,"kg/mi","Rural Unrestricted",70]
["2030PassengerSOXRural Unrestricted10",2030,"Passenger","SOX",3.62927091827654E-6,"kg/mi","Rural Unrestricted",10]
["2030PassengerSOXRural Unrestricted20",2030,"Passenger","SOX",2.48236563152146e-06,"kg/mi","Rural Unrestricted",20]
["2030PassengerSOXRural Unrestricted30",2030,"Passenger","SOX",1.98458506616012E-6,"kg/mi","Rural Unrestricted",30]
["2030PassengerSOXRural Unrestricted40",2030,"Passenger","SOX",1.83164841217163e-06,"kg/mi","Rural Unrestricted",40]
["2030PassengerSOXRural Unrestricted50",2030,"Passenger","SOX",1.75653664433245E-6,"kg/mi","Rural Unrestricted",50]
["2030PassengerSOXRural Unrestricted60",2030,"Passenger","SOX",1.73035405915745E-6,"kg/mi","Rural Unrestricted",60]
["2030PassengerSOXRural Unrestricted70",2030,"Passenger","SOX",1.80491655828589e-06,"kg/mi","Rural Unrestricted",70]
["2030TrucksSOXRural Unrestricted10",2030,"Trucks","SOX",7.38550586725939e-06,"kg/mi","Rural Unrestricted",10]
["2030TrucksSOXRural Unrestricted20",2030,"Trucks","SOX",5.7071791372019e-06,"kg/mi","Rural Unrestricted",20]
["2030TrucksSOXRural Unrestricted30",2030,"Trucks","SOX",5.05201013827117e-06,"kg/mi","Rural Unrestricted",30]
["2030TrucksSOXRural Unrestricted40",2030,"Trucks","SOX",4.27936441557242E-6,"kg/mi","Rural Unrestricted",40]
["2030TrucksSOXRural Unrestricted50",2030,"Trucks","SOX",4.05614696106312e-06,"kg/mi","Rural Unrestricted",50]
["2030TrucksSOXRural Unrestricted60",2030,"Trucks","SOX",3.8767492057591e-06,"kg/mi","Rural Unrestricted",60]
["2030TrucksSOXRural Unrestricted70",2030,"Trucks","SOX",4.18992232262269e-06,"kg/mi","Rural Unrestricted",70]
["2030PassengerCO2Rural Unrestricted10",2030,"Passenger","CO2",0.560312455325698,"kg/mi","Rural Unrestricted",10]
["2030PassengerCO2Rural Unrestricted20",2030,"Passenger","CO2",0.383383913561444,"kg/mi","Rural Unrestricted",20]
["2030PassengerCO2Rural Unrestricted30",2030,"Passenger","CO2",0.306516147139304,"kg/mi","Rural Unrestricted",30]
["2030PassengerCO2Rural Unrestricted40",2030,"Passenger","CO2",0.282735659553184,"kg/mi","Rural Unrestricted",40]
["2030PassengerCO2Rural Unrestricted50",2030,"Passenger","CO2",0.271018936302269,"kg/mi","Rural Unrestricted",50]
["2030PassengerCO2Rural Unrestricted60",2030,"Passenger","CO2",0.266833616840081,"kg/mi","Rural Unrestricted",60]
["2030PassengerCO2Rural Unrestricted70",2030,"Passenger","CO2",0.278111974419557,"kg/mi","Rural Unrestricted",70]
["2030TrucksCO2Rural Unrestricted10",2030,"Trucks","CO2",2.03043919301818,"kg/mi","Rural Unrestricted",10]
["2030TrucksCO2Rural Unrestricted20",2030,"Trucks","CO2",1.58031720991959,"kg/mi","Rural Unrestricted",20]
["2030TrucksCO2Rural Unrestricted30",2030,"Trucks","CO2",1.40225787338706,"kg/mi","Rural Unrestricted",30]
["2030TrucksCO2Rural Unrestricted40",2030,"Trucks","CO2",1.18394403225594,"kg/mi","Rural Unrestricted",40]
["2030TrucksCO2Rural Unrestricted50",2030,"Trucks","CO2",1.11880005392135,"kg/mi","Rural Unrestricted",50]
[{"$f":"CONCATENATE(B705,C705,D705,G705,H705)","v":"2030TrucksCO2Rural Unrestricted60"},2030,"Trucks","CO2",1.0675269780177,"kg/mi","Rural Unrestricted",60]
["2030TrucksCO2Rural Unrestricted70",2030,"Trucks","CO2",1.15736721453748,"kg/mi","Rural Unrestricted",70]
["2030PassengerPM2.5Rural Unrestricted10",2030,"Passenger","PM2.5",1.93782571004044e-05,"kg/mi","Rural Unrestricted",10]
["2030PassengerPM2.5Rural Unrestricted20",2030,"Passenger","PM2.5",1.33907652635084e-05,"kg/mi","Rural Unrestricted",20]
["2030PassengerPM2.5Rural Unrestricted30",2030,"Passenger","PM2.5",9.56730377087084e-06,"kg/mi","Rural Unrestricted",30]
["2030PassengerPM2.5Rural Unrestricted40",2030,"Passenger","PM2.5",6.62030452137767e-06,"kg/mi","Rural Unrestricted",40]
["2030PassengerPM2.5Rural Unrestricted50",2030,"Passenger","PM2.5",4.81307627677551E-6,"kg/mi","Rural Unrestricted",50]
["2030PassengerPM2.5Rural Unrestricted60",2030,"Passenger","PM2.5",3.79972483152421e-06,"kg/mi","Rural Unrestricted",60]
["2030PassengerPM2.5Rural Unrestricted70",2030,"Passenger","PM2.5",3.36008698909316E-6,"kg/mi","Rural Unrestricted",70]
["2030TrucksPM2.5Rural Unrestricted10",2030,"Trucks","PM2.5",0.000259054205213294,"kg/mi","Rural Unrestricted",10]
["2030TrucksPM2.5Rural Unrestricted20",2030,"Trucks","PM2.5",1.5744618045928E-4,"kg/mi","Rural Unrestricted",20]
["2030TrucksPM2.5Rural Unrestricted30",2030,"Trucks","PM2.5",0.000126868988356748,"kg/mi","Rural Unrestricted",30]
["2030TrucksPM2.5Rural Unrestricted40",2030,"Trucks","PM2.5",8.85978083543206e-05,"kg/mi","Rural Unrestricted",40]
["2030TrucksPM2.5Rural Unrestricted50",2030,"Trucks","PM2.5",6.97374478847902e-05,"kg/mi","Rural Unrestricted",50]
["2030TrucksPM2.5Rural Unrestricted60",2030,"Trucks","PM2.5",5.44391828383594e-05,"kg/mi","Rural Unrestricted",60]
["2030TrucksPM2.5Rural Unrestricted70",2030,"Trucks","PM2.5",5.53190348033969e-05,"kg/mi","Rural Unrestricted",70]
["2030PassengerNOXUrban Restricted10",2030,"Passenger","NOX",1.10895966628843E-4,"kg/mi","Urban Restricted",10]
["2030PassengerNOXUrban Restricted20",2030,"Passenger","NOX",7.69668983604223e-05,"kg/mi","Urban Restricted",20]
["2030PassengerNOXUrban Restricted30",2030,"Passenger","NOX",7.20173684827705e-05,"kg/mi","Urban Restricted",30]
["2030PassengerNOXUrban Restricted40",2030,"Passenger","NOX",7.48634024238049e-05,"kg/mi","Urban Restricted",40]
["2030PassengerNOXUrban Restricted50",2030,"Passenger","NOX",7.55081243121726e-05,"kg/mi","Urban Restricted",50]
["2030PassengerNOXUrban Restricted60",2030,"Passenger","NOX",7.51643171505414e-05,"kg/mi","Urban Restricted",60]
["2030PassengerNOXUrban Restricted70",2030,"Passenger","NOX",8.41370959492351E-5,"kg/mi","Urban Restricted",70]
["2030TrucksNOXUrban Restricted10",2030,"Trucks","NOX",0.00827433662132804,"kg/mi","Urban Restricted",10]
["2030TrucksNOXUrban Restricted20",2030,"Trucks","NOX",5.17520644806224E-3,"kg/mi","Urban Restricted",20]
["2030TrucksNOXUrban Restricted30",2030,"Trucks","NOX",0.00400888932894912,"kg/mi","Urban Restricted",30]
["2030TrucksNOXUrban Restricted40",2030,"Trucks","NOX",0.00288864641246932,"kg/mi","Urban Restricted",40]
["2030TrucksNOXUrban Restricted50",2030,"Trucks","NOX",0.00231452163559703,"kg/mi","Urban Restricted",50]
["2030TrucksNOXUrban Restricted60",2030,"Trucks","NOX",0.00194178819077393,"kg/mi","Urban Restricted",60]
["2030TrucksNOXUrban Restricted70",2030,"Trucks","NOX",0.00220828458312048,"kg/mi","Urban Restricted",70]
["2030PassengerSOXUrban Restricted10",2030,"Passenger","SOX",3.54148814936577E-6,"kg/mi","Urban Restricted",10]
["2030PassengerSOXUrban Restricted20",2030,"Passenger","SOX",2.33314822928298e-06,"kg/mi","Urban Restricted",20]
["2030PassengerSOXUrban Restricted30",2030,"Passenger","SOX",1.92931007492461E-6,"kg/mi","Urban Restricted",30]
["2030PassengerSOXUrban Restricted40",2030,"Passenger","SOX",1.82785978636664E-6,"kg/mi","Urban Restricted",40]
["2030PassengerSOXUrban Restricted50",2030,"Passenger","SOX",1.75243111166523e-06,"kg/mi","Urban Restricted",50]
["2030PassengerSOXUrban Restricted60",2030,"Passenger","SOX",1.69190620578991e-06,"kg/mi","Urban Restricted",60]
["2030PassengerSOXUrban Restricted70",2030,"Passenger","SOX",1.80375872750367E-6,"kg/mi","Urban Restricted",70]
["2030TrucksSOXUrban Restricted10",2030,"Trucks","SOX",7.38550586725939e-06,"kg/mi","Urban Restricted",10]
["2030TrucksSOXUrban Restricted20",2030,"Trucks","SOX",5.7071791372019e-06,"kg/mi","Urban Restricted",20]
["2030TrucksSOXUrban Restricted30",2030,"Trucks","SOX",5.05201013827117e-06,"kg/mi","Urban Restricted",30]
["2030TrucksSOXUrban Restricted40",2030,"Trucks","SOX",4.27936441557242E-6,"kg/mi","Urban Restricted",40]
["2030TrucksSOXUrban Restricted50",2030,"Trucks","SOX",4.05614696106312e-06,"kg/mi","Urban Restricted",50]
["2030TrucksSOXUrban Restricted60",2030,"Trucks","SOX",3.8767492057591e-06,"kg/mi","Urban Restricted",60]
["2030TrucksSOXUrban Restricted70",2030,"Trucks","SOX",4.18992232262269e-06,"kg/mi","Urban Restricted",70]
["2030PassengerCO2Urban Restricted10",2030,"Passenger","CO2",0.546630554188935,"kg/mi","Urban Restricted",10]
["2030PassengerCO2Urban Restricted20",2030,"Passenger","CO2",0.35993418223847,"kg/mi","Urban Restricted",20]
["2030PassengerCO2Urban Restricted30",2030,"Passenger","CO2",0.297682718348506,"kg/mi","Urban Restricted",30]
["2030PassengerCO2Urban Restricted40",2030,"Passenger","CO2",0.282023158542171,"kg/mi","Urban Restricted",40]
["2030PassengerCO2Urban Restricted50",2030,"Passenger","CO2",0.270346736543265,"kg/mi","Urban Restricted",50]
["2030PassengerCO2Urban Restricted60",2030,"Passenger","CO2",0.260934804861135,"kg/mi","Urban Restricted",60]
["2030PassengerCO2Urban Restricted70",2030,"Passenger","CO2",0.277974864651091,"kg/mi","Urban Restricted",70]
["2030TrucksCO2Urban Restricted10",2030,"Trucks","CO2",2.03043919301818,"kg/mi","Urban Restricted",10]
["2030TrucksCO2Urban Restricted20",2030,"Trucks","CO2",1.58031720991959,"kg/mi","Urban Restricted",20]
["2030TrucksCO2Urban Restricted30",2030,"Trucks","CO2",1.40225787338706,"kg/mi","Urban Restricted",30]
["2030TrucksCO2Urban Restricted40",2030,"Trucks","CO2",1.18394403225594,"kg/mi","Urban Restricted",40]
["2030TrucksCO2Urban Restricted50",2030,"Trucks","CO2",1.11880005392135,"kg/mi","Urban Restricted",50]
["2030TrucksCO2Urban Restricted60",2030,"Trucks","CO2",1.0675269780177,"kg/mi","Urban Restricted",60]
["2030TrucksCO2Urban Restricted70",2030,"Trucks","CO2",1.15736721453748,"kg/mi","Urban Restricted",70]
["2030PassengerPM2.5Urban Restricted10",2030,"Passenger","PM2.5",1.99675764024261e-05,"kg/mi","Urban Restricted",10]
["2030PassengerPM2.5Urban Restricted20",2030,"Passenger","PM2.5",1.27832137361654E-5,"kg/mi","Urban Restricted",20]
["2030PassengerPM2.5Urban Restricted30",2030,"Passenger","PM2.5",8.68535398718222e-06,"kg/mi","Urban Restricted",30]
["2030PassengerPM2.5Urban Restricted40",2030,"Passenger","PM2.5",6.30601774644908E-6,"kg/mi","Urban Restricted",40]
["2030PassengerPM2.5Urban Restricted50",2030,"Passenger","PM2.5",4.72544090666406e-06,"kg/mi","Urban Restricted",50]
["2030PassengerPM2.5Urban Restricted60",2030,"Passenger","PM2.5",3.58573675263946e-06,"kg/mi","Urban Restricted",60]
[{"$f":"CONCATENATE(B769,C769,D769,G769,H769)","v":"2030PassengerPM2.5Urban Restricted70"},2030,"Passenger","PM2.5",3.29596253022647E-6,"kg/mi","Urban Restricted",70]
["2030TrucksPM2.5Urban Restricted10",2030,"Trucks","PM2.5",0.000259054205213294,"kg/mi","Urban Restricted",10]
["2030TrucksPM2.5Urban Restricted20",2030,"Trucks","PM2.5",1.5744618045928E-4,"kg/mi","Urban Restricted",20]
["2030TrucksPM2.5Urban Restricted30",2030,"Trucks","PM2.5",0.000126868988356748,"kg/mi","Urban Restricted",30]
["2030TrucksPM2.5Urban Restricted40",2030,"Trucks","PM2.5",8.85978083543206e-05,"kg/mi","Urban Restricted",40]
["2030TrucksPM2.5Urban Restricted50",2030,"Trucks","PM2.5",6.97374478847902e-05,"kg/mi","Urban Restricted",50]
["2030TrucksPM2.5Urban Restricted60",2030,"Trucks","PM2.5",5.44391828383594e-05,"kg/mi","Urban Restricted",60]
["2030TrucksPM2.5Urban Restricted70",2030,"Trucks","PM2.5",5.53190348033969e-05,"kg/mi","Urban Restricted",70]
["2030PassengerNOXUrban Unrestricted10",2030,"Passenger","NOX",1.13385622807921E-4,"kg/mi","Urban Unrestricted",10]
["2030PassengerNOXUrban Unrestricted20",2030,"Passenger","NOX",9.51948337267183e-05,"kg/mi","Urban Unrestricted",20]
["2030PassengerNOXUrban Unrestricted30",2030,"Passenger","NOX",8.03239216391939e-05,"kg/mi","Urban Unrestricted",30]
["2030PassengerNOXUrban Unrestricted40",2030,"Passenger","NOX",7.55563438814279e-05,"kg/mi","Urban Unrestricted",40]
["2030PassengerNOXUrban Unrestricted50",2030,"Passenger","NOX",7.47502698501377e-05,"kg/mi","Urban Unrestricted",50]
["2030PassengerNOXUrban Unrestricted60",2030,"Passenger","NOX",7.70505821711727e-05,"kg/mi","Urban Unrestricted",60]
["2030PassengerNOXUrban Unrestricted70",2030,"Passenger","NOX",8.43116185254061e-05,"kg/mi","Urban Unrestricted",70]
["2030TrucksNOXUrban Unrestricted10",2030,"Trucks","NOX",0.00827433662132804,"kg/mi","Urban Unrestricted",10]
["2030TrucksNOXUrban Unrestricted20",2030,"Trucks","NOX",5.17520644806224E-3,"kg/mi","Urban Unrestricted",20]
["2030TrucksNOXUrban Unrestricted30",2030,"Trucks","NOX",0.00400888932894912,"kg/mi","Urban Unrestricted",30]
["2030TrucksNOXUrban Unrestricted40",2030,"Trucks","NOX",0.00288864641246932,"kg/mi","Urban Unrestricted",40]
["2030TrucksNOXUrban Unrestricted50",2030,"Trucks","NOX",0.00231452163559703,"kg/mi","Urban Unrestricted",50]
["2030TrucksNOXUrban Unrestricted60",2030,"Trucks","NOX",0.00194178819077393,"kg/mi","Urban Unrestricted",60]
["2030TrucksNOXUrban Unrestricted70",2030,"Trucks","NOX",0.00220828458312048,"kg/mi","Urban Unrestricted",70]
["2030PassengerSOXUrban Unrestricted10",2030,"Passenger","SOX",3.62927091827654E-6,"kg/mi","Urban Unrestricted",10]
["2030PassengerSOXUrban Unrestricted20",2030,"Passenger","SOX",2.48236563152146e-06,"kg/mi","Urban Unrestricted",20]
["2030PassengerSOXUrban Unrestricted30",2030,"Passenger","SOX",1.98458506616012E-6,"kg/mi","Urban Unrestricted",30]
["2030PassengerSOXUrban Unrestricted40",2030,"Passenger","SOX",1.81846510533468e-06,"kg/mi","Urban Unrestricted",40]
["2030PassengerSOXUrban Unrestricted50",2030,"Passenger","SOX",1.73617645807972e-06,"kg/mi","Urban Unrestricted",50]
["2030PassengerSOXUrban Unrestricted60",2030,"Passenger","SOX",1.72174751889885e-06,"kg/mi","Urban Unrestricted",60]
["2030PassengerSOXUrban Unrestricted70",2030,"Passenger","SOX",1.80491655828589e-06,"kg/mi","Urban Unrestricted",70]
["2030TrucksSOXUrban Unrestricted10",2030,"Trucks","SOX",7.38550586725939e-06,"kg/mi","Urban Unrestricted",10]
["2030TrucksSOXUrban Unrestricted20",2030,"Trucks","SOX",5.7071791372019e-06,"kg/mi","Urban Unrestricted",20]
["2030TrucksSOXUrban Unrestricted30",2030,"Trucks","SOX",5.05201013827117e-06,"kg/mi","Urban Unrestricted",30]
["2030TrucksSOXUrban Unrestricted40",2030,"Trucks","SOX",4.27936441557242E-6,"kg/mi","Urban Unrestricted",40]
["2030TrucksSOXUrban Unrestricted50",2030,"Trucks","SOX",4.05614696106312e-06,"kg/mi","Urban Unrestricted",50]
["2030TrucksSOXUrban Unrestricted60",2030,"Trucks","SOX",3.8767492057591e-06,"kg/mi","Urban Unrestricted",60]
["2030TrucksSOXUrban Unrestricted70",2030,"Trucks","SOX",4.18992232262269e-06,"kg/mi","Urban Unrestricted",70]
["2030PassengerCO2Urban Unrestricted10",2030,"Passenger","CO2",0.560312455325698,"kg/mi","Urban Unrestricted",10]
["2030PassengerCO2Urban Unrestricted20",2030,"Passenger","CO2",0.383383913561444,"kg/mi","Urban Unrestricted",20]
["2030PassengerCO2Urban Unrestricted30",2030,"Passenger","CO2",0.306516147139304,"kg/mi","Urban Unrestricted",30]
["2030PassengerCO2Urban Unrestricted40",2030,"Passenger","CO2",0.280727837897774,"kg/mi","Urban Unrestricted",40]
["2030PassengerCO2Urban Unrestricted50",2030,"Passenger","CO2",0.267879489940732,"kg/mi","Urban Unrestricted",50]
["2030PassengerCO2Urban Unrestricted60",2030,"Passenger","CO2",0.265508561840823,"kg/mi","Urban Unrestricted",60]
["2030PassengerCO2Urban Unrestricted70",2030,"Passenger","CO2",0.278111974419557,"kg/mi","Urban Unrestricted",70]
["2030TrucksCO2Urban Unrestricted10",2030,"Trucks","CO2",2.03043919301818,"kg/mi","Urban Unrestricted",10]
["2030TrucksCO2Urban Unrestricted20",2030,"Trucks","CO2",1.58031720991959,"kg/mi","Urban Unrestricted",20]
["2030TrucksCO2Urban Unrestricted30",2030,"Trucks","CO2",1.40225787338706,"kg/mi","Urban Unrestricted",30]
["2030TrucksCO2Urban Unrestricted40",2030,"Trucks","CO2",1.18394403225594,"kg/mi","Urban Unrestricted",40]
["2030TrucksCO2Urban Unrestricted50",2030,"Trucks","CO2",1.11880005392135,"kg/mi","Urban Unrestricted",50]
["2030TrucksCO2Urban Unrestricted60",2030,"Trucks","CO2",1.0675269780177,"kg/mi","Urban Unrestricted",60]
["2030TrucksCO2Urban Unrestricted70",2030,"Trucks","CO2",1.15736721453748,"kg/mi","Urban Unrestricted",70]
["2030PassengerPM2.5Urban Unrestricted10",2030,"Passenger","PM2.5",1.93782571004044e-05,"kg/mi","Urban Unrestricted",10]
["2030PassengerPM2.5Urban Unrestricted20",2030,"Passenger","PM2.5",1.33907652635084e-05,"kg/mi","Urban Unrestricted",20]
["2030PassengerPM2.5Urban Unrestricted30",2030,"Passenger","PM2.5",9.56730377087084e-06,"kg/mi","Urban Unrestricted",30]
["2030PassengerPM2.5Urban Unrestricted40",2030,"Passenger","PM2.5",6.54843845742931e-06,"kg/mi","Urban Unrestricted",40]
["2030PassengerPM2.5Urban Unrestricted50",2030,"Passenger","PM2.5",4.61243720468201e-06,"kg/mi","Urban Unrestricted",50]
["2030PassengerPM2.5Urban Unrestricted60",2030,"Passenger","PM2.5",3.70792425269041e-06,"kg/mi","Urban Unrestricted",60]
["2030PassengerPM2.5Urban Unrestricted70",2030,"Passenger","PM2.5",3.36008698909316E-6,"kg/mi","Urban Unrestricted",70]
["2030TrucksPM2.5Urban Unrestricted10",2030,"Trucks","PM2.5",0.000259054205213294,"kg/mi","Urban Unrestricted",10]
["2030TrucksPM2.5Urban Unrestricted20",2030,"Trucks","PM2.5",1.5744618045928E-4,"kg/mi","Urban Unrestricted",20]
["2030TrucksPM2.5Urban Unrestricted30",2030,"Trucks","PM2.5",0.000126868988356748,"kg/mi","Urban Unrestricted",30]
["2030TrucksPM2.5Urban Unrestricted40",2030,"Trucks","PM2.5",8.85978083543206e-05,"kg/mi","Urban Unrestricted",40]
["2030TrucksPM2.5Urban Unrestricted50",2030,"Trucks","PM2.5",6.97374478847902e-05,"kg/mi","Urban Unrestricted",50]
["2030TrucksPM2.5Urban Unrestricted60",2030,"Trucks","PM2.5",5.44391828383594e-05,"kg/mi","Urban Unrestricted",60]
["2030TrucksPM2.5Urban Unrestricted70",2030,"Trucks","PM2.5",5.53190348033969e-05,"kg/mi","Urban Unrestricted",70]
[{"$f":"CONCATENATE(B833,C833,D833,G833,H833)","v":"2040PassengerNOXRural Restricted10"},2040,"Passenger","NOX",2.46291587506031e-05,"kg/mi","Rural Restricted",10]
["2040PassengerNOXRural Restricted20",2040,"Passenger","NOX",1.58108052262875e-05,"kg/mi","Rural Restricted",20]
["2040PassengerNOXRural Restricted30",2040,"Passenger","NOX",1.34215544251E-5,"kg/mi","Rural Restricted",30]
["2040PassengerNOXRural Restricted40",2040,"Passenger","NOX",1.26914664933242E-5,"kg/mi","Rural Restricted",40]
["2040PassengerNOXRural Restricted50",2040,"Passenger","NOX",1.21648126100652e-05,"kg/mi","Rural Restricted",50]
["2040PassengerNOXRural Restricted60",2040,"Passenger","NOX",1.17857894327933E-5,"kg/mi","Rural Restricted",60]
["2040PassengerNOXRural Restricted70",2040,"Passenger","NOX",1.29778814852815e-05,"kg/mi","Rural Restricted",70]
["2040TrucksNOXRural Restricted10",2040,"Trucks","NOX",0.00693989321408526,"kg/mi","Rural Restricted",10]
["2040TrucksNOXRural Restricted20",2040,"Trucks","NOX",0.00410609693687179,"kg/mi","Rural Restricted",20]
["2040TrucksNOXRural Restricted30",2040,"Trucks","NOX",0.00301821701705604,"kg/mi","Rural Restricted",30]
["2040TrucksNOXRural Restricted40",2040,"Trucks","NOX",0.00197953914554776,"kg/mi","Rural Restricted",40]
["2040TrucksNOXRural Restricted50",2040,"Trucks","NOX",1.39621900977287E-3,"kg/mi","Rural Restricted",50]
["2040TrucksNOXRural Restricted60",2040,"Trucks","NOX",0.0010109373550146,"kg/mi","Rural Restricted",60]
["2040TrucksNOXRural Restricted70",2040,"Trucks","NOX",0.0011808265429122,"kg/mi","Rural Restricted",70]
["2040PassengerSOXRural Restricted10",2040,"Passenger","SOX",3.10947298180784e-06,"kg/mi","Rural Restricted",10]
["2040PassengerSOXRural Restricted20",2040,"Passenger","SOX",2.04840503560487e-06,"kg/mi","Rural Restricted",20]
["2040PassengerSOXRural Restricted30",2040,"Passenger","SOX",1.69424794269341E-6,"kg/mi","Rural Restricted",30]
["2040PassengerSOXRural Restricted40",2040,"Passenger","SOX",1.60606513590448E-6,"kg/mi","Rural Restricted",40]
["2040PassengerSOXRural Restricted50",2040,"Passenger","SOX",1.54038205561957E-6,"kg/mi","Rural Restricted",50]
["2040PassengerSOXRural Restricted60",2040,"Passenger","SOX",1.48766556454043e-06,"kg/mi","Rural Restricted",60]
["2040PassengerSOXRural Restricted70",2040,"Passenger","SOX",1.58635825739607e-06,"kg/mi","Rural Restricted",70]
["2040TrucksSOXRural Restricted10",2040,"Trucks","SOX",6.7745591638939e-06,"kg/mi","Rural Restricted",10]
["2040TrucksSOXRural Restricted20",2040,"Trucks","SOX",5.20066673162203e-06,"kg/mi","Rural Restricted",20]
["2040TrucksSOXRural Restricted30",2040,"Trucks","SOX",4.58773277578756e-06,"kg/mi","Rural Restricted",30]
["2040TrucksSOXRural Restricted40",2040,"Trucks","SOX",3.87529769064036e-06,"kg/mi","Rural Restricted",40]
["2040TrucksSOXRural Restricted50",2040,"Trucks","SOX",3.66361180503176e-06,"kg/mi","Rural Restricted",50]
["2040TrucksSOXRural Restricted60",2040,"Trucks","SOX",3.48517638532466E-6,"kg/mi","Rural Restricted",60]
["2040TrucksSOXRural Restricted70",2040,"Trucks","SOX",3.73673868228945e-06,"kg/mi","Rural Restricted",70]
["2040PassengerCO2Rural Restricted10",2040,"Passenger","CO2",0.481670066786256,"kg/mi","Rural Restricted",10]
["2040PassengerCO2Rural Restricted20",2040,"Passenger","CO2",0.317150648510347,"kg/mi","Rural Restricted",20]
["2040PassengerCO2Rural Restricted30",2040,"Passenger","CO2",0.262419863347965,"kg/mi","Rural Restricted",30]
["2040PassengerCO2Rural Restricted40",2040,"Passenger","CO2",0.248817041307979,"kg/mi","Rural Restricted",40]
["2040PassengerCO2Rural Restricted50",2040,"Passenger","CO2",0.238641486390487,"kg/mi","Rural Restricted",50]
["2040PassengerCO2Rural Restricted60",2040,"Passenger","CO2",0.230428469801932,"kg/mi","Rural Restricted",60]
["2040PassengerCO2Rural Restricted70",2040,"Passenger","CO2",0.245534672108763,"kg/mi","Rural Restricted",70]
["2040TrucksCO2Rural Restricted10",2040,"Trucks","CO2",1.86505229769513,"kg/mi","Rural Restricted",10]
["2040TrucksCO2Rural Restricted20",2040,"Trucks","CO2",1.44332140407609,"kg/mi","Rural Restricted",20]
["2040TrucksCO2Rural Restricted30",2040,"Trucks","CO2",1.27701559233052,"kg/mi","Rural Restricted",30]
["2040TrucksCO2Rural Restricted40",2040,"Trucks","CO2",1.0744529240978,"kg/mi","Rural Restricted",40]
["2040TrucksCO2Rural Restricted50",2040,"Trucks","CO2",1.01202582422321,"kg/mi","Rural Restricted",50]
["2040TrucksCO2Rural Restricted60",2040,"Trucks","CO2",0.960743120580393,"kg/mi","Rural Restricted",60]
["2040TrucksCO2Rural Restricted70",2040,"Trucks","CO2",1.03376181822009,"kg/mi","Rural Restricted",70]
["2040PassengerPM2.5Rural Restricted10",2040,"Passenger","PM2.5",1.76319388703004e-05,"kg/mi","Rural Restricted",10]
["2040PassengerPM2.5Rural Restricted20",2040,"Passenger","PM2.5",1.1567165191855E-5,"kg/mi","Rural Restricted",20]
["2040PassengerPM2.5Rural Restricted30",2040,"Passenger","PM2.5",7.62508716205569e-06,"kg/mi","Rural Restricted",30]
["2040PassengerPM2.5Rural Restricted40",2040,"Passenger","PM2.5",5.30554861300714E-6,"kg/mi","Rural Restricted",40]
["2040PassengerPM2.5Rural Restricted50",2040,"Passenger","PM2.5",3.789057060601e-06,"kg/mi","Rural Restricted",50]
["2040PassengerPM2.5Rural Restricted60",2040,"Passenger","PM2.5",2.71037144448955E-6,"kg/mi","Rural Restricted",60]
["2040PassengerPM2.5Rural Restricted70",2040,"Passenger","PM2.5",2.26782220607916e-06,"kg/mi","Rural Restricted",70]
["2040TrucksPM2.5Rural Restricted10",2040,"Trucks","PM2.5",0.000144606627224773,"kg/mi","Rural Restricted",10]
["2040TrucksPM2.5Rural Restricted20",2040,"Trucks","PM2.5",7.37246436044779E-5,"kg/mi","Rural Restricted",20]
["2040TrucksPM2.5Rural Restricted30",2040,"Trucks","PM2.5",5.44855295215591e-05,"kg/mi","Rural Restricted",30]
["2040TrucksPM2.5Rural Restricted40",2040,"Trucks","PM2.5",3.50769960965883e-05,"kg/mi","Rural Restricted",40]
["2040TrucksPM2.5Rural Restricted50",2040,"Trucks","PM2.5",2.38255890935678E-5,"kg/mi","Rural Restricted",50]
["2040TrucksPM2.5Rural Restricted60",2040,"Trucks","PM2.5",1.60021167306215E-5,"kg/mi","Rural Restricted",60]
["2040TrucksPM2.5Rural Restricted70",2040,"Trucks","PM2.5",1.58832210292502e-05,"kg/mi","Rural Restricted",70]
["2040PassengerNOXRural Unrestricted10",2040,"Passenger","NOX",2.55219947921796e-05,"kg/mi","Rural Unrestricted",10]
["2040PassengerNOXRural Unrestricted20",2040,"Passenger","NOX",1.9335003128744e-05,"kg/mi","Rural Unrestricted",20]
["2040PassengerNOXRural Unrestricted30",2040,"Passenger","NOX",1.52617536317159E-5,"kg/mi","Rural Unrestricted",30]
["2040PassengerNOXRural Unrestricted40",2040,"Passenger","NOX",1.33816987310282e-05,"kg/mi","Rural Unrestricted",40]
["2040PassengerNOXRural Unrestricted50",2040,"Passenger","NOX",1.2390479849474E-5,"kg/mi","Rural Unrestricted",50]
["2040PassengerNOXRural Unrestricted60",2040,"Passenger","NOX",1.2144643237436E-5,"kg/mi","Rural Unrestricted",60]
["2040PassengerNOXRural Unrestricted70",2040,"Passenger","NOX",1.30253428940408e-05,"kg/mi","Rural Unrestricted",70]
["2040TrucksNOXRural Unrestricted10",2040,"Trucks","NOX",0.00693989321408526,"kg/mi","Rural Unrestricted",10]
[{"$f":"CONCATENATE(B897,C897,D897,G897,H897)","v":"2040TrucksNOXRural Unrestricted20"},2040,"Trucks","NOX",0.00410609693687179,"kg/mi","Rural Unrestricted",20]
["2040TrucksNOXRural Unrestricted30",2040,"Trucks","NOX",0.00301821701705604,"kg/mi","Rural Unrestricted",30]
["2040TrucksNOXRural Unrestricted40",2040,"Trucks","NOX",0.00197953914554776,"kg/mi","Rural Unrestricted",40]
["2040TrucksNOXRural Unrestricted50",2040,"Trucks","NOX",1.39621900977287E-3,"kg/mi","Rural Unrestricted",50]
["2040TrucksNOXRural Unrestricted60",2040,"Trucks","NOX",0.0010109373550146,"kg/mi","Rural Unrestricted",60]
["2040TrucksNOXRural Unrestricted70",2040,"Trucks","NOX",0.0011808265429122,"kg/mi","Rural Unrestricted",70]
["2040PassengerSOXRural Unrestricted10",2040,"Passenger","SOX",3.18898036970987e-06,"kg/mi","Rural Unrestricted",10]
["2040PassengerSOXRural Unrestricted20",2040,"Passenger","SOX",2.17802197730294e-06,"kg/mi","Rural Unrestricted",20]
["2040PassengerSOXRural Unrestricted30",2040,"Passenger","SOX",1.74100702036604E-6,"kg/mi","Rural Unrestricted",30]
["2040PassengerSOXRural Unrestricted40",2040,"Passenger","SOX",1.60843315860183E-6,"kg/mi","Rural Unrestricted",40]
["2040PassengerSOXRural Unrestricted50",2040,"Passenger","SOX",1.54361124660871e-06,"kg/mi","Rural Unrestricted",50]
["2040PassengerSOXRural Unrestricted60",2040,"Passenger","SOX",1.52156290226148E-6,"kg/mi","Rural Unrestricted",60]
["2040PassengerSOXRural Unrestricted70",2040,"Passenger","SOX",1.58736173378791e-06,"kg/mi","Rural Unrestricted",70]
["2040TrucksSOXRural Unrestricted10",2040,"Trucks","SOX",6.7745591638939e-06,"kg/mi","Rural Unrestricted",10]
["2040TrucksSOXRural Unrestricted20",2040,"Trucks","SOX",5.20066673162203e-06,"kg/mi","Rural Unrestricted",20]
["2040TrucksSOXRural Unrestricted30",2040,"Trucks","SOX",4.58773277578756e-06,"kg/mi","Rural Unrestricted",30]
["2040TrucksSOXRural Unrestricted40",2040,"Trucks","SOX",3.87529769064036e-06,"kg/mi","Rural Unrestricted",40]
["2040TrucksSOXRural Unrestricted50",2040,"Trucks","SOX",3.66361180503176e-06,"kg/mi","Rural Unrestricted",50]
["2040TrucksSOXRural Unrestricted60",2040,"Trucks","SOX",3.48517638532466E-6,"kg/mi","Rural Unrestricted",60]
["2040TrucksSOXRural Unrestricted70",2040,"Trucks","SOX",3.73673868228945e-06,"kg/mi","Rural Unrestricted",70]
["2040PassengerCO2Rural Unrestricted10",2040,"Passenger","CO2",0.494232702477871,"kg/mi","Rural Unrestricted",10]
["2040PassengerCO2Rural Unrestricted20",2040,"Passenger","CO2",0.337654867030251,"kg/mi","Rural Unrestricted",20]
["2040PassengerCO2Rural Unrestricted30",2040,"Passenger","CO2",0.269943812219066,"kg/mi","Rural Unrestricted",30]
["2040PassengerCO2Rural Unrestricted40",2040,"Passenger","CO2",0.249294878263724,"kg/mi","Rural Unrestricted",40]
["2040PassengerCO2Rural Unrestricted50",2040,"Passenger","CO2",0.239171930267036,"kg/mi","Rural Unrestricted",50]
["2040PassengerCO2Rural Unrestricted60",2040,"Passenger","CO2",0.235654042643419,"kg/mi","Rural Unrestricted",60]
["2040PassengerCO2Rural Unrestricted70",2040,"Passenger","CO2",0.24564739840017,"kg/mi","Rural Unrestricted",70]
["2040TrucksCO2Rural Unrestricted10",2040,"Trucks","CO2",1.86505229769513,"kg/mi","Rural Unrestricted",10]
["2040TrucksCO2Rural Unrestricted20",2040,"Trucks","CO2",1.44332140407609,"kg/mi","Rural Unrestricted",20]
["2040TrucksCO2Rural Unrestricted30",2040,"Trucks","CO2",1.27701559233052,"kg/mi","Rural Unrestricted",30]
["2040TrucksCO2Rural Unrestricted40",2040,"Trucks","CO2",1.0744529240978,"kg/mi","Rural Unrestricted",40]
["2040TrucksCO2Rural Unrestricted50",2040,"Trucks","CO2",1.01202582422321,"kg/mi","Rural Unrestricted",50]
["2040TrucksCO2Rural Unrestricted60",2040,"Trucks","CO2",0.960743120580393,"kg/mi","Rural Unrestricted",60]
["2040TrucksCO2Rural Unrestricted70",2040,"Trucks","CO2",1.03376181822009,"kg/mi","Rural Unrestricted",70]
["2040PassengerPM2.5Rural Unrestricted10",2040,"Passenger","PM2.5",1.67970422604131E-5,"kg/mi","Rural Unrestricted",10]
["2040PassengerPM2.5Rural Unrestricted20",2040,"Passenger","PM2.5",1.14684152716244e-05,"kg/mi","Rural Unrestricted",20]
["2040PassengerPM2.5Rural Unrestricted30",2040,"Passenger","PM2.5",8.19595764473143e-06,"kg/mi","Rural Unrestricted",30]
["2040PassengerPM2.5Rural Unrestricted40",2040,"Passenger","PM2.5",5.44098990289613e-06,"kg/mi","Rural Unrestricted",40]
["2040PassengerPM2.5Rural Unrestricted50",2040,"Passenger","PM2.5",3.74832519866024e-06,"kg/mi","Rural Unrestricted",50]
["2040PassengerPM2.5Rural Unrestricted60",2040,"Passenger","PM2.5",2.8271992226428e-06,"kg/mi","Rural Unrestricted",60]
["2040PassengerPM2.5Rural Unrestricted70",2040,"Passenger","PM2.5",2.3189924328302e-06,"kg/mi","Rural Unrestricted",70]
["2040TrucksPM2.5Rural Unrestricted10",2040,"Trucks","PM2.5",0.000144606627224773,"kg/mi","Rural Unrestricted",10]
["2040TrucksPM2.5Rural Unrestricted20",2040,"Trucks","PM2.5",7.37246436044779E-5,"kg/mi","Rural Unrestricted",20]
["2040TrucksPM2.5Rural Unrestricted30",2040,"Trucks","PM2.5",5.44855295215591e-05,"kg/mi","Rural Unrestricted",30]
["2040TrucksPM2.5Rural Unrestricted40",2040,"Trucks","PM2.5",3.50769960965883e-05,"kg/mi","Rural Unrestricted",40]
["2040TrucksPM2.5Rural Unrestricted50",2040,"Trucks","PM2.5",2.38255890935678E-5,"kg/mi","Rural Unrestricted",50]
["2040TrucksPM2.5Rural Unrestricted60",2040,"Trucks","PM2.5",1.60021167306215E-5,"kg/mi","Rural Unrestricted",60]
["2040TrucksPM2.5Rural Unrestricted70",2040,"Trucks","PM2.5",1.58832210292502e-05,"kg/mi","Rural Unrestricted",70]
["2040PassengerNOXUrban Restricted10",2040,"Passenger","NOX",2.46291587506031e-05,"kg/mi","Urban Restricted",10]
["2040PassengerNOXUrban Restricted20",2040,"Passenger","NOX",1.58108052262875e-05,"kg/mi","Urban Restricted",20]
["2040PassengerNOXUrban Restricted30",2040,"Passenger","NOX",1.34215544251E-5,"kg/mi","Urban Restricted",30]
["2040PassengerNOXUrban Restricted40",2040,"Passenger","NOX",1.26914664933242E-5,"kg/mi","Urban Restricted",40]
["2040PassengerNOXUrban Restricted50",2040,"Passenger","NOX",1.21648126100652e-05,"kg/mi","Urban Restricted",50]
["2040PassengerNOXUrban Restricted60",2040,"Passenger","NOX",1.17857894327933E-5,"kg/mi","Urban Restricted",60]
["2040PassengerNOXUrban Restricted70",2040,"Passenger","NOX",1.29778814852815e-05,"kg/mi","Urban Restricted",70]
["2040TrucksNOXUrban Restricted10",2040,"Trucks","NOX",0.00693989321408526,"kg/mi","Urban Restricted",10]
["2040TrucksNOXUrban Restricted20",2040,"Trucks","NOX",0.00410609693687179,"kg/mi","Urban Restricted",20]
["2040TrucksNOXUrban Restricted30",2040,"Trucks","NOX",0.00301821701705604,"kg/mi","Urban Restricted",30]
["2040TrucksNOXUrban Restricted40",2040,"Trucks","NOX",0.00197953914554776,"kg/mi","Urban Restricted",40]
["2040TrucksNOXUrban Restricted50",2040,"Trucks","NOX",1.39621900977287E-3,"kg/mi","Urban Restricted",50]
["2040TrucksNOXUrban Restricted60",2040,"Trucks","NOX",0.0010109373550146,"kg/mi","Urban Restricted",60]
["2040TrucksNOXUrban Restricted70",2040,"Trucks","NOX",0.0011808265429122,"kg/mi","Urban Restricted",70]
["2040PassengerSOXUrban Restricted10",2040,"Passenger","SOX",3.10947298180784e-06,"kg/mi","Urban Restricted",10]
["2040PassengerSOXUrban Restricted20",2040,"Passenger","SOX",2.04840503560487e-06,"kg/mi","Urban Restricted",20]
[{"$f":"CONCATENATE(B961,C961,D961,G961,H961)","v":"2040PassengerSOXUrban Restricted30"},2040,"Passenger","SOX",1.69424794269341E-6,"kg/mi","Urban Restricted",30]
["2040PassengerSOXUrban Restricted40",2040,"Passenger","SOX",1.60606513590448E-6,"kg/mi","Urban Restricted",40]
["2040PassengerSOXUrban Restricted50",2040,"Passenger","SOX",1.54038205561957E-6,"kg/mi","Urban Restricted",50]
["2040PassengerSOXUrban Restricted60",2040,"Passenger","SOX",1.48766556454043e-06,"kg/mi","Urban Restricted",60]
["2040PassengerSOXUrban Restricted70",2040,"Passenger","SOX",1.58635825739607e-06,"kg/mi","Urban Restricted",70]
["2040TrucksSOXUrban Restricted10",2040,"Trucks","SOX",6.7745591638939e-06,"kg/mi","Urban Restricted",10]
["2040TrucksSOXUrban Restricted20",2040,"Trucks","SOX",5.20066673162203e-06,"kg/mi","Urban Restricted",20]
["2040TrucksSOXUrban Restricted30",2040,"Trucks","SOX",4.58773277578756e-06,"kg/mi","Urban Restricted",30]
["2040TrucksSOXUrban Restricted40",2040,"Trucks","SOX",3.87529769064036e-06,"kg/mi","Urban Restricted",40]
["2040TrucksSOXUrban Restricted50",2040,"Trucks","SOX",3.66361180503176e-06,"kg/mi","Urban Restricted",50]
["2040TrucksSOXUrban Restricted60",2040,"Trucks","SOX",3.48517638532466E-6,"kg/mi","Urban Restricted",60]
["2040TrucksSOXUrban Restricted70",2040,"Trucks","SOX",3.73673868228945e-06,"kg/mi","Urban Restricted",70]
["2040PassengerCO2Urban Restricted10",2040,"Passenger","CO2",0.481670066786256,"kg/mi","Urban Restricted",10]
["2040PassengerCO2Urban Restricted20",2040,"Passenger","CO2",0.317150648510347,"kg/mi","Urban Restricted",20]
["2040PassengerCO2Urban Restricted30",2040,"Passenger","CO2",0.262419863347965,"kg/mi","Urban Restricted",30]
["2040PassengerCO2Urban Restricted40",2040,"Passenger","CO2",0.248817041307979,"kg/mi","Urban Restricted",40]
["2040PassengerCO2Urban Restricted50",2040,"Passenger","CO2",0.238641486390487,"kg/mi","Urban Restricted",50]
["2040PassengerCO2Urban Restricted60",2040,"Passenger","CO2",0.230428469801932,"kg/mi","Urban Restricted",60]
["2040PassengerCO2Urban Restricted70",2040,"Passenger","CO2",0.245534672108763,"kg/mi","Urban Restricted",70]
["2040TrucksCO2Urban Restricted10",2040,"Trucks","CO2",1.86505229769513,"kg/mi","Urban Restricted",10]
["2040TrucksCO2Urban Restricted20",2040,"Trucks","CO2",1.44332140407609,"kg/mi","Urban Restricted",20]
["2040TrucksCO2Urban Restricted30",2040,"Trucks","CO2",1.27701559233052,"kg/mi","Urban Restricted",30]
["2040TrucksCO2Urban Restricted40",2040,"Trucks","CO2",1.0744529240978,"kg/mi","Urban Restricted",40]
["2040TrucksCO2Urban Restricted50",2040,"Trucks","CO2",1.01202582422321,"kg/mi","Urban Restricted",50]
["2040TrucksCO2Urban Restricted60",2040,"Trucks","CO2",0.960743120580393,"kg/mi","Urban Restricted",60]
["2040TrucksCO2Urban Restricted70",2040,"Trucks","CO2",1.03376181822009,"kg/mi","Urban Restricted",70]
["2040PassengerPM2.5Urban Restricted10",2040,"Passenger","PM2.5",1.76319388703004e-05,"kg/mi","Urban Restricted",10]
["2040PassengerPM2.5Urban Restricted20",2040,"Passenger","PM2.5",1.1567165191855E-5,"kg/mi","Urban Restricted",20]
["2040PassengerPM2.5Urban Restricted30",2040,"Passenger","PM2.5",7.62508716205569e-06,"kg/mi","Urban Restricted",30]
["2040PassengerPM2.5Urban Restricted40",2040,"Passenger","PM2.5",5.30554861300714E-6,"kg/mi","Urban Restricted",40]
["2040PassengerPM2.5Urban Restricted50",2040,"Passenger","PM2.5",3.789057060601e-06,"kg/mi","Urban Restricted",50]
["2040PassengerPM2.5Urban Restricted60",2040,"Passenger","PM2.5",2.71037144448955E-6,"kg/mi","Urban Restricted",60]
["2040PassengerPM2.5Urban Restricted70",2040,"Passenger","PM2.5",2.26782220607916e-06,"kg/mi","Urban Restricted",70]
["2040TrucksPM2.5Urban Restricted10",2040,"Trucks","PM2.5",0.000144606627224773,"kg/mi","Urban Restricted",10]
["2040TrucksPM2.5Urban Restricted20",2040,"Trucks","PM2.5",7.37246436044779E-5,"kg/mi","Urban Restricted",20]
["2040TrucksPM2.5Urban Restricted30",2040,"Trucks","PM2.5",5.44855295215591e-05,"kg/mi","Urban Restricted",30]
["2040TrucksPM2.5Urban Restricted40",2040,"Trucks","PM2.5",3.50769960965883e-05,"kg/mi","Urban Restricted",40]
["2040TrucksPM2.5Urban Restricted50",2040,"Trucks","PM2.5",2.38255890935678E-5,"kg/mi","Urban Restricted",50]
["2040TrucksPM2.5Urban Restricted60",2040,"Trucks","PM2.5",1.60021167306215E-5,"kg/mi","Urban Restricted",60]
["2040TrucksPM2.5Urban Restricted70",2040,"Trucks","PM2.5",1.58832210292502e-05,"kg/mi","Urban Restricted",70]
["2040PassengerNOXUrban Unrestricted10",2040,"Passenger","NOX",2.55219947921796e-05,"kg/mi","Urban Unrestricted",10]
["2040PassengerNOXUrban Unrestricted20",2040,"Passenger","NOX",1.9335003128744e-05,"kg/mi","Urban Unrestricted",20]
["2040PassengerNOXUrban Unrestricted30",2040,"Passenger","NOX",1.52617536317159E-5,"kg/mi","Urban Unrestricted",30]
["2040PassengerNOXUrban Unrestricted40",2040,"Passenger","NOX",1.30781682102326E-5,"kg/mi","Urban Unrestricted",40]
["2040PassengerNOXUrban Unrestricted50",2040,"Passenger","NOX",1.21390786652978E-5,"kg/mi","Urban Unrestricted",50]
["2040PassengerNOXUrban Unrestricted60",2040,"Passenger","NOX",1.20456311317968E-5,"kg/mi","Urban Unrestricted",60]
["2040PassengerNOXUrban Unrestricted70",2040,"Passenger","NOX",1.30253428940408e-05,"kg/mi","Urban Unrestricted",70]
["2040TrucksNOXUrban Unrestricted10",2040,"Trucks","NOX",0.00693989321408526,"kg/mi","Urban Unrestricted",10]
["2040TrucksNOXUrban Unrestricted20",2040,"Trucks","NOX",0.00410609693687179,"kg/mi","Urban Unrestricted",20]
["2040TrucksNOXUrban Unrestricted30",2040,"Trucks","NOX",0.00301821701705604,"kg/mi","Urban Unrestricted",30]
["2040TrucksNOXUrban Unrestricted40",2040,"Trucks","NOX",0.00197953914554776,"kg/mi","Urban Unrestricted",40]
["2040TrucksNOXUrban Unrestricted50",2040,"Trucks","NOX",1.39621900977287E-3,"kg/mi","Urban Unrestricted",50]
["2040TrucksNOXUrban Unrestricted60",2040,"Trucks","NOX",0.0010109373550146,"kg/mi","Urban Unrestricted",60]
["2040TrucksNOXUrban Unrestricted70",2040,"Trucks","NOX",0.0011808265429122,"kg/mi","Urban Unrestricted",70]
["2040PassengerSOXUrban Unrestricted10",2040,"Passenger","SOX",3.18898036970987e-06,"kg/mi","Urban Unrestricted",10]
["2040PassengerSOXUrban Unrestricted20",2040,"Passenger","SOX",2.17802197730294e-06,"kg/mi","Urban Unrestricted",20]
["2040PassengerSOXUrban Unrestricted30",2040,"Passenger","SOX",1.74100702036604E-6,"kg/mi","Urban Unrestricted",30]
["2040PassengerSOXUrban Unrestricted40",2040,"Passenger","SOX",1.59702478978171e-06,"kg/mi","Urban Unrestricted",40]
["2040PassengerSOXUrban Unrestricted50",2040,"Passenger","SOX",1.52588322423676e-06,"kg/mi","Urban Unrestricted",50]
["2040PassengerSOXUrban Unrestricted60",2040,"Passenger","SOX",1.51402718042659e-06,"kg/mi","Urban Unrestricted",60]
["2040PassengerSOXUrban Unrestricted70",2040,"Passenger","SOX",1.58736173378791e-06,"kg/mi","Urban Unrestricted",70]
["2040TrucksSOXUrban Unrestricted10",2040,"Trucks","SOX",6.7745591638939e-06,"kg/mi","Urban Unrestricted",10]
["2040TrucksSOXUrban Unrestricted20",2040,"Trucks","SOX",5.20066673162203e-06,"kg/mi","Urban Unrestricted",20]
["2040TrucksSOXUrban Unrestricted30",2040,"Trucks","SOX",4.58773277578756e-06,"kg/mi","Urban Unrestricted",30]
[{"$f":"CONCATENATE(B1025,C1025,D1025,G1025,H1025)","v":"2040TrucksSOXUrban Unrestricted40"},2040,"Trucks","SOX",3.87529769064036e-06,"kg/mi","Urban Unrestricted",40]
["2040TrucksSOXUrban Unrestricted50",2040,"Trucks","SOX",3.66361180503176e-06,"kg/mi","Urban Unrestricted",50]
["2040TrucksSOXUrban Unrestricted60",2040,"Trucks","SOX",3.48517638532466E-6,"kg/mi","Urban Unrestricted",60]
["2040TrucksSOXUrban Unrestricted70",2040,"Trucks","SOX",3.73673868228945e-06,"kg/mi","Urban Unrestricted",70]
["2040PassengerCO2Urban Unrestricted10",2040,"Passenger","CO2",0.494232702477871,"kg/mi","Urban Unrestricted",10]
["2040PassengerCO2Urban Unrestricted20",2040,"Passenger","CO2",0.337654867030251,"kg/mi","Urban Unrestricted",20]
["2040PassengerCO2Urban Unrestricted30",2040,"Passenger","CO2",0.269943812219066,"kg/mi","Urban Unrestricted",30]
["2040PassengerCO2Urban Unrestricted40",2040,"Passenger","CO2",0.247556929173821,"kg/mi","Urban Unrestricted",40]
["2040PassengerCO2Urban Unrestricted50",2040,"Passenger","CO2",0.236433834691748,"kg/mi","Urban Unrestricted",50]
["2040PassengerCO2Urban Unrestricted60",2040,"Passenger","CO2",0.234490635982751,"kg/mi","Urban Unrestricted",60]
["2040PassengerCO2Urban Unrestricted70",2040,"Passenger","CO2",0.24564739840017,"kg/mi","Urban Unrestricted",70]
["2040TrucksCO2Urban Unrestricted10",2040,"Trucks","CO2",1.86505229769513,"kg/mi","Urban Unrestricted",10]
["2040TrucksCO2Urban Unrestricted20",2040,"Trucks","CO2",1.44332140407609,"kg/mi","Urban Unrestricted",20]
["2040TrucksCO2Urban Unrestricted30",2040,"Trucks","CO2",1.27701559233052,"kg/mi","Urban Unrestricted",30]
["2040TrucksCO2Urban Unrestricted40",2040,"Trucks","CO2",1.0744529240978,"kg/mi","Urban Unrestricted",40]
["2040TrucksCO2Urban Unrestricted50",2040,"Trucks","CO2",1.01202582422321,"kg/mi","Urban Unrestricted",50]
["2040TrucksCO2Urban Unrestricted60",2040,"Trucks","CO2",0.960743120580393,"kg/mi","Urban Unrestricted",60]
["2040TrucksCO2Urban Unrestricted70",2040,"Trucks","CO2",1.03376181822009,"kg/mi","Urban Unrestricted",70]
["2040PassengerPM2.5Urban Unrestricted10",2040,"Passenger","PM2.5",1.67970422604131E-5,"kg/mi","Urban Unrestricted",10]
["2040PassengerPM2.5Urban Unrestricted20",2040,"Passenger","PM2.5",1.14684152716244e-05,"kg/mi","Urban Unrestricted",20]
["2040PassengerPM2.5Urban Unrestricted30",2040,"Passenger","PM2.5",8.19595764473143e-06,"kg/mi","Urban Unrestricted",30]
["2040PassengerPM2.5Urban Unrestricted40",2040,"Passenger","PM2.5",5.48121207399315e-06,"kg/mi","Urban Unrestricted",40]
["2040PassengerPM2.5Urban Unrestricted50",2040,"Passenger","PM2.5",3.66260091861329E-6,"kg/mi","Urban Unrestricted",50]
["2040PassengerPM2.5Urban Unrestricted60",2040,"Passenger","PM2.5",2.76544307488561e-06,"kg/mi","Urban Unrestricted",60]
["2040PassengerPM2.5Urban Unrestricted70",2040,"Passenger","PM2.5",2.3189924328302e-06,"kg/mi","Urban Unrestricted",70]
["2040TrucksPM2.5Urban Unrestricted10",2040,"Trucks","PM2.5",0.000144606627224773,"kg/mi","Urban Unrestricted",10]
["2040TrucksPM2.5Urban Unrestricted20",2040,"Trucks","PM2.5",7.37246436044779E-5,"kg/mi","Urban Unrestricted",20]
["2040TrucksPM2.5Urban Unrestricted30",2040,"Trucks","PM2.5",5.44855295215591e-05,"kg/mi","Urban Unrestricted",30]
["2040TrucksPM2.5Urban Unrestricted40",2040,"Trucks","PM2.5",3.50769960965883e-05,"kg/mi","Urban Unrestricted",40]
["2040TrucksPM2.5Urban Unrestricted50",2040,"Trucks","PM2.5",2.38255890935678E-5,"kg/mi","Urban Unrestricted",50]
["2040TrucksPM2.5Urban Unrestricted60",2040,"Trucks","PM2.5",1.60021167306215E-5,"kg/mi","Urban Unrestricted",60]
["2040TrucksPM2.5Urban Unrestricted70",2040,"Trucks","PM2.5",1.58832210292502e-05,"kg/mi","Urban Unrestricted",70]
["2050PassengerNOXRural Restricted10",2050,"Passenger","NOX",1.69163766009267e-05,"kg/mi","Rural Restricted",10]
["2050PassengerNOXRural Restricted20",2050,"Passenger","NOX",1.03444443567094E-5,"kg/mi","Rural Restricted",20]
["2050PassengerNOXRural Restricted30",2050,"Passenger","NOX",8.10519202692184e-06,"kg/mi","Rural Restricted",30]
["2050PassengerNOXRural Restricted40",2050,"Passenger","NOX",7.07322267575459E-6,"kg/mi","Rural Restricted",40]
["2050PassengerNOXRural Restricted50",2050,"Passenger","NOX",6.42797493237253e-06,"kg/mi","Rural Restricted",50]
["2050PassengerNOXRural Restricted60",2050,"Passenger","NOX",5.99893464471194e-06,"kg/mi","Rural Restricted",60]
["2050PassengerNOXRural Restricted70",2050,"Passenger","NOX",6.33129955067585e-06,"kg/mi","Rural Restricted",70]
["2050TrucksNOXRural Restricted10",2050,"Trucks","NOX",0.00673230683656895,"kg/mi","Rural Restricted",10]
["2050TrucksNOXRural Restricted20",2050,"Trucks","NOX",0.00394809825785886,"kg/mi","Rural Restricted",20]
["2050TrucksNOXRural Restricted30",2050,"Trucks","NOX",2.88070928317632E-3,"kg/mi","Rural Restricted",30]
["2050TrucksNOXRural Restricted40",2050,"Trucks","NOX",1.86024774230217E-3,"kg/mi","Rural Restricted",40]
["2050TrucksNOXRural Restricted50",2050,"Trucks","NOX",1.28542986974665E-3,"kg/mi","Rural Restricted",50]
["2050TrucksNOXRural Restricted60",2050,"Trucks","NOX",0.000899224429723753,"kg/mi","Rural Restricted",60]
["2050TrucksNOXRural Restricted70",2050,"Trucks","NOX",1.05722950068004E-3,"kg/mi","Rural Restricted",70]
["2050PassengerSOXRural Restricted10",2050,"Passenger","SOX",2.97164508003208e-06,"kg/mi","Rural Restricted",10]
["2050PassengerSOXRural Restricted20",2050,"Passenger","SOX",1.95772654209277e-06,"kg/mi","Rural Restricted",20]
["2050PassengerSOXRural Restricted30",2050,"Passenger","SOX",1.61928877385088e-06,"kg/mi","Rural Restricted",30]
["2050PassengerSOXRural Restricted40",2050,"Passenger","SOX",1.53500450299692E-6,"kg/mi","Rural Restricted",40]
["2050PassengerSOXRural Restricted50",2050,"Passenger","SOX",1.47223458791597e-06,"kg/mi","Rural Restricted",50]
["2050PassengerSOXRural Restricted60",2050,"Passenger","SOX",1.42186439202717E-6,"kg/mi","Rural Restricted",60]
["2050PassengerSOXRural Restricted70",2050,"Passenger","SOX",1.51625915263999E-6,"kg/mi","Rural Restricted",70]
["2050TrucksSOXRural Restricted10",2050,"Trucks","SOX",6.48264837323676e-06,"kg/mi","Rural Restricted",10]
["2050TrucksSOXRural Restricted20",2050,"Trucks","SOX",4.96814541722077e-06,"kg/mi","Rural Restricted",20]
["2050TrucksSOXRural Restricted30",2050,"Trucks","SOX",4.38333658434326e-06,"kg/mi","Rural Restricted",30]
["2050TrucksSOXRural Restricted40",2050,"Trucks","SOX",3.68418579882467e-06,"kg/mi","Rural Restricted",40]
["2050TrucksSOXRural Restricted50",2050,"Trucks","SOX",3.47219969202581e-06,"kg/mi","Rural Restricted",50]
["2050TrucksSOXRural Restricted60",2050,"Trucks","SOX",3.28765122092618e-06,"kg/mi","Rural Restricted",60]
["2050TrucksSOXRural Restricted70",2050,"Trucks","SOX",3.51933717538777e-06,"kg/mi","Rural Restricted",70]
["2050PassengerCO2Rural Restricted10",2050,"Passenger","CO2",0.461240853518859,"kg/mi","Rural Restricted",10]
["2050PassengerCO2Rural Restricted20",2050,"Passenger","CO2",0.303709440236969,"kg/mi","Rural Restricted",20]
["2050PassengerCO2Rural Restricted30",2050,"Passenger","CO2",0.251311348863722,"kg/mi","Rural Restricted",30]
["2050PassengerCO2Rural Restricted40",2050,"Passenger","CO2",0.238288897341884,"kg/mi","Rural Restricted",40]
[{"$f":"CONCATENATE(B1089,C1089,D1089,G1089,H1089)","v":"2050PassengerCO2Rural Restricted50"},2050,"Passenger","CO2",0.228546274883625,"kg/mi","Rural Restricted",50]
["2050PassengerCO2Rural Restricted60",2050,"Passenger","CO2",0.22068116289112,"kg/mi","Rural Restricted",60]
["2050PassengerCO2Rural Restricted70",2050,"Passenger","CO2",0.235151537999564,"kg/mi","Rural Restricted",70]
["2050TrucksCO2Rural Restricted10",2050,"Trucks","CO2",1.78565473521313,"kg/mi","Rural Restricted",10]
["2050TrucksCO2Rural Restricted20",2050,"Trucks","CO2",1.3787158910369,"kg/mi","Rural Restricted",20]
["2050TrucksCO2Rural Restricted30",2050,"Trucks","CO2",1.219897574882,"kg/mi","Rural Restricted",30]
["2050TrucksCO2Rural Restricted40",2050,"Trucks","CO2",1.02109135669841,"kg/mi","Rural Restricted",40]
["2050TrucksCO2Rural Restricted50",2050,"Trucks","CO2",0.958505634099176,"kg/mi","Rural Restricted",50]
["2050TrucksCO2Rural Restricted60",2050,"Trucks","CO2",0.905324781062652,"kg/mi","Rural Restricted",60]
["2050TrucksCO2Rural Restricted70",2050,"Trucks","CO2",0.972521081951298,"kg/mi","Rural Restricted",70]
["2050PassengerPM2.5Rural Restricted10",2050,"Passenger","PM2.5",1.74122715176021e-05,"kg/mi","Rural Restricted",10]
["2050PassengerPM2.5Rural Restricted20",2050,"Passenger","PM2.5",1.14343099357982E-5,"kg/mi","Rural Restricted",20]
["2050PassengerPM2.5Rural Restricted30",2050,"Passenger","PM2.5",7.49244587470178e-06,"kg/mi","Rural Restricted",30]
["2050PassengerPM2.5Rural Restricted40",2050,"Passenger","PM2.5",5.16561792190075e-06,"kg/mi","Rural Restricted",40]
["2050PassengerPM2.5Rural Restricted50",2050,"Passenger","PM2.5",3.6490863888039E-6,"kg/mi","Rural Restricted",50]
["2050PassengerPM2.5Rural Restricted60",2050,"Passenger","PM2.5",2.57330148036862e-06,"kg/mi","Rural Restricted",60]
["2050PassengerPM2.5Rural Restricted70",2050,"Passenger","PM2.5",2.1026178369945E-6,"kg/mi","Rural Restricted",70]
["2050TrucksPM2.5Rural Restricted10",2050,"Trucks","PM2.5",0.000140219195356423,"kg/mi","Rural Restricted",10]
["2050TrucksPM2.5Rural Restricted20",2050,"Trucks","PM2.5",7.04945023829797e-05,"kg/mi","Rural Restricted",20]
["2050TrucksPM2.5Rural Restricted30",2050,"Trucks","PM2.5",5.1637940562675E-5,"kg/mi","Rural Restricted",30]
["2050TrucksPM2.5Rural Restricted40",2050,"Trucks","PM2.5",3.29278898568074e-05,"kg/mi","Rural Restricted",40]
["2050TrucksPM2.5Rural Restricted50",2050,"Trucks","PM2.5",2.20007103237927e-05,"kg/mi","Rural Restricted",50]
["2050TrucksPM2.5Rural Restricted60",2050,"Trucks","PM2.5",1.44623204192651E-5,"kg/mi","Rural Restricted",60]
["2050TrucksPM2.5Rural Restricted70",2050,"Trucks","PM2.5",1.4248798165492e-05,"kg/mi","Rural Restricted",70]
["2050PassengerNOXRural Unrestricted10",2050,"Passenger","NOX",1.74856574925565e-05,"kg/mi","Rural Unrestricted",10]
["2050PassengerNOXRural Unrestricted20",2050,"Passenger","NOX",1.22034233544787E-5,"kg/mi","Rural Unrestricted",20]
["2050PassengerNOXRural Unrestricted30",2050,"Passenger","NOX",9.15719244825961e-06,"kg/mi","Rural Unrestricted",30]
["2050PassengerNOXRural Unrestricted40",2050,"Passenger","NOX",7.48215939396081e-06,"kg/mi","Rural Unrestricted",40]
["2050PassengerNOXRural Unrestricted50",2050,"Passenger","NOX",6.52881838566198e-06,"kg/mi","Rural Unrestricted",50]
["2050PassengerNOXRural Unrestricted60",2050,"Passenger","NOX",6.13865433727787E-6,"kg/mi","Rural Unrestricted",60]
["2050PassengerNOXRural Unrestricted70",2050,"Passenger","NOX",6.35725994105492e-06,"kg/mi","Rural Unrestricted",70]
["2050TrucksNOXRural Unrestricted10",2050,"Trucks","NOX",0.00673230683656895,"kg/mi","Rural Unrestricted",10]
["2050TrucksNOXRural Unrestricted20",2050,"Trucks","NOX",0.00394809825785886,"kg/mi","Rural Unrestricted",20]
["2050TrucksNOXRural Unrestricted30",2050,"Trucks","NOX",2.88070928317632E-3,"kg/mi","Rural Unrestricted",30]
["2050TrucksNOXRural Unrestricted40",2050,"Trucks","NOX",1.86024774230217E-3,"kg/mi","Rural Unrestricted",40]
["2050TrucksNOXRural Unrestricted50",2050,"Trucks","NOX",1.28542986974665E-3,"kg/mi","Rural Unrestricted",50]
["2050TrucksNOXRural Unrestricted60",2050,"Trucks","NOX",0.000899224429723753,"kg/mi","Rural Unrestricted",60]
["2050TrucksNOXRural Unrestricted70",2050,"Trucks","NOX",1.05722950068004E-3,"kg/mi","Rural Unrestricted",70]
["2050PassengerSOXRural Unrestricted10",2050,"Passenger","SOX",3.04778339174165E-6,"kg/mi","Rural Unrestricted",10]
["2050PassengerSOXRural Unrestricted20",2050,"Passenger","SOX",2.08173792331917E-6,"kg/mi","Rural Unrestricted",20]
["2050PassengerSOXRural Unrestricted30",2050,"Passenger","SOX",1.66418583912486e-06,"kg/mi","Rural Unrestricted",30]
["2050PassengerSOXRural Unrestricted40",2050,"Passenger","SOX",1.53735867734364E-6,"kg/mi","Rural Unrestricted",40]
["2050PassengerSOXRural Unrestricted50",2050,"Passenger","SOX",1.47532569398158e-06,"kg/mi","Rural Unrestricted",50]
["2050PassengerSOXRural Unrestricted60",2050,"Passenger","SOX",1.45425990363215e-06,"kg/mi","Rural Unrestricted",60]
["2050PassengerSOXRural Unrestricted70",2050,"Passenger","SOX",1.51722633609615E-6,"kg/mi","Rural Unrestricted",70]
["2050TrucksSOXRural Unrestricted10",2050,"Trucks","SOX",6.48264837323676e-06,"kg/mi","Rural Unrestricted",10]
["2050TrucksSOXRural Unrestricted20",2050,"Trucks","SOX",4.96814541722077e-06,"kg/mi","Rural Unrestricted",20]
["2050TrucksSOXRural Unrestricted30",2050,"Trucks","SOX",4.38333658434326e-06,"kg/mi","Rural Unrestricted",30]
["2050TrucksSOXRural Unrestricted40",2050,"Trucks","SOX",3.68418579882467e-06,"kg/mi","Rural Unrestricted",40]
["2050TrucksSOXRural Unrestricted50",2050,"Trucks","SOX",3.47219969202581e-06,"kg/mi","Rural Unrestricted",50]
["2050TrucksSOXRural Unrestricted60",2050,"Trucks","SOX",3.28765122092618e-06,"kg/mi","Rural Unrestricted",60]
["2050TrucksSOXRural Unrestricted70",2050,"Trucks","SOX",3.51933717538777e-06,"kg/mi","Rural Unrestricted",70]
["2050PassengerCO2Rural Unrestricted10",2050,"Passenger","CO2",0.473311049442629,"kg/mi","Rural Unrestricted",10]
["2050PassengerCO2Rural Unrestricted20",2050,"Passenger","CO2",0.323391886167071,"kg/mi","Rural Unrestricted",20]
["2050PassengerCO2Rural Unrestricted30",2050,"Passenger","CO2",0.258566095129051,"kg/mi","Rural Unrestricted",30]
["2050PassengerCO2Rural Unrestricted40",2050,"Passenger","CO2",0.238767054534726,"kg/mi","Rural Unrestricted",40]
["2050PassengerCO2Rural Unrestricted50",2050,"Passenger","CO2",0.229056251210824,"kg/mi","Rural Unrestricted",50]
["2050PassengerCO2Rural Unrestricted60",2050,"Passenger","CO2",0.225684090131382,"kg/mi","Rural Unrestricted",60]
["2050PassengerCO2Rural Unrestricted70",2050,"Passenger","CO2",0.235258021645321,"kg/mi","Rural Unrestricted",70]
["2050TrucksCO2Rural Unrestricted10",2050,"Trucks","CO2",1.78565473521313,"kg/mi","Rural Unrestricted",10]
["2050TrucksCO2Rural Unrestricted20",2050,"Trucks","CO2",1.3787158910369,"kg/mi","Rural Unrestricted",20]
["2050TrucksCO2Rural Unrestricted30",2050,"Trucks","CO2",1.219897574882,"kg/mi","Rural Unrestricted",30]
["2050TrucksCO2Rural Unrestricted40",2050,"Trucks","CO2",1.02109135669841,"kg/mi","Rural Unrestricted",40]
["2050TrucksCO2Rural Unrestricted50",2050,"Trucks","CO2",0.958505634099176,"kg/mi","Rural Unrestricted",50]
[{"$f":"CONCATENATE(B1153,C1153,D1153,G1153,H1153)","v":"2050TrucksCO2Rural Unrestricted60"},2050,"Trucks","CO2",0.905324781062652,"kg/mi","Rural Unrestricted",60]
["2050TrucksCO2Rural Unrestricted70",2050,"Trucks","CO2",0.972521081951298,"kg/mi","Rural Unrestricted",70]
["2050PassengerPM2.5Rural Unrestricted10",2050,"Passenger","PM2.5",1.6530365606158e-05,"kg/mi","Rural Unrestricted",10]
["2050PassengerPM2.5Rural Unrestricted20",2050,"Passenger","PM2.5",1.12523007826266e-05,"kg/mi","Rural Unrestricted",20]
["2050PassengerPM2.5Rural Unrestricted30",2050,"Passenger","PM2.5",8.0280304332525e-06,"kg/mi","Rural Unrestricted",30]
["2050PassengerPM2.5Rural Unrestricted40",2050,"Passenger","PM2.5",5.2814269345911e-06,"kg/mi","Rural Unrestricted",40]
["2050PassengerPM2.5Rural Unrestricted50",2050,"Passenger","PM2.5",3.59299676751204e-06,"kg/mi","Rural Unrestricted",50]
["2050PassengerPM2.5Rural Unrestricted60",2050,"Passenger","PM2.5",2.67676627499207e-06,"kg/mi","Rural Unrestricted",60]
["2050PassengerPM2.5Rural Unrestricted70",2050,"Passenger","PM2.5",2.15147506291057e-06,"kg/mi","Rural Unrestricted",70]
["2050TrucksPM2.5Rural Unrestricted10",2050,"Trucks","PM2.5",0.000140219195356423,"kg/mi","Rural Unrestricted",10]
["2050TrucksPM2.5Rural Unrestricted20",2050,"Trucks","PM2.5",7.04945023829797e-05,"kg/mi","Rural Unrestricted",20]
["2050TrucksPM2.5Rural Unrestricted30",2050,"Trucks","PM2.5",5.1637940562675E-5,"kg/mi","Rural Unrestricted",30]
["2050TrucksPM2.5Rural Unrestricted40",2050,"Trucks","PM2.5",3.29278898568074e-05,"kg/mi","Rural Unrestricted",40]
["2050TrucksPM2.5Rural Unrestricted50",2050,"Trucks","PM2.5",2.20007103237927e-05,"kg/mi","Rural Unrestricted",50]
["2050TrucksPM2.5Rural Unrestricted60",2050,"Trucks","PM2.5",1.44623204192651E-5,"kg/mi","Rural Unrestricted",60]
["2050TrucksPM2.5Rural Unrestricted70",2050,"Trucks","PM2.5",1.4248798165492e-05,"kg/mi","Rural Unrestricted",70]
["2050PassengerNOXUrban Restricted10",2050,"Passenger","NOX",1.69163766009267e-05,"kg/mi","Urban Restricted",10]
["2050PassengerNOXUrban Restricted20",2050,"Passenger","NOX",1.03444443567094E-5,"kg/mi","Urban Restricted",20]
["2050PassengerNOXUrban Restricted30",2050,"Passenger","NOX",8.10519202692184e-06,"kg/mi","Urban Restricted",30]
["2050PassengerNOXUrban Restricted40",2050,"Passenger","NOX",7.07322267575459E-6,"kg/mi","Urban Restricted",40]
["2050PassengerNOXUrban Restricted50",2050,"Passenger","NOX",6.42797493237253e-06,"kg/mi","Urban Restricted",50]
["2050PassengerNOXUrban Restricted60",2050,"Passenger","NOX",5.99893464471194e-06,"kg/mi","Urban Restricted",60]
["2050PassengerNOXUrban Restricted70",2050,"Passenger","NOX",6.33129955067585e-06,"kg/mi","Urban Restricted",70]
["2050TrucksNOXUrban Restricted10",2050,"Trucks","NOX",0.00673230683656895,"kg/mi","Urban Restricted",10]
["2050TrucksNOXUrban Restricted20",2050,"Trucks","NOX",0.00394809825785886,"kg/mi","Urban Restricted",20]
["2050TrucksNOXUrban Restricted30",2050,"Trucks","NOX",2.88070928317632E-3,"kg/mi","Urban Restricted",30]
["2050TrucksNOXUrban Restricted40",2050,"Trucks","NOX",1.86024774230217E-3,"kg/mi","Urban Restricted",40]
["2050TrucksNOXUrban Restricted50",2050,"Trucks","NOX",1.28542986974665E-3,"kg/mi","Urban Restricted",50]
["2050TrucksNOXUrban Restricted60",2050,"Trucks","NOX",0.000899224429723753,"kg/mi","Urban Restricted",60]
["2050TrucksNOXUrban Restricted70",2050,"Trucks","NOX",1.05722950068004E-3,"kg/mi","Urban Restricted",70]
["2050PassengerSOXUrban Restricted10",2050,"Passenger","SOX",2.97164508003208e-06,"kg/mi","Urban Restricted",10]
["2050PassengerSOXUrban Restricted20",2050,"Passenger","SOX",1.95772654209277e-06,"kg/mi","Urban Restricted",20]
["2050PassengerSOXUrban Restricted30",2050,"Passenger","SOX",1.61928877385088e-06,"kg/mi","Urban Restricted",30]
["2050PassengerSOXUrban Restricted40",2050,"Passenger","SOX",1.53500450299692E-6,"kg/mi","Urban Restricted",40]
["2050PassengerSOXUrban Restricted50",2050,"Passenger","SOX",1.47223458791597e-06,"kg/mi","Urban Restricted",50]
["2050PassengerSOXUrban Restricted60",2050,"Passenger","SOX",1.42186439202717E-6,"kg/mi","Urban Restricted",60]
["2050PassengerSOXUrban Restricted70",2050,"Passenger","SOX",1.51625915263999E-6,"kg/mi","Urban Restricted",70]
["2050TrucksSOXUrban Restricted10",2050,"Trucks","SOX",6.48264837323676e-06,"kg/mi","Urban Restricted",10]
["2050TrucksSOXUrban Restricted20",2050,"Trucks","SOX",4.96814541722077e-06,"kg/mi","Urban Restricted",20]
["2050TrucksSOXUrban Restricted30",2050,"Trucks","SOX",4.38333658434326e-06,"kg/mi","Urban Restricted",30]
["2050TrucksSOXUrban Restricted40",2050,"Trucks","SOX",3.68418579882467e-06,"kg/mi","Urban Restricted",40]
["2050TrucksSOXUrban Restricted50",2050,"Trucks","SOX",3.47219969202581e-06,"kg/mi","Urban Restricted",50]
["2050TrucksSOXUrban Restricted60",2050,"Trucks","SOX",3.28765122092618e-06,"kg/mi","Urban Restricted",60]
["2050TrucksSOXUrban Restricted70",2050,"Trucks","SOX",3.51933717538777e-06,"kg/mi","Urban Restricted",70]
["2050PassengerCO2Urban Restricted10",2050,"Passenger","CO2",0.461240853518859,"kg/mi","Urban Restricted",10]
["2050PassengerCO2Urban Restricted20",2050,"Passenger","CO2",0.303709440236969,"kg/mi","Urban Restricted",20]
["2050PassengerCO2Urban Restricted30",2050,"Passenger","CO2",0.251311348863722,"kg/mi","Urban Restricted",30]
["2050PassengerCO2Urban Restricted40",2050,"Passenger","CO2",0.238288897341884,"kg/mi","Urban Restricted",40]
["2050PassengerCO2Urban Restricted50",2050,"Passenger","CO2",0.228546274883625,"kg/mi","Urban Restricted",50]
["2050PassengerCO2Urban Restricted60",2050,"Passenger","CO2",0.22068116289112,"kg/mi","Urban Restricted",60]
["2050PassengerCO2Urban Restricted70",2050,"Passenger","CO2",0.235151537999564,"kg/mi","Urban Restricted",70]
["2050TrucksCO2Urban Restricted10",2050,"Trucks","CO2",1.78565473521313,"kg/mi","Urban Restricted",10]
["2050TrucksCO2Urban Restricted20",2050,"Trucks","CO2",1.3787158910369,"kg/mi","Urban Restricted",20]
["2050TrucksCO2Urban Restricted30",2050,"Trucks","CO2",1.219897574882,"kg/mi","Urban Restricted",30]
["2050TrucksCO2Urban Restricted40",2050,"Trucks","CO2",1.02109135669841,"kg/mi","Urban Restricted",40]
["2050TrucksCO2Urban Restricted50",2050,"Trucks","CO2",0.958505634099176,"kg/mi","Urban Restricted",50]
["2050TrucksCO2Urban Restricted60",2050,"Trucks","CO2",0.905324781062652,"kg/mi","Urban Restricted",60]
["2050TrucksCO2Urban Restricted70",2050,"Trucks","CO2",0.972521081951298,"kg/mi","Urban Restricted",70]
["2050PassengerPM2.5Urban Restricted10",2050,"Passenger","PM2.5",1.74122715176021e-05,"kg/mi","Urban Restricted",10]
["2050PassengerPM2.5Urban Restricted20",2050,"Passenger","PM2.5",1.14343099357982E-5,"kg/mi","Urban Restricted",20]
["2050PassengerPM2.5Urban Restricted30",2050,"Passenger","PM2.5",7.49244587470178e-06,"kg/mi","Urban Restricted",30]
["2050PassengerPM2.5Urban Restricted40",2050,"Passenger","PM2.5",5.16561792190075e-06,"kg/mi","Urban Restricted",40]
["2050PassengerPM2.5Urban Restricted50",2050,"Passenger","PM2.5",3.6490863888039E-6,"kg/mi","Urban Restricted",50]
["2050PassengerPM2.5Urban Restricted60",2050,"Passenger","PM2.5",2.57330148036862e-06,"kg/mi","Urban Restricted",60]
[{"$f":"CONCATENATE(B1217,C1217,D1217,G1217,H1217)","v":"2050PassengerPM2.5Urban Restricted70"},2050,"Passenger","PM2.5",2.1026178369945E-6,"kg/mi","Urban Restricted",70]
["2050TrucksPM2.5Urban Restricted10",2050,"Trucks","PM2.5",0.000140219195356423,"kg/mi","Urban Restricted",10]
["2050TrucksPM2.5Urban Restricted20",2050,"Trucks","PM2.5",7.04945023829797e-05,"kg/mi","Urban Restricted",20]
["2050TrucksPM2.5Urban Restricted30",2050,"Trucks","PM2.5",5.1637940562675E-5,"kg/mi","Urban Restricted",30]
["2050TrucksPM2.5Urban Restricted40",2050,"Trucks","PM2.5",3.29278898568074e-05,"kg/mi","Urban Restricted",40]
["2050TrucksPM2.5Urban Restricted50",2050,"Trucks","PM2.5",2.20007103237927e-05,"kg/mi","Urban Restricted",50]
["2050TrucksPM2.5Urban Restricted60",2050,"Trucks","PM2.5",1.44623204192651E-5,"kg/mi","Urban Restricted",60]
["2050TrucksPM2.5Urban Restricted70",2050,"Trucks","PM2.5",1.4248798165492e-05,"kg/mi","Urban Restricted",70]
["2050PassengerNOXUrban Unrestricted10",2050,"Passenger","NOX",1.74856574925565e-05,"kg/mi","Urban Unrestricted",10]
["2050PassengerNOXUrban Unrestricted20",2050,"Passenger","NOX",1.22034233544787E-5,"kg/mi","Urban Unrestricted",20]
["2050PassengerNOXUrban Unrestricted30",2050,"Passenger","NOX",9.15719244825961e-06,"kg/mi","Urban Unrestricted",30]
["2050PassengerNOXUrban Unrestricted40",2050,"Passenger","NOX",7.36181881437218e-06,"kg/mi","Urban Unrestricted",40]
["2050PassengerNOXUrban Unrestricted50",2050,"Passenger","NOX",6.44199755896211e-06,"kg/mi","Urban Unrestricted",50]
["2050PassengerNOXUrban Unrestricted60",2050,"Passenger","NOX",6.09719724039775e-06,"kg/mi","Urban Unrestricted",60]
["2050PassengerNOXUrban Unrestricted70",2050,"Passenger","NOX",6.35725994105492e-06,"kg/mi","Urban Unrestricted",70]
["2050TrucksNOXUrban Unrestricted10",2050,"Trucks","NOX",0.00673230683656895,"kg/mi","Urban Unrestricted",10]
["2050TrucksNOXUrban Unrestricted20",2050,"Trucks","NOX",0.00394809825785886,"kg/mi","Urban Unrestricted",20]
["2050TrucksNOXUrban Unrestricted30",2050,"Trucks","NOX",2.88070928317632E-3,"kg/mi","Urban Unrestricted",30]
["2050TrucksNOXUrban Unrestricted40",2050,"Trucks","NOX",1.86024774230217E-3,"kg/mi","Urban Unrestricted",40]
["2050TrucksNOXUrban Unrestricted50",2050,"Trucks","NOX",1.28542986974665E-3,"kg/mi","Urban Unrestricted",50]
["2050TrucksNOXUrban Unrestricted60",2050,"Trucks","NOX",0.000899224429723753,"kg/mi","Urban Unrestricted",60]
["2050TrucksNOXUrban Unrestricted70",2050,"Trucks","NOX",1.05722950068004E-3,"kg/mi","Urban Unrestricted",70]
["2050PassengerSOXUrban Unrestricted10",2050,"Passenger","SOX",3.04778339174165E-6,"kg/mi","Urban Unrestricted",10]
["2050PassengerSOXUrban Unrestricted20",2050,"Passenger","SOX",2.08173792331917E-6,"kg/mi","Urban Unrestricted",20]
["2050PassengerSOXUrban Unrestricted30",2050,"Passenger","SOX",1.66418583912486e-06,"kg/mi","Urban Unrestricted",30]
["2050PassengerSOXUrban Unrestricted40",2050,"Passenger","SOX",1.52645828585881E-6,"kg/mi","Urban Unrestricted",40]
["2050PassengerSOXUrban Unrestricted50",2050,"Passenger","SOX",1.45843097089596e-06,"kg/mi","Urban Unrestricted",50]
["2050PassengerSOXUrban Unrestricted60",2050,"Passenger","SOX",1.44707113970438E-6,"kg/mi","Urban Unrestricted",60]
["2050PassengerSOXUrban Unrestricted70",2050,"Passenger","SOX",1.51722633609615E-6,"kg/mi","Urban Unrestricted",70]
["2050TrucksSOXUrban Unrestricted10",2050,"Trucks","SOX",6.48264837323676e-06,"kg/mi","Urban Unrestricted",10]
["2050TrucksSOXUrban Unrestricted20",2050,"Trucks","SOX",4.96814541722077e-06,"kg/mi","Urban Unrestricted",20]
["2050TrucksSOXUrban Unrestricted30",2050,"Trucks","SOX",4.38333658434326e-06,"kg/mi","Urban Unrestricted",30]
["2050TrucksSOXUrban Unrestricted40",2050,"Trucks","SOX",3.68418579882467e-06,"kg/mi","Urban Unrestricted",40]
["2050TrucksSOXUrban Unrestricted50",2050,"Trucks","SOX",3.47219969202581e-06,"kg/mi","Urban Unrestricted",50]
["2050TrucksSOXUrban Unrestricted60",2050,"Trucks","SOX",3.28765122092618e-06,"kg/mi","Urban Unrestricted",60]
["2050TrucksSOXUrban Unrestricted70",2050,"Trucks","SOX",3.51933717538777e-06,"kg/mi","Urban Unrestricted",70]
["2050PassengerCO2Urban Unrestricted10",2050,"Passenger","CO2",0.473311049442629,"kg/mi","Urban Unrestricted",10]
["2050PassengerCO2Urban Unrestricted20",2050,"Passenger","CO2",0.323391886167071,"kg/mi","Urban Unrestricted",20]
["2050PassengerCO2Urban Unrestricted30",2050,"Passenger","CO2",0.258566095129051,"kg/mi","Urban Unrestricted",30]
["2050PassengerCO2Urban Unrestricted40",2050,"Passenger","CO2",0.237105033900599,"kg/mi","Urban Unrestricted",40]
["2050PassengerCO2Urban Unrestricted50",2050,"Passenger","CO2",0.226442416303583,"kg/mi","Urban Unrestricted",50]
["2050PassengerCO2Urban Unrestricted60",2050,"Passenger","CO2",0.224572136175737,"kg/mi","Urban Unrestricted",60]
["2050PassengerCO2Urban Unrestricted70",2050,"Passenger","CO2",0.235258021645321,"kg/mi","Urban Unrestricted",70]
["2050TrucksCO2Urban Unrestricted10",2050,"Trucks","CO2",1.78565473521313,"kg/mi","Urban Unrestricted",10]
["2050TrucksCO2Urban Unrestricted20",2050,"Trucks","CO2",1.3787158910369,"kg/mi","Urban Unrestricted",20]
["2050TrucksCO2Urban Unrestricted30",2050,"Trucks","CO2",1.219897574882,"kg/mi","Urban Unrestricted",30]
["2050TrucksCO2Urban Unrestricted40",2050,"Trucks","CO2",1.02109135669841,"kg/mi","Urban Unrestricted",40]
["2050TrucksCO2Urban Unrestricted50",2050,"Trucks","CO2",0.958505634099176,"kg/mi","Urban Unrestricted",50]
["2050TrucksCO2Urban Unrestricted60",2050,"Trucks","CO2",0.905324781062652,"kg/mi","Urban Unrestricted",60]
["2050TrucksCO2Urban Unrestricted70",2050,"Trucks","CO2",0.972521081951298,"kg/mi","Urban Unrestricted",70]
["2050PassengerPM2.5Urban Unrestricted10",2050,"Passenger","PM2.5",1.6530365606158e-05,"kg/mi","Urban Unrestricted",10]
["2050PassengerPM2.5Urban Unrestricted20",2050,"Passenger","PM2.5",1.12523007826266e-05,"kg/mi","Urban Unrestricted",20]
["2050PassengerPM2.5Urban Unrestricted30",2050,"Passenger","PM2.5",8.0280304332525e-06,"kg/mi","Urban Unrestricted",30]
["2050PassengerPM2.5Urban Unrestricted40",2050,"Passenger","PM2.5",5.33404013078905e-06,"kg/mi","Urban Unrestricted",40]
["2050PassengerPM2.5Urban Unrestricted50",2050,"Passenger","PM2.5",3.52042281501648e-06,"kg/mi","Urban Unrestricted",50]
["2050PassengerPM2.5Urban Unrestricted60",2050,"Passenger","PM2.5",2.61848035849985e-06,"kg/mi","Urban Unrestricted",60]
["2050PassengerPM2.5Urban Unrestricted70",2050,"Passenger","PM2.5",2.15147506291057e-06,"kg/mi","Urban Unrestricted",70]
["2050TrucksPM2.5Urban Unrestricted10",2050,"Trucks","PM2.5",0.000140219195356423,"kg/mi","Urban Unrestricted",10]
["2050TrucksPM2.5Urban Unrestricted20",2050,"Trucks","PM2.5",7.04945023829797e-05,"kg/mi","Urban Unrestricted",20]
["2050TrucksPM2.5Urban Unrestricted30",2050,"Trucks","PM2.5",5.1637940562675E-5,"kg/mi","Urban Unrestricted",30]
["2050TrucksPM2.5Urban Unrestricted40",2050,"Trucks","PM2.5",3.29278898568074e-05,"kg/mi","Urban Unrestricted",40]
["2050TrucksPM2.5Urban Unrestricted50",2050,"Trucks","PM2.5",2.20007103237927e-05,"kg/mi","Urban Unrestricted",50]
["2050TrucksPM2.5Urban Unrestricted60",2050,"Trucks","PM2.5",1.44623204192651E-5,"kg/mi","Urban Unrestricted",60]
["2050TrucksPM2.5Urban Unrestricted70",2050,"Trucks","PM2.5",1.4248798165492e-05,"kg/mi","Urban Unrestricted",70]
[{"$f":"CONCATENATE(B1281,C1281,D1281,G1281,H1281)","v":"2060PassengerNOXRural Restricted10"},2060,"Passenger","NOX",1.69163766009267e-05,"kg/mi","Rural Restricted",10]
["2060PassengerNOXRural Restricted20",2060,"Passenger","NOX",1.03444443567094E-5,"kg/mi","Rural Restricted",20]
["2060PassengerNOXRural Restricted30",2060,"Passenger","NOX",8.10519202692184e-06,"kg/mi","Rural Restricted",30]
["2060PassengerNOXRural Restricted40",2060,"Passenger","NOX",7.07322267575459E-6,"kg/mi","Rural Restricted",40]
["2060PassengerNOXRural Restricted50",2060,"Passenger","NOX",6.42797493237253e-06,"kg/mi","Rural Restricted",50]
["2060PassengerNOXRural Restricted60",2060,"Passenger","NOX",5.99893464471194e-06,"kg/mi","Rural Restricted",60]
["2060PassengerNOXRural Restricted70",2060,"Passenger","NOX",6.33129955067585e-06,"kg/mi","Rural Restricted",70]
["2060TrucksNOXRural Restricted10",2060,"Trucks","NOX",0.00673230683656895,"kg/mi","Rural Restricted",10]
["2060TrucksNOXRural Restricted20",2060,"Trucks","NOX",0.00394809825785886,"kg/mi","Rural Restricted",20]
["2060TrucksNOXRural Restricted30",2060,"Trucks","NOX",2.88070928317632E-3,"kg/mi","Rural Restricted",30]
["2060TrucksNOXRural Restricted40",2060,"Trucks","NOX",1.86024774230217E-3,"kg/mi","Rural Restricted",40]
["2060TrucksNOXRural Restricted50",2060,"Trucks","NOX",1.28542986974665E-3,"kg/mi","Rural Restricted",50]
["2060TrucksNOXRural Restricted60",2060,"Trucks","NOX",0.000899224429723753,"kg/mi","Rural Restricted",60]
["2060TrucksNOXRural Restricted70",2060,"Trucks","NOX",1.05722950068004E-3,"kg/mi","Rural Restricted",70]
["2060PassengerSOXRural Restricted10",2060,"Passenger","SOX",2.97164508003208e-06,"kg/mi","Rural Restricted",10]
["2060PassengerSOXRural Restricted20",2060,"Passenger","SOX",1.95772654209277e-06,"kg/mi","Rural Restricted",20]
["2060PassengerSOXRural Restricted30",2060,"Passenger","SOX",1.61928877385088e-06,"kg/mi","Rural Restricted",30]
["2060PassengerSOXRural Restricted40",2060,"Passenger","SOX",1.53500450299692E-6,"kg/mi","Rural Restricted",40]
["2060PassengerSOXRural Restricted50",2060,"Passenger","SOX",1.47223458791597e-06,"kg/mi","Rural Restricted",50]
["2060PassengerSOXRural Restricted60",2060,"Passenger","SOX",1.42186439202717E-6,"kg/mi","Rural Restricted",60]
["2060PassengerSOXRural Restricted70",2060,"Passenger","SOX",1.51625915263999E-6,"kg/mi","Rural Restricted",70]
["2060TrucksSOXRural Restricted10",2060,"Trucks","SOX",6.48264837323676e-06,"kg/mi","Rural Restricted",10]
["2060TrucksSOXRural Restricted20",2060,"Trucks","SOX",4.96814541722077e-06,"kg/mi","Rural Restricted",20]
["2060TrucksSOXRural Restricted30",2060,"Trucks","SOX",4.38333658434326e-06,"kg/mi","Rural Restricted",30]
["2060TrucksSOXRural Restricted40",2060,"Trucks","SOX",3.68418579882467e-06,"kg/mi","Rural Restricted",40]
["2060TrucksSOXRural Restricted50",2060,"Trucks","SOX",3.47219969202581e-06,"kg/mi","Rural Restricted",50]
["2060TrucksSOXRural Restricted60",2060,"Trucks","SOX",3.28765122092618e-06,"kg/mi","Rural Restricted",60]
["2060TrucksSOXRural Restricted70",2060,"Trucks","SOX",3.51933717538777e-06,"kg/mi","Rural Restricted",70]
["2060PassengerCO2Rural Restricted10",2060,"Passenger","CO2",0.461240853518859,"kg/mi","Rural Restricted",10]
["2060PassengerCO2Rural Restricted20",2060,"Passenger","CO2",0.303709440236969,"kg/mi","Rural Restricted",20]
["2060PassengerCO2Rural Restricted30",2060,"Passenger","CO2",0.251311348863722,"kg/mi","Rural Restricted",30]
["2060PassengerCO2Rural Restricted40",2060,"Passenger","CO2",0.238288897341884,"kg/mi","Rural Restricted",40]
["2060PassengerCO2Rural Restricted50",2060,"Passenger","CO2",0.228546274883625,"kg/mi","Rural Restricted",50]
["2060PassengerCO2Rural Restricted60",2060,"Passenger","CO2",0.22068116289112,"kg/mi","Rural Restricted",60]
["2060PassengerCO2Rural Restricted70",2060,"Passenger","CO2",0.235151537999564,"kg/mi","Rural Restricted",70]
["2060TrucksCO2Rural Restricted10",2060,"Trucks","CO2",1.78565473521313,"kg/mi","Rural Restricted",10]
["2060TrucksCO2Rural Restricted20",2060,"Trucks","CO2",1.3787158910369,"kg/mi","Rural Restricted",20]
["2060TrucksCO2Rural Restricted30",2060,"Trucks","CO2",1.219897574882,"kg/mi","Rural Restricted",30]
["2060TrucksCO2Rural Restricted40",2060,"Trucks","CO2",1.02109135669841,"kg/mi","Rural Restricted",40]
["2060TrucksCO2Rural Restricted50",2060,"Trucks","CO2",0.958505634099176,"kg/mi","Rural Restricted",50]
["2060TrucksCO2Rural Restricted60",2060,"Trucks","CO2",0.905324781062652,"kg/mi","Rural Restricted",60]
["2060TrucksCO2Rural Restricted70",2060,"Trucks","CO2",0.972521081951298,"kg/mi","Rural Restricted",70]
["2060PassengerPM2.5Rural Restricted10",2060,"Passenger","PM2.5",1.74122715176021e-05,"kg/mi","Rural Restricted",10]
["2060PassengerPM2.5Rural Restricted20",2060,"Passenger","PM2.5",1.14343099357982E-5,"kg/mi","Rural Restricted",20]
["2060PassengerPM2.5Rural Restricted30",2060,"Passenger","PM2.5",7.49244587470178e-06,"kg/mi","Rural Restricted",30]
["2060PassengerPM2.5Rural Restricted40",2060,"Passenger","PM2.5",5.16561792190075e-06,"kg/mi","Rural Restricted",40]
["2060PassengerPM2.5Rural Restricted50",2060,"Passenger","PM2.5",3.6490863888039E-6,"kg/mi","Rural Restricted",50]
["2060PassengerPM2.5Rural Restricted60",2060,"Passenger","PM2.5",2.57330148036862e-06,"kg/mi","Rural Restricted",60]
["2060PassengerPM2.5Rural Restricted70",2060,"Passenger","PM2.5",2.1026178369945E-6,"kg/mi","Rural Restricted",70]
["2060TrucksPM2.5Rural Restricted10",2060,"Trucks","PM2.5",0.000140219195356423,"kg/mi","Rural Restricted",10]
["2060TrucksPM2.5Rural Restricted20",2060,"Trucks","PM2.5",7.04945023829797e-05,"kg/mi","Rural Restricted",20]
["2060TrucksPM2.5Rural Restricted30",2060,"Trucks","PM2.5",5.1637940562675E-5,"kg/mi","Rural Restricted",30]
["2060TrucksPM2.5Rural Restricted40",2060,"Trucks","PM2.5",3.29278898568074e-05,"kg/mi","Rural Restricted",40]
["2060TrucksPM2.5Rural Restricted50",2060,"Trucks","PM2.5",2.20007103237927e-05,"kg/mi","Rural Restricted",50]
["2060TrucksPM2.5Rural Restricted60",2060,"Trucks","PM2.5",1.44623204192651E-5,"kg/mi","Rural Restricted",60]
["2060TrucksPM2.5Rural Restricted70",2060,"Trucks","PM2.5",1.4248798165492e-05,"kg/mi","Rural Restricted",70]
["2060PassengerNOXRural Unrestricted10",2060,"Passenger","NOX",1.74856574925565e-05,"kg/mi","Rural Unrestricted",10]
["2060PassengerNOXRural Unrestricted20",2060,"Passenger","NOX",1.22034233544787E-5,"kg/mi","Rural Unrestricted",20]
["2060PassengerNOXRural Unrestricted30",2060,"Passenger","NOX",9.15719244825961e-06,"kg/mi","Rural Unrestricted",30]
["2060PassengerNOXRural Unrestricted40",2060,"Passenger","NOX",7.48215939396081e-06,"kg/mi","Rural Unrestricted",40]
["2060PassengerNOXRural Unrestricted50",2060,"Passenger","NOX",6.52881838566198e-06,"kg/mi","Rural Unrestricted",50]
["2060PassengerNOXRural Unrestricted60",2060,"Passenger","NOX",6.13865433727787E-6,"kg/mi","Rural Unrestricted",60]
["2060PassengerNOXRural Unrestricted70",2060,"Passenger","NOX",6.35725994105492e-06,"kg/mi","Rural Unrestricted",70]
["2060TrucksNOXRural Unrestricted10",2060,"Trucks","NOX",0.00673230683656895,"kg/mi","Rural Unrestricted",10]
[{"$f":"CONCATENATE(B1345,C1345,D1345,G1345,H1345)","v":"2060TrucksNOXRural Unrestricted20"},2060,"Trucks","NOX",0.00394809825785886,"kg/mi","Rural Unrestricted",20]
["2060TrucksNOXRural Unrestricted30",2060,"Trucks","NOX",2.88070928317632E-3,"kg/mi","Rural Unrestricted",30]
["2060TrucksNOXRural Unrestricted40",2060,"Trucks","NOX",1.86024774230217E-3,"kg/mi","Rural Unrestricted",40]
["2060TrucksNOXRural Unrestricted50",2060,"Trucks","NOX",1.28542986974665E-3,"kg/mi","Rural Unrestricted",50]
["2060TrucksNOXRural Unrestricted60",2060,"Trucks","NOX",0.000899224429723753,"kg/mi","Rural Unrestricted",60]
["2060TrucksNOXRural Unrestricted70",2060,"Trucks","NOX",1.05722950068004E-3,"kg/mi","Rural Unrestricted",70]
["2060PassengerSOXRural Unrestricted10",2060,"Passenger","SOX",3.04778339174165E-6,"kg/mi","Rural Unrestricted",10]
["2060PassengerSOXRural Unrestricted20",2060,"Passenger","SOX",2.08173792331917E-6,"kg/mi","Rural Unrestricted",20]
["2060PassengerSOXRural Unrestricted30",2060,"Passenger","SOX",1.66418583912486e-06,"kg/mi","Rural Unrestricted",30]
["2060PassengerSOXRural Unrestricted40",2060,"Passenger","SOX",1.53735867734364E-6,"kg/mi","Rural Unrestricted",40]
["2060PassengerSOXRural Unrestricted50",2060,"Passenger","SOX",1.47532569398158e-06,"kg/mi","Rural Unrestricted",50]
["2060PassengerSOXRural Unrestricted60",2060,"Passenger","SOX",1.45425990363215e-06,"kg/mi","Rural Unrestricted",60]
["2060PassengerSOXRural Unrestricted70",2060,"Passenger","SOX",1.51722633609615E-6,"kg/mi","Rural Unrestricted",70]
["2060TrucksSOXRural Unrestricted10",2060,"Trucks","SOX",6.48264837323676e-06,"kg/mi","Rural Unrestricted",10]
["2060TrucksSOXRural Unrestricted20",2060,"Trucks","SOX",4.96814541722077e-06,"kg/mi","Rural Unrestricted",20]
["2060TrucksSOXRural Unrestricted30",2060,"Trucks","SOX",4.38333658434326e-06,"kg/mi","Rural Unrestricted",30]
["2060TrucksSOXRural Unrestricted40",2060,"Trucks","SOX",3.68418579882467e-06,"kg/mi","Rural Unrestricted",40]
["2060TrucksSOXRural Unrestricted50",2060,"Trucks","SOX",3.47219969202581e-06,"kg/mi","Rural Unrestricted",50]
["2060TrucksSOXRural Unrestricted60",2060,"Trucks","SOX",3.28765122092618e-06,"kg/mi","Rural Unrestricted",60]
["2060TrucksSOXRural Unrestricted70",2060,"Trucks","SOX",3.51933717538777e-06,"kg/mi","Rural Unrestricted",70]
["2060PassengerCO2Rural Unrestricted10",2060,"Passenger","CO2",0.473311049442629,"kg/mi","Rural Unrestricted",10]
["2060PassengerCO2Rural Unrestricted20",2060,"Passenger","CO2",0.323391886167071,"kg/mi","Rural Unrestricted",20]
["2060PassengerCO2Rural Unrestricted30",2060,"Passenger","CO2",0.258566095129051,"kg/mi","Rural Unrestricted",30]
["2060PassengerCO2Rural Unrestricted40",2060,"Passenger","CO2",0.238767054534726,"kg/mi","Rural Unrestricted",40]
["2060PassengerCO2Rural Unrestricted50",2060,"Passenger","CO2",0.229056251210824,"kg/mi","Rural Unrestricted",50]
["2060PassengerCO2Rural Unrestricted60",2060,"Passenger","CO2",0.225684090131382,"kg/mi","Rural Unrestricted",60]
["2060PassengerCO2Rural Unrestricted70",2060,"Passenger","CO2",0.235258021645321,"kg/mi","Rural Unrestricted",70]
["2060TrucksCO2Rural Unrestricted10",2060,"Trucks","CO2",1.78565473521313,"kg/mi","Rural Unrestricted",10]
["2060TrucksCO2Rural Unrestricted20",2060,"Trucks","CO2",1.3787158910369,"kg/mi","Rural Unrestricted",20]
["2060TrucksCO2Rural Unrestricted30",2060,"Trucks","CO2",1.219897574882,"kg/mi","Rural Unrestricted",30]
["2060TrucksCO2Rural Unrestricted40",2060,"Trucks","CO2",1.02109135669841,"kg/mi","Rural Unrestricted",40]
["2060TrucksCO2Rural Unrestricted50",2060,"Trucks","CO2",0.958505634099176,"kg/mi","Rural Unrestricted",50]
["2060TrucksCO2Rural Unrestricted60",2060,"Trucks","CO2",0.905324781062652,"kg/mi","Rural Unrestricted",60]
["2060TrucksCO2Rural Unrestricted70",2060,"Trucks","CO2",0.972521081951298,"kg/mi","Rural Unrestricted",70]
["2060PassengerPM2.5Rural Unrestricted10",2060,"Passenger","PM2.5",1.6530365606158e-05,"kg/mi","Rural Unrestricted",10]
["2060PassengerPM2.5Rural Unrestricted20",2060,"Passenger","PM2.5",1.12523007826266e-05,"kg/mi","Rural Unrestricted",20]
["2060PassengerPM2.5Rural Unrestricted30",2060,"Passenger","PM2.5",8.0280304332525e-06,"kg/mi","Rural Unrestricted",30]
["2060PassengerPM2.5Rural Unrestricted40",2060,"Passenger","PM2.5",5.2814269345911e-06,"kg/mi","Rural Unrestricted",40]
["2060PassengerPM2.5Rural Unrestricted50",2060,"Passenger","PM2.5",3.59299676751204e-06,"kg/mi","Rural Unrestricted",50]
["2060PassengerPM2.5Rural Unrestricted60",2060,"Passenger","PM2.5",2.67676627499207e-06,"kg/mi","Rural Unrestricted",60]
["2060PassengerPM2.5Rural Unrestricted70",2060,"Passenger","PM2.5",2.15147506291057e-06,"kg/mi","Rural Unrestricted",70]
["2060TrucksPM2.5Rural Unrestricted10",2060,"Trucks","PM2.5",0.000140219195356423,"kg/mi","Rural Unrestricted",10]
["2060TrucksPM2.5Rural Unrestricted20",2060,"Trucks","PM2.5",7.04945023829797e-05,"kg/mi","Rural Unrestricted",20]
["2060TrucksPM2.5Rural Unrestricted30",2060,"Trucks","PM2.5",5.1637940562675E-5,"kg/mi","Rural Unrestricted",30]
["2060TrucksPM2.5Rural Unrestricted40",2060,"Trucks","PM2.5",3.29278898568074e-05,"kg/mi","Rural Unrestricted",40]
["2060TrucksPM2.5Rural Unrestricted50",2060,"Trucks","PM2.5",2.20007103237927e-05,"kg/mi","Rural Unrestricted",50]
["2060TrucksPM2.5Rural Unrestricted60",2060,"Trucks","PM2.5",1.44623204192651E-5,"kg/mi","Rural Unrestricted",60]
["2060TrucksPM2.5Rural Unrestricted70",2060,"Trucks","PM2.5",1.4248798165492e-05,"kg/mi","Rural Unrestricted",70]
["2060PassengerNOXUrban Restricted10",2060,"Passenger","NOX",1.69163766009267e-05,"kg/mi","Urban Restricted",10]
["2060PassengerNOXUrban Restricted20",2060,"Passenger","NOX",1.03444443567094E-5,"kg/mi","Urban Restricted",20]
["2060PassengerNOXUrban Restricted30",2060,"Passenger","NOX",8.10519202692184e-06,"kg/mi","Urban Restricted",30]
["2060PassengerNOXUrban Restricted40",2060,"Passenger","NOX",7.07322267575459E-6,"kg/mi","Urban Restricted",40]
["2060PassengerNOXUrban Restricted50",2060,"Passenger","NOX",6.42797493237253e-06,"kg/mi","Urban Restricted",50]
["2060PassengerNOXUrban Restricted60",2060,"Passenger","NOX",5.99893464471194e-06,"kg/mi","Urban Restricted",60]
["2060PassengerNOXUrban Restricted70",2060,"Passenger","NOX",6.33129955067585e-06,"kg/mi","Urban Restricted",70]
["2060TrucksNOXUrban Restricted10",2060,"Trucks","NOX",0.00673230683656895,"kg/mi","Urban Restricted",10]
["2060TrucksNOXUrban Restricted20",2060,"Trucks","NOX",0.00394809825785886,"kg/mi","Urban Restricted",20]
["2060TrucksNOXUrban Restricted30",2060,"Trucks","NOX",2.88070928317632E-3,"kg/mi","Urban Restricted",30]
["2060TrucksNOXUrban Restricted40",2060,"Trucks","NOX",1.86024774230217E-3,"kg/mi","Urban Restricted",40]
["2060TrucksNOXUrban Restricted50",2060,"Trucks","NOX",1.28542986974665E-3,"kg/mi","Urban Restricted",50]
["2060TrucksNOXUrban Restricted60",2060,"Trucks","NOX",0.000899224429723753,"kg/mi","Urban Restricted",60]
["2060TrucksNOXUrban Restricted70",2060,"Trucks","NOX",1.05722950068004E-3,"kg/mi","Urban Restricted",70]
["2060PassengerSOXUrban Restricted10",2060,"Passenger","SOX",2.97164508003208e-06,"kg/mi","Urban Restricted",10]
["2060PassengerSOXUrban Restricted20",2060,"Passenger","SOX",1.95772654209277e-06,"kg/mi","Urban Restricted",20]
[{"$f":"CONCATENATE(B1409,C1409,D1409,G1409,H1409)","v":"2060PassengerSOXUrban Restricted30"},2060,"Passenger","SOX",1.61928877385088e-06,"kg/mi","Urban Restricted",30]
["2060PassengerSOXUrban Restricted40",2060,"Passenger","SOX",1.53500450299692E-6,"kg/mi","Urban Restricted",40]
["2060PassengerSOXUrban Restricted50",2060,"Passenger","SOX",1.47223458791597e-06,"kg/mi","Urban Restricted",50]
["2060PassengerSOXUrban Restricted60",2060,"Passenger","SOX",1.42186439202717E-6,"kg/mi","Urban Restricted",60]
["2060PassengerSOXUrban Restricted70",2060,"Passenger","SOX",1.51625915263999E-6,"kg/mi","Urban Restricted",70]
["2060TrucksSOXUrban Restricted10",2060,"Trucks","SOX",6.48264837323676e-06,"kg/mi","Urban Restricted",10]
["2060TrucksSOXUrban Restricted20",2060,"Trucks","SOX",4.96814541722077e-06,"kg/mi","Urban Restricted",20]
["2060TrucksSOXUrban Restricted30",2060,"Trucks","SOX",4.38333658434326e-06,"kg/mi","Urban Restricted",30]
["2060TrucksSOXUrban Restricted40",2060,"Trucks","SOX",3.68418579882467e-06,"kg/mi","Urban Restricted",40]
["2060TrucksSOXUrban Restricted50",2060,"Trucks","SOX",3.47219969202581e-06,"kg/mi","Urban Restricted",50]
["2060TrucksSOXUrban Restricted60",2060,"Trucks","SOX",3.28765122092618e-06,"kg/mi","Urban Restricted",60]
["2060TrucksSOXUrban Restricted70",2060,"Trucks","SOX",3.51933717538777e-06,"kg/mi","Urban Restricted",70]
["2060PassengerCO2Urban Restricted10",2060,"Passenger","CO2",0.461240853518859,"kg/mi","Urban Restricted",10]
["2060PassengerCO2Urban Restricted20",2060,"Passenger","CO2",0.303709440236969,"kg/mi","Urban Restricted",20]
["2060PassengerCO2Urban Restricted30",2060,"Passenger","CO2",0.251311348863722,"kg/mi","Urban Restricted",30]
["2060PassengerCO2Urban Restricted40",2060,"Passenger","CO2",0.238288897341884,"kg/mi","Urban Restricted",40]
["2060PassengerCO2Urban Restricted50",2060,"Passenger","CO2",0.228546274883625,"kg/mi","Urban Restricted",50]
["2060PassengerCO2Urban Restricted60",2060,"Passenger","CO2",0.22068116289112,"kg/mi","Urban Restricted",60]
["2060PassengerCO2Urban Restricted70",2060,"Passenger","CO2",0.235151537999564,"kg/mi","Urban Restricted",70]
["2060TrucksCO2Urban Restricted10",2060,"Trucks","CO2",1.78565473521313,"kg/mi","Urban Restricted",10]
["2060TrucksCO2Urban Restricted20",2060,"Trucks","CO2",1.3787158910369,"kg/mi","Urban Restricted",20]
["2060TrucksCO2Urban Restricted30",2060,"Trucks","CO2",1.219897574882,"kg/mi","Urban Restricted",30]
["2060TrucksCO2Urban Restricted40",2060,"Trucks","CO2",1.02109135669841,"kg/mi","Urban Restricted",40]
["2060TrucksCO2Urban Restricted50",2060,"Trucks","CO2",0.958505634099176,"kg/mi","Urban Restricted",50]
["2060TrucksCO2Urban Restricted60",2060,"Trucks","CO2",0.905324781062652,"kg/mi","Urban Restricted",60]
["2060TrucksCO2Urban Restricted70",2060,"Trucks","CO2",0.972521081951298,"kg/mi","Urban Restricted",70]
["2060PassengerPM2.5Urban Restricted10",2060,"Passenger","PM2.5",1.74122715176021e-05,"kg/mi","Urban Restricted",10]
["2060PassengerPM2.5Urban Restricted20",2060,"Passenger","PM2.5",1.14343099357982E-5,"kg/mi","Urban Restricted",20]
["2060PassengerPM2.5Urban Restricted30",2060,"Passenger","PM2.5",7.49244587470178e-06,"kg/mi","Urban Restricted",30]
["2060PassengerPM2.5Urban Restricted40",2060,"Passenger","PM2.5",5.16561792190075e-06,"kg/mi","Urban Restricted",40]
["2060PassengerPM2.5Urban Restricted50",2060,"Passenger","PM2.5",3.6490863888039E-6,"kg/mi","Urban Restricted",50]
["2060PassengerPM2.5Urban Restricted60",2060,"Passenger","PM2.5",2.57330148036862e-06,"kg/mi","Urban Restricted",60]
["2060PassengerPM2.5Urban Restricted70",2060,"Passenger","PM2.5",2.1026178369945E-6,"kg/mi","Urban Restricted",70]
["2060TrucksPM2.5Urban Restricted10",2060,"Trucks","PM2.5",0.000140219195356423,"kg/mi","Urban Restricted",10]
["2060TrucksPM2.5Urban Restricted20",2060,"Trucks","PM2.5",7.04945023829797e-05,"kg/mi","Urban Restricted",20]
["2060TrucksPM2.5Urban Restricted30",2060,"Trucks","PM2.5",5.1637940562675E-5,"kg/mi","Urban Restricted",30]
["2060TrucksPM2.5Urban Restricted40",2060,"Trucks","PM2.5",3.29278898568074e-05,"kg/mi","Urban Restricted",40]
["2060TrucksPM2.5Urban Restricted50",2060,"Trucks","PM2.5",2.20007103237927e-05,"kg/mi","Urban Restricted",50]
["2060TrucksPM2.5Urban Restricted60",2060,"Trucks","PM2.5",1.44623204192651E-5,"kg/mi","Urban Restricted",60]
["2060TrucksPM2.5Urban Restricted70",2060,"Trucks","PM2.5",1.4248798165492e-05,"kg/mi","Urban Restricted",70]
["2060PassengerNOXUrban Unrestricted10",2060,"Passenger","NOX",1.74856574925565e-05,"kg/mi","Urban Unrestricted",10]
["2060PassengerNOXUrban Unrestricted20",2060,"Passenger","NOX",1.22034233544787E-5,"kg/mi","Urban Unrestricted",20]
["2060PassengerNOXUrban Unrestricted30",2060,"Passenger","NOX",9.15719244825961e-06,"kg/mi","Urban Unrestricted",30]
["2060PassengerNOXUrban Unrestricted40",2060,"Passenger","NOX",7.36181881437218e-06,"kg/mi","Urban Unrestricted",40]
["2060PassengerNOXUrban Unrestricted50",2060,"Passenger","NOX",6.44199755896211e-06,"kg/mi","Urban Unrestricted",50]
["2060PassengerNOXUrban Unrestricted60",2060,"Passenger","NOX",6.09719724039775e-06,"kg/mi","Urban Unrestricted",60]
["2060PassengerNOXUrban Unrestricted70",2060,"Passenger","NOX",6.35725994105492e-06,"kg/mi","Urban Unrestricted",70]
["2060TrucksNOXUrban Unrestricted10",2060,"Trucks","NOX",0.00673230683656895,"kg/mi","Urban Unrestricted",10]
["2060TrucksNOXUrban Unrestricted20",2060,"Trucks","NOX",0.00394809825785886,"kg/mi","Urban Unrestricted",20]
["2060TrucksNOXUrban Unrestricted30",2060,"Trucks","NOX",2.88070928317632E-3,"kg/mi","Urban Unrestricted",30]
["2060TrucksNOXUrban Unrestricted40",2060,"Trucks","NOX",1.86024774230217E-3,"kg/mi","Urban Unrestricted",40]
["2060TrucksNOXUrban Unrestricted50",2060,"Trucks","NOX",1.28542986974665E-3,"kg/mi","Urban Unrestricted",50]
["2060TrucksNOXUrban Unrestricted60",2060,"Trucks","NOX",0.000899224429723753,"kg/mi","Urban Unrestricted",60]
["2060TrucksNOXUrban Unrestricted70",2060,"Trucks","NOX",1.05722950068004E-3,"kg/mi","Urban Unrestricted",70]
["2060PassengerSOXUrban Unrestricted10",2060,"Passenger","SOX",3.04778339174165E-6,"kg/mi","Urban Unrestricted",10]
["2060PassengerSOXUrban Unrestricted20",2060,"Passenger","SOX",2.08173792331917E-6,"kg/mi","Urban Unrestricted",20]
["2060PassengerSOXUrban Unrestricted30",2060,"Passenger","SOX",1.66418583912486e-06,"kg/mi","Urban Unrestricted",30]
["2060PassengerSOXUrban Unrestricted40",2060,"Passenger","SOX",1.52645828585881E-6,"kg/mi","Urban Unrestricted",40]
["2060PassengerSOXUrban Unrestricted50",2060,"Passenger","SOX",1.45843097089596e-06,"kg/mi","Urban Unrestricted",50]
["2060PassengerSOXUrban Unrestricted60",2060,"Passenger","SOX",1.44707113970438E-6,"kg/mi","Urban Unrestricted",60]
["2060PassengerSOXUrban Unrestricted70",2060,"Passenger","SOX",1.51722633609615E-6,"kg/mi","Urban Unrestricted",70]
["2060TrucksSOXUrban Unrestricted10",2060,"Trucks","SOX",6.48264837323676e-06,"kg/mi","Urban Unrestricted",10]
["2060TrucksSOXUrban Unrestricted20",2060,"Trucks","SOX",4.96814541722077e-06,"kg/mi","Urban Unrestricted",20]
["2060TrucksSOXUrban Unrestricted30",2060,"Trucks","SOX",4.38333658434326e-06,"kg/mi","Urban Unrestricted",30]
[{"$f":"CONCATENATE(B1473,C1473,D1473,G1473,H1473)","v":"2060TrucksSOXUrban Unrestricted40"},2060,"Trucks","SOX",3.68418579882467e-06,"kg/mi","Urban Unrestricted",40]
["2060TrucksSOXUrban Unrestricted50",2060,"Trucks","SOX",3.47219969202581e-06,"kg/mi","Urban Unrestricted",50]
["2060TrucksSOXUrban Unrestricted60",2060,"Trucks","SOX",3.28765122092618e-06,"kg/mi","Urban Unrestricted",60]
["2060TrucksSOXUrban Unrestricted70",2060,"Trucks","SOX",3.51933717538777e-06,"kg/mi","Urban Unrestricted",70]
["2060PassengerCO2Urban Unrestricted10",2060,"Passenger","CO2",0.473311049442629,"kg/mi","Urban Unrestricted",10]
["2060PassengerCO2Urban Unrestricted20",2060,"Passenger","CO2",0.323391886167071,"kg/mi","Urban Unrestricted",20]
["2060PassengerCO2Urban Unrestricted30",2060,"Passenger","CO2",0.258566095129051,"kg/mi","Urban Unrestricted",30]
["2060PassengerCO2Urban Unrestricted40",2060,"Passenger","CO2",0.237105033900599,"kg/mi","Urban Unrestricted",40]
["2060PassengerCO2Urban Unrestricted50",2060,"Passenger","CO2",0.226442416303583,"kg/mi","Urban Unrestricted",50]
["2060PassengerCO2Urban Unrestricted60",2060,"Passenger","CO2",0.224572136175737,"kg/mi","Urban Unrestricted",60]
["2060PassengerCO2Urban Unrestricted70",2060,"Passenger","CO2",0.235258021645321,"kg/mi","Urban Unrestricted",70]
["2060TrucksCO2Urban Unrestricted10",2060,"Trucks","CO2",1.78565473521313,"kg/mi","Urban Unrestricted",10]
["2060TrucksCO2Urban Unrestricted20",2060,"Trucks","CO2",1.3787158910369,"kg/mi","Urban Unrestricted",20]
["2060TrucksCO2Urban Unrestricted30",2060,"Trucks","CO2",1.219897574882,"kg/mi","Urban Unrestricted",30]
["2060TrucksCO2Urban Unrestricted40",2060,"Trucks","CO2",1.02109135669841,"kg/mi","Urban Unrestricted",40]
["2060TrucksCO2Urban Unrestricted50",2060,"Trucks","CO2",0.958505634099176,"kg/mi","Urban Unrestricted",50]
["2060TrucksCO2Urban Unrestricted60",2060,"Trucks","CO2",0.905324781062652,"kg/mi","Urban Unrestricted",60]
["2060TrucksCO2Urban Unrestricted70",2060,"Trucks","CO2",0.972521081951298,"kg/mi","Urban Unrestricted",70]
["2060PassengerPM2.5Urban Unrestricted10",2060,"Passenger","PM2.5",1.6530365606158e-05,"kg/mi","Urban Unrestricted",10]
["2060PassengerPM2.5Urban Unrestricted20",2060,"Passenger","PM2.5",1.12523007826266e-05,"kg/mi","Urban Unrestricted",20]
["2060PassengerPM2.5Urban Unrestricted30",2060,"Passenger","PM2.5",8.0280304332525e-06,"kg/mi","Urban Unrestricted",30]
["2060PassengerPM2.5Urban Unrestricted40",2060,"Passenger","PM2.5",5.33404013078905e-06,"kg/mi","Urban Unrestricted",40]
["2060PassengerPM2.5Urban Unrestricted50",2060,"Passenger","PM2.5",3.52042281501648e-06,"kg/mi","Urban Unrestricted",50]
["2060PassengerPM2.5Urban Unrestricted60",2060,"Passenger","PM2.5",2.61848035849985e-06,"kg/mi","Urban Unrestricted",60]
["2060PassengerPM2.5Urban Unrestricted70",2060,"Passenger","PM2.5",2.15147506291057e-06,"kg/mi","Urban Unrestricted",70]
["2060TrucksPM2.5Urban Unrestricted10",2060,"Trucks","PM2.5",0.000140219195356423,"kg/mi","Urban Unrestricted",10]
["2060TrucksPM2.5Urban Unrestricted20",2060,"Trucks","PM2.5",7.04945023829797e-05,"kg/mi","Urban Unrestricted",20]
["2060TrucksPM2.5Urban Unrestricted30",2060,"Trucks","PM2.5",5.1637940562675E-5,"kg/mi","Urban Unrestricted",30]
["2060TrucksPM2.5Urban Unrestricted40",2060,"Trucks","PM2.5",3.29278898568074e-05,"kg/mi","Urban Unrestricted",40]
["2060TrucksPM2.5Urban Unrestricted50",2060,"Trucks","PM2.5",2.20007103237927e-05,"kg/mi","Urban Unrestricted",50]
["2060TrucksPM2.5Urban Unrestricted60",2060,"Trucks","PM2.5",1.44623204192651E-5,"kg/mi","Urban Unrestricted",60]
[{"$f":"CONCATENATE(B1504,C1504,D1504,G1504,H1504)","v":"2060TrucksPM2.5Urban Unrestricted70"},2060,"Trucks","PM2.5",1.4248798165492e-05,"kg/mi","Urban Unrestricted",70]
[{"$f":"CONCATENATE(B1505,C1505,D1505,G1505,H1505)","v":"2070PassengerNOXRural Restricted10"},2070,"Passenger","NOX",1.69163766009267e-05,"kg/mi","Rural Restricted",10]
["2070PassengerNOXRural Restricted20",2070,"Passenger","NOX",1.03444443567094E-5,"kg/mi","Rural Restricted",20]
["2070PassengerNOXRural Restricted30",2070,"Passenger","NOX",8.10519202692184e-06,"kg/mi","Rural Restricted",30]
["2070PassengerNOXRural Restricted40",2070,"Passenger","NOX",7.07322267575459E-6,"kg/mi","Rural Restricted",40]
["2070PassengerNOXRural Restricted50",2070,"Passenger","NOX",6.42797493237253e-06,"kg/mi","Rural Restricted",50]
["2070PassengerNOXRural Restricted60",2070,"Passenger","NOX",5.99893464471194e-06,"kg/mi","Rural Restricted",60]
["2070PassengerNOXRural Restricted70",2070,"Passenger","NOX",6.33129955067585e-06,"kg/mi","Rural Restricted",70]
["2070TrucksNOXRural Restricted10",2070,"Trucks","NOX",0.00673230683656895,"kg/mi","Rural Restricted",10]
["2070TrucksNOXRural Restricted20",2070,"Trucks","NOX",0.00394809825785886,"kg/mi","Rural Restricted",20]
["2070TrucksNOXRural Restricted30",2070,"Trucks","NOX",2.88070928317632E-3,"kg/mi","Rural Restricted",30]
["2070TrucksNOXRural Restricted40",2070,"Trucks","NOX",1.86024774230217E-3,"kg/mi","Rural Restricted",40]
["2070TrucksNOXRural Restricted50",2070,"Trucks","NOX",1.28542986974665E-3,"kg/mi","Rural Restricted",50]
["2070TrucksNOXRural Restricted60",2070,"Trucks","NOX",0.000899224429723753,"kg/mi","Rural Restricted",60]
["2070TrucksNOXRural Restricted70",2070,"Trucks","NOX",1.05722950068004E-3,"kg/mi","Rural Restricted",70]
["2070PassengerSOXRural Restricted10",2070,"Passenger","SOX",2.97164508003208e-06,"kg/mi","Rural Restricted",10]
["2070PassengerSOXRural Restricted20",2070,"Passenger","SOX",1.95772654209277e-06,"kg/mi","Rural Restricted",20]
["2070PassengerSOXRural Restricted30",2070,"Passenger","SOX",1.61928877385088e-06,"kg/mi","Rural Restricted",30]
["2070PassengerSOXRural Restricted40",2070,"Passenger","SOX",1.53500450299692E-6,"kg/mi","Rural Restricted",40]
["2070PassengerSOXRural Restricted50",2070,"Passenger","SOX",1.47223458791597e-06,"kg/mi","Rural Restricted",50]
["2070PassengerSOXRural Restricted60",2070,"Passenger","SOX",1.42186439202717E-6,"kg/mi","Rural Restricted",60]
["2070PassengerSOXRural Restricted70",2070,"Passenger","SOX",1.51625915263999E-6,"kg/mi","Rural Restricted",70]
["2070TrucksSOXRural Restricted10",2070,"Trucks","SOX",6.48264837323676e-06,"kg/mi","Rural Restricted",10]
["2070TrucksSOXRural Restricted20",2070,"Trucks","SOX",4.96814541722077e-06,"kg/mi","Rural Restricted",20]
["2070TrucksSOXRural Restricted30",2070,"Trucks","SOX",4.38333658434326e-06,"kg/mi","Rural Restricted",30]
["2070TrucksSOXRural Restricted40",2070,"Trucks","SOX",3.68418579882467e-06,"kg/mi","Rural Restricted",40]
["2070TrucksSOXRural Restricted50",2070,"Trucks","SOX",3.47219969202581e-06,"kg/mi","Rural Restricted",50]
["2070TrucksSOXRural Restricted60",2070,"Trucks","SOX",3.28765122092618e-06,"kg/mi","Rural Restricted",60]
["2070TrucksSOXRural Restricted70",2070,"Trucks","SOX",3.51933717538777e-06,"kg/mi","Rural Restricted",70]
["2070PassengerCO2Rural Restricted10",2070,"Passenger","CO2",0.461240853518859,"kg/mi","Rural Restricted",10]
["2070PassengerCO2Rural Restricted20",2070,"Passenger","CO2",0.303709440236969,"kg/mi","Rural Restricted",20]
["2070PassengerCO2Rural Restricted30",2070,"Passenger","CO2",0.251311348863722,"kg/mi","Rural Restricted",30]
["2070PassengerCO2Rural Restricted40",2070,"Passenger","CO2",0.238288897341884,"kg/mi","Rural Restricted",40]
["2070PassengerCO2Rural Restricted50",2070,"Passenger","CO2",0.228546274883625,"kg/mi","Rural Restricted",50]
["2070PassengerCO2Rural Restricted60",2070,"Passenger","CO2",0.22068116289112,"kg/mi","Rural Restricted",60]
["2070PassengerCO2Rural Restricted70",2070,"Passenger","CO2",0.235151537999564,"kg/mi","Rural Restricted",70]
["2070TrucksCO2Rural Restricted10",2070,"Trucks","CO2",1.78565473521313,"kg/mi","Rural Restricted",10]
["2070TrucksCO2Rural Restricted20",2070,"Trucks","CO2",1.3787158910369,"kg/mi","Rural Restricted",20]
["2070TrucksCO2Rural Restricted30",2070,"Trucks","CO2",1.219897574882,"kg/mi","Rural Restricted",30]
["2070TrucksCO2Rural Restricted40",2070,"Trucks","CO2",1.02109135669841,"kg/mi","Rural Restricted",40]
["2070TrucksCO2Rural Restricted50",2070,"Trucks","CO2",0.958505634099176,"kg/mi","Rural Restricted",50]
["2070TrucksCO2Rural Restricted60",2070,"Trucks","CO2",0.905324781062652,"kg/mi","Rural Restricted",60]
["2070TrucksCO2Rural Restricted70",2070,"Trucks","CO2",0.972521081951298,"kg/mi","Rural Restricted",70]
["2070PassengerPM2.5Rural Restricted10",2070,"Passenger","PM2.5",1.74122715176021e-05,"kg/mi","Rural Restricted",10]
["2070PassengerPM2.5Rural Restricted20",2070,"Passenger","PM2.5",1.14343099357982E-5,"kg/mi","Rural Restricted",20]
["2070PassengerPM2.5Rural Restricted30",2070,"Passenger","PM2.5",7.49244587470178e-06,"kg/mi","Rural Restricted",30]
["2070PassengerPM2.5Rural Restricted40",2070,"Passenger","PM2.5",5.16561792190075e-06,"kg/mi","Rural Restricted",40]
["2070PassengerPM2.5Rural Restricted50",2070,"Passenger","PM2.5",3.6490863888039E-6,"kg/mi","Rural Restricted",50]
["2070PassengerPM2.5Rural Restricted60",2070,"Passenger","PM2.5",2.57330148036862e-06,"kg/mi","Rural Restricted",60]
["2070PassengerPM2.5Rural Restricted70",2070,"Passenger","PM2.5",2.1026178369945E-6,"kg/mi","Rural Restricted",70]
["2070TrucksPM2.5Rural Restricted10",2070,"Trucks","PM2.5",0.000140219195356423,"kg/mi","Rural Restricted",10]
["2070TrucksPM2.5Rural Restricted20",2070,"Trucks","PM2.5",7.04945023829797e-05,"kg/mi","Rural Restricted",20]
["2070TrucksPM2.5Rural Restricted30",2070,"Trucks","PM2.5",5.1637940562675E-5,"kg/mi","Rural Restricted",30]
["2070TrucksPM2.5Rural Restricted40",2070,"Trucks","PM2.5",3.29278898568074e-05,"kg/mi","Rural Restricted",40]
["2070TrucksPM2.5Rural Restricted50",2070,"Trucks","PM2.5",2.20007103237927e-05,"kg/mi","Rural Restricted",50]
["2070TrucksPM2.5Rural Restricted60",2070,"Trucks","PM2.5",1.44623204192651E-5,"kg/mi","Rural Restricted",60]
["2070TrucksPM2.5Rural Restricted70",2070,"Trucks","PM2.5",1.4248798165492e-05,"kg/mi","Rural Restricted",70]
["2070PassengerNOXRural Unrestricted10",2070,"Passenger","NOX",1.74856574925565e-05,"kg/mi","Rural Unrestricted",10]
["2070PassengerNOXRural Unrestricted20",2070,"Passenger","NOX",1.22034233544787E-5,"kg/mi","Rural Unrestricted",20]
["2070PassengerNOXRural Unrestricted30",2070,"Passenger","NOX",9.15719244825961e-06,"kg/mi","Rural Unrestricted",30]
["2070PassengerNOXRural Unrestricted40",2070,"Passenger","NOX",7.48215939396081e-06,"kg/mi","Rural Unrestricted",40]
["2070PassengerNOXRural Unrestricted50",2070,"Passenger","NOX",6.52881838566198e-06,"kg/mi","Rural Unrestricted",50]
["2070PassengerNOXRural Unrestricted60",2070,"Passenger","NOX",6.13865433727787E-6,"kg/mi","Rural Unrestricted",60]
["2070PassengerNOXRural Unrestricted70",2070,"Passenger","NOX",6.35725994105492e-06,"kg/mi","Rural Unrestricted",70]
["2070TrucksNOXRural Unrestricted10",2070,"Trucks","NOX",0.00673230683656895,"kg/mi","Rural Unrestricted",10]
["2070TrucksNOXRural Unrestricted20",2070,"Trucks","NOX",0.00394809825785886,"kg/mi","Rural Unrestricted",20]
["2070TrucksNOXRural Unrestricted30",2070,"Trucks","NOX",2.88070928317632E-3,"kg/mi","Rural Unrestricted",30]
["2070TrucksNOXRural Unrestricted40",2070,"Trucks","NOX",1.86024774230217E-3,"kg/mi","Rural Unrestricted",40]
["2070TrucksNOXRural Unrestricted50",2070,"Trucks","NOX",1.28542986974665E-3,"kg/mi","Rural Unrestricted",50]
["2070TrucksNOXRural Unrestricted60",2070,"Trucks","NOX",0.000899224429723753,"kg/mi","Rural Unrestricted",60]
["2070TrucksNOXRural Unrestricted70",2070,"Trucks","NOX",1.05722950068004E-3,"kg/mi","Rural Unrestricted",70]
["2070PassengerSOXRural Unrestricted10",2070,"Passenger","SOX",3.04778339174165E-6,"kg/mi","Rural Unrestricted",10]
["2070PassengerSOXRural Unrestricted20",2070,"Passenger","SOX",2.08173792331917E-6,"kg/mi","Rural Unrestricted",20]
["2070PassengerSOXRural Unrestricted30",2070,"Passenger","SOX",1.66418583912486e-06,"kg/mi","Rural Unrestricted",30]
["2070PassengerSOXRural Unrestricted40",2070,"Passenger","SOX",1.53735867734364E-6,"kg/mi","Rural Unrestricted",40]
["2070PassengerSOXRural Unrestricted50",2070,"Passenger","SOX",1.47532569398158e-06,"kg/mi","Rural Unrestricted",50]
["2070PassengerSOXRural Unrestricted60",2070,"Passenger","SOX",1.45425990363215e-06,"kg/mi","Rural Unrestricted",60]
["2070PassengerSOXRural Unrestricted70",2070,"Passenger","SOX",1.51722633609615E-6,"kg/mi","Rural Unrestricted",70]
["2070TrucksSOXRural Unrestricted10",2070,"Trucks","SOX",6.48264837323676e-06,"kg/mi","Rural Unrestricted",10]
["2070TrucksSOXRural Unrestricted20",2070,"Trucks","SOX",4.96814541722077e-06,"kg/mi","Rural Unrestricted",20]
["2070TrucksSOXRural Unrestricted30",2070,"Trucks","SOX",4.38333658434326e-06,"kg/mi","Rural Unrestricted",30]
["2070TrucksSOXRural Unrestricted40",2070,"Trucks","SOX",3.68418579882467e-06,"kg/mi","Rural Unrestricted",40]
["2070TrucksSOXRural Unrestricted50",2070,"Trucks","SOX",3.47219969202581e-06,"kg/mi","Rural Unrestricted",50]
["2070TrucksSOXRural Unrestricted60",2070,"Trucks","SOX",3.28765122092618e-06,"kg/mi","Rural Unrestricted",60]
["2070TrucksSOXRural Unrestricted70",2070,"Trucks","SOX",3.51933717538777e-06,"kg/mi","Rural Unrestricted",70]
["2070PassengerCO2Rural Unrestricted10",2070,"Passenger","CO2",0.473311049442629,"kg/mi","Rural Unrestricted",10]
["2070PassengerCO2Rural Unrestricted20",2070,"Passenger","CO2",0.323391886167071,"kg/mi","Rural Unrestricted",20]
["2070PassengerCO2Rural Unrestricted30",2070,"Passenger","CO2",0.258566095129051,"kg/mi","Rural Unrestricted",30]
["2070PassengerCO2Rural Unrestricted40",2070,"Passenger","CO2",0.238767054534726,"kg/mi","Rural Unrestricted",40]
["2070PassengerCO2Rural Unrestricted50",2070,"Passenger","CO2",0.229056251210824,"kg/mi","Rural Unrestricted",50]
["2070PassengerCO2Rural Unrestricted60",2070,"Passenger","CO2",0.225684090131382,"kg/mi","Rural Unrestricted",60]
["2070PassengerCO2Rural Unrestricted70",2070,"Passenger","CO2",0.235258021645321,"kg/mi","Rural Unrestricted",70]
["2070TrucksCO2Rural Unrestricted10",2070,"Trucks","CO2",1.78565473521313,"kg/mi","Rural Unrestricted",10]
["2070TrucksCO2Rural Unrestricted20",2070,"Trucks","CO2",1.3787158910369,"kg/mi","Rural Unrestricted",20]
["2070TrucksCO2Rural Unrestricted30",2070,"Trucks","CO2",1.219897574882,"kg/mi","Rural Unrestricted",30]
["2070TrucksCO2Rural Unrestricted40",2070,"Trucks","CO2",1.02109135669841,"kg/mi","Rural Unrestricted",40]
["2070TrucksCO2Rural Unrestricted50",2070,"Trucks","CO2",0.958505634099176,"kg/mi","Rural Unrestricted",50]
["2070TrucksCO2Rural Unrestricted60",2070,"Trucks","CO2",0.905324781062652,"kg/mi","Rural Unrestricted",60]
["2070TrucksCO2Rural Unrestricted70",2070,"Trucks","CO2",0.972521081951298,"kg/mi","Rural Unrestricted",70]
["2070PassengerPM2.5Rural Unrestricted10",2070,"Passenger","PM2.5",1.6530365606158e-05,"kg/mi","Rural Unrestricted",10]
["2070PassengerPM2.5Rural Unrestricted20",2070,"Passenger","PM2.5",1.12523007826266e-05,"kg/mi","Rural Unrestricted",20]
["2070PassengerPM2.5Rural Unrestricted30",2070,"Passenger","PM2.5",8.0280304332525e-06,"kg/mi","Rural Unrestricted",30]
["2070PassengerPM2.5Rural Unrestricted40",2070,"Passenger","PM2.5",5.2814269345911e-06,"kg/mi","Rural Unrestricted",40]
["2070PassengerPM2.5Rural Unrestricted50",2070,"Passenger","PM2.5",3.59299676751204e-06,"kg/mi","Rural Unrestricted",50]
["2070PassengerPM2.5Rural Unrestricted60",2070,"Passenger","PM2.5",2.67676627499207e-06,"kg/mi","Rural Unrestricted",60]
["2070PassengerPM2.5Rural Unrestricted70",2070,"Passenger","PM2.5",2.15147506291057e-06,"kg/mi","Rural Unrestricted",70]
["2070TrucksPM2.5Rural Unrestricted10",2070,"Trucks","PM2.5",0.000140219195356423,"kg/mi","Rural Unrestricted",10]
["2070TrucksPM2.5Rural Unrestricted20",2070,"Trucks","PM2.5",7.04945023829797e-05,"kg/mi","Rural Unrestricted",20]
["2070TrucksPM2.5Rural Unrestricted30",2070,"Trucks","PM2.5",5.1637940562675E-5,"kg/mi","Rural Unrestricted",30]
["2070TrucksPM2.5Rural Unrestricted40",2070,"Trucks","PM2.5",3.29278898568074e-05,"kg/mi","Rural Unrestricted",40]
["2070TrucksPM2.5Rural Unrestricted50",2070,"Trucks","PM2.5",2.20007103237927e-05,"kg/mi","Rural Unrestricted",50]
["2070TrucksPM2.5Rural Unrestricted60",2070,"Trucks","PM2.5",1.44623204192651E-5,"kg/mi","Rural Unrestricted",60]
["2070TrucksPM2.5Rural Unrestricted70",2070,"Trucks","PM2.5",1.4248798165492e-05,"kg/mi","Rural Unrestricted",70]
["2070PassengerNOXUrban Restricted10",2070,"Passenger","NOX",1.69163766009267e-05,"kg/mi","Urban Restricted",10]
["2070PassengerNOXUrban Restricted20",2070,"Passenger","NOX",1.03444443567094E-5,"kg/mi","Urban Restricted",20]
["2070PassengerNOXUrban Restricted30",2070,"Passenger","NOX",8.10519202692184e-06,"kg/mi","Urban Restricted",30]
["2070PassengerNOXUrban Restricted40",2070,"Passenger","NOX",7.07322267575459E-6,"kg/mi","Urban Restricted",40]
["2070PassengerNOXUrban Restricted50",2070,"Passenger","NOX",6.42797493237253e-06,"kg/mi","Urban Restricted",50]
["2070PassengerNOXUrban Restricted60",2070,"Passenger","NOX",5.99893464471194e-06,"kg/mi","Urban Restricted",60]
["2070PassengerNOXUrban Restricted70",2070,"Passenger","NOX",6.33129955067585e-06,"kg/mi","Urban Restricted",70]
["2070TrucksNOXUrban Restricted10",2070,"Trucks","NOX",0.00673230683656895,"kg/mi","Urban Restricted",10]
["2070TrucksNOXUrban Restricted20",2070,"Trucks","NOX",0.00394809825785886,"kg/mi","Urban Restricted",20]
["2070TrucksNOXUrban Restricted30",2070,"Trucks","NOX",2.88070928317632E-3,"kg/mi","Urban Restricted",30]
["2070TrucksNOXUrban Restricted40",2070,"Trucks","NOX",1.86024774230217E-3,"kg/mi","Urban Restricted",40]
["2070TrucksNOXUrban Restricted50",2070,"Trucks","NOX",1.28542986974665E-3,"kg/mi","Urban Restricted",50]
["2070TrucksNOXUrban Restricted60",2070,"Trucks","NOX",0.000899224429723753,"kg/mi","Urban Restricted",60]
["2070TrucksNOXUrban Restricted70",2070,"Trucks","NOX",1.05722950068004E-3,"kg/mi","Urban Restricted",70]
["2070PassengerSOXUrban Restricted10",2070,"Passenger","SOX",2.97164508003208e-06,"kg/mi","Urban Restricted",10]
["2070PassengerSOXUrban Restricted20",2070,"Passenger","SOX",1.95772654209277e-06,"kg/mi","Urban Restricted",20]
["2070PassengerSOXUrban Restricted30",2070,"Passenger","SOX",1.61928877385088e-06,"kg/mi","Urban Restricted",30]
["2070PassengerSOXUrban Restricted40",2070,"Passenger","SOX",1.53500450299692E-6,"kg/mi","Urban Restricted",40]
["2070PassengerSOXUrban Restricted50",2070,"Passenger","SOX",1.47223458791597e-06,"kg/mi","Urban Restricted",50]
["2070PassengerSOXUrban Restricted60",2070,"Passenger","SOX",1.42186439202717E-6,"kg/mi","Urban Restricted",60]
["2070PassengerSOXUrban Restricted70",2070,"Passenger","SOX",1.51625915263999E-6,"kg/mi","Urban Restricted",70]
["2070TrucksSOXUrban Restricted10",2070,"Trucks","SOX",6.48264837323676e-06,"kg/mi","Urban Restricted",10]
["2070TrucksSOXUrban Restricted20",2070,"Trucks","SOX",4.96814541722077e-06,"kg/mi","Urban Restricted",20]
["2070TrucksSOXUrban Restricted30",2070,"Trucks","SOX",4.38333658434326e-06,"kg/mi","Urban Restricted",30]
["2070TrucksSOXUrban Restricted40",2070,"Trucks","SOX",3.68418579882467e-06,"kg/mi","Urban Restricted",40]
["2070TrucksSOXUrban Restricted50",2070,"Trucks","SOX",3.47219969202581e-06,"kg/mi","Urban Restricted",50]
["2070TrucksSOXUrban Restricted60",2070,"Trucks","SOX",3.28765122092618e-06,"kg/mi","Urban Restricted",60]
["2070TrucksSOXUrban Restricted70",2070,"Trucks","SOX",3.51933717538777e-06,"kg/mi","Urban Restricted",70]
["2070PassengerCO2Urban Restricted10",2070,"Passenger","CO2",0.461240853518859,"kg/mi","Urban Restricted",10]
["2070PassengerCO2Urban Restricted20",2070,"Passenger","CO2",0.303709440236969,"kg/mi","Urban Restricted",20]
["2070PassengerCO2Urban Restricted30",2070,"Passenger","CO2",0.251311348863722,"kg/mi","Urban Restricted",30]
["2070PassengerCO2Urban Restricted40",2070,"Passenger","CO2",0.238288897341884,"kg/mi","Urban Restricted",40]
["2070PassengerCO2Urban Restricted50",2070,"Passenger","CO2",0.228546274883625,"kg/mi","Urban Restricted",50]
["2070PassengerCO2Urban Restricted60",2070,"Passenger","CO2",0.22068116289112,"kg/mi","Urban Restricted",60]
["2070PassengerCO2Urban Restricted70",2070,"Passenger","CO2",0.235151537999564,"kg/mi","Urban Restricted",70]
["2070TrucksCO2Urban Restricted10",2070,"Trucks","CO2",1.78565473521313,"kg/mi","Urban Restricted",10]
["2070TrucksCO2Urban Restricted20",2070,"Trucks","CO2",1.3787158910369,"kg/mi","Urban Restricted",20]
["2070TrucksCO2Urban Restricted30",2070,"Trucks","CO2",1.219897574882,"kg/mi","Urban Restricted",30]
["2070TrucksCO2Urban Restricted40",2070,"Trucks","CO2",1.02109135669841,"kg/mi","Urban Restricted",40]
["2070TrucksCO2Urban Restricted50",2070,"Trucks","CO2",0.958505634099176,"kg/mi","Urban Restricted",50]
["2070TrucksCO2Urban Restricted60",2070,"Trucks","CO2",0.905324781062652,"kg/mi","Urban Restricted",60]
["2070TrucksCO2Urban Restricted70",2070,"Trucks","CO2",0.972521081951298,"kg/mi","Urban Restricted",70]
["2070PassengerPM2.5Urban Restricted10",2070,"Passenger","PM2.5",1.74122715176021e-05,"kg/mi","Urban Restricted",10]
["2070PassengerPM2.5Urban Restricted20",2070,"Passenger","PM2.5",1.14343099357982E-5,"kg/mi","Urban Restricted",20]
["2070PassengerPM2.5Urban Restricted30",2070,"Passenger","PM2.5",7.49244587470178e-06,"kg/mi","Urban Restricted",30]
["2070PassengerPM2.5Urban Restricted40",2070,"Passenger","PM2.5",5.16561792190075e-06,"kg/mi","Urban Restricted",40]
["2070PassengerPM2.5Urban Restricted50",2070,"Passenger","PM2.5",3.6490863888039E-6,"kg/mi","Urban Restricted",50]
["2070PassengerPM2.5Urban Restricted60",2070,"Passenger","PM2.5",2.57330148036862e-06,"kg/mi","Urban Restricted",60]
["2070PassengerPM2.5Urban Restricted70",2070,"Passenger","PM2.5",2.1026178369945E-6,"kg/mi","Urban Restricted",70]
["2070TrucksPM2.5Urban Restricted10",2070,"Trucks","PM2.5",0.000140219195356423,"kg/mi","Urban Restricted",10]
["2070TrucksPM2.5Urban Restricted20",2070,"Trucks","PM2.5",7.04945023829797e-05,"kg/mi","Urban Restricted",20]
["2070TrucksPM2.5Urban Restricted30",2070,"Trucks","PM2.5",5.1637940562675E-5,"kg/mi","Urban Restricted",30]
["2070TrucksPM2.5Urban Restricted40",2070,"Trucks","PM2.5",3.29278898568074e-05,"kg/mi","Urban Restricted",40]
["2070TrucksPM2.5Urban Restricted50",2070,"Trucks","PM2.5",2.20007103237927e-05,"kg/mi","Urban Restricted",50]
["2070TrucksPM2.5Urban Restricted60",2070,"Trucks","PM2.5",1.44623204192651E-5,"kg/mi","Urban Restricted",60]
["2070TrucksPM2.5Urban Restricted70",2070,"Trucks","PM2.5",1.4248798165492e-05,"kg/mi","Urban Restricted",70]
["2070PassengerNOXUrban Unrestricted10",2070,"Passenger","NOX",1.74856574925565e-05,"kg/mi","Urban Unrestricted",10]
["2070PassengerNOXUrban Unrestricted20",2070,"Passenger","NOX",1.22034233544787E-5,"kg/mi","Urban Unrestricted",20]
["2070PassengerNOXUrban Unrestricted30",2070,"Passenger","NOX",9.15719244825961e-06,"kg/mi","Urban Unrestricted",30]
["2070PassengerNOXUrban Unrestricted40",2070,"Passenger","NOX",7.36181881437218e-06,"kg/mi","Urban Unrestricted",40]
["2070PassengerNOXUrban Unrestricted50",2070,"Passenger","NOX",6.44199755896211e-06,"kg/mi","Urban Unrestricted",50]
["2070PassengerNOXUrban Unrestricted60",2070,"Passenger","NOX",6.09719724039775e-06,"kg/mi","Urban Unrestricted",60]
["2070PassengerNOXUrban Unrestricted70",2070,"Passenger","NOX",6.35725994105492e-06,"kg/mi","Urban Unrestricted",70]
["2070TrucksNOXUrban Unrestricted10",2070,"Trucks","NOX",0.00673230683656895,"kg/mi","Urban Unrestricted",10]
["2070TrucksNOXUrban Unrestricted20",2070,"Trucks","NOX",0.00394809825785886,"kg/mi","Urban Unrestricted",20]
["2070TrucksNOXUrban Unrestricted30",2070,"Trucks","NOX",2.88070928317632E-3,"kg/mi","Urban Unrestricted",30]
["2070TrucksNOXUrban Unrestricted40",2070,"Trucks","NOX",1.86024774230217E-3,"kg/mi","Urban Unrestricted",40]
["2070TrucksNOXUrban Unrestricted50",2070,"Trucks","NOX",1.28542986974665E-3,"kg/mi","Urban Unrestricted",50]
["2070TrucksNOXUrban Unrestricted60",2070,"Trucks","NOX",0.000899224429723753,"kg/mi","Urban Unrestricted",60]
["2070TrucksNOXUrban Unrestricted70",2070,"Trucks","NOX",1.05722950068004E-3,"kg/mi","Urban Unrestricted",70]
["2070PassengerSOXUrban Unrestricted10",2070,"Passenger","SOX",3.04778339174165E-6,"kg/mi","Urban Unrestricted",10]
["2070PassengerSOXUrban Unrestricted20",2070,"Passenger","SOX",2.08173792331917E-6,"kg/mi","Urban Unrestricted",20]
["2070PassengerSOXUrban Unrestricted30",2070,"Passenger","SOX",1.66418583912486e-06,"kg/mi","Urban Unrestricted",30]
["2070PassengerSOXUrban Unrestricted40",2070,"Passenger","SOX",1.52645828585881E-6,"kg/mi","Urban Unrestricted",40]
["2070PassengerSOXUrban Unrestricted50",2070,"Passenger","SOX",1.45843097089596e-06,"kg/mi","Urban Unrestricted",50]
["2070PassengerSOXUrban Unrestricted60",2070,"Passenger","SOX",1.44707113970438E-6,"kg/mi","Urban Unrestricted",60]
["2070PassengerSOXUrban Unrestricted70",2070,"Passenger","SOX",1.51722633609615E-6,"kg/mi","Urban Unrestricted",70]
["2070TrucksSOXUrban Unrestricted10",2070,"Trucks","SOX",6.48264837323676e-06,"kg/mi","Urban Unrestricted",10]
["2070TrucksSOXUrban Unrestricted20",2070,"Trucks","SOX",4.96814541722077e-06,"kg/mi","Urban Unrestricted",20]
["2070TrucksSOXUrban Unrestricted30",2070,"Trucks","SOX",4.38333658434326e-06,"kg/mi","Urban Unrestricted",30]
["2070TrucksSOXUrban Unrestricted40",2070,"Trucks","SOX",3.68418579882467e-06,"kg/mi","Urban Unrestricted",40]
["2070TrucksSOXUrban Unrestricted50",2070,"Trucks","SOX",3.47219969202581e-06,"kg/mi","Urban Unrestricted",50]
["2070TrucksSOXUrban Unrestricted60",2070,"Trucks","SOX",3.28765122092618e-06,"kg/mi","Urban Unrestricted",60]
["2070TrucksSOXUrban Unrestricted70",2070,"Trucks","SOX",3.51933717538777e-06,"kg/mi","Urban Unrestricted",70]
["2070PassengerCO2Urban Unrestricted10",2070,"Passenger","CO2",0.473311049442629,"kg/mi","Urban Unrestricted",10]
["2070PassengerCO2Urban Unrestricted20",2070,"Passenger","CO2",0.323391886167071,"kg/mi","Urban Unrestricted",20]
["2070PassengerCO2Urban Unrestricted30",2070,"Passenger","CO2",0.258566095129051,"kg/mi","Urban Unrestricted",30]
["2070PassengerCO2Urban Unrestricted40",2070,"Passenger","CO2",0.237105033900599,"kg/mi","Urban Unrestricted",40]
["2070PassengerCO2Urban Unrestricted50",2070,"Passenger","CO2",0.226442416303583,"kg/mi","Urban Unrestricted",50]
["2070PassengerCO2Urban Unrestricted60",2070,"Passenger","CO2",0.224572136175737,"kg/mi","Urban Unrestricted",60]
["2070PassengerCO2Urban Unrestricted70",2070,"Passenger","CO2",0.235258021645321,"kg/mi","Urban Unrestricted",70]
["2070TrucksCO2Urban Unrestricted10",2070,"Trucks","CO2",1.78565473521313,"kg/mi","Urban Unrestricted",10]
["2070TrucksCO2Urban Unrestricted20",2070,"Trucks","CO2",1.3787158910369,"kg/mi","Urban Unrestricted",20]
["2070TrucksCO2Urban Unrestricted30",2070,"Trucks","CO2",1.219897574882,"kg/mi","Urban Unrestricted",30]
["2070TrucksCO2Urban Unrestricted40",2070,"Trucks","CO2",1.02109135669841,"kg/mi","Urban Unrestricted",40]
["2070TrucksCO2Urban Unrestricted50",2070,"Trucks","CO2",0.958505634099176,"kg/mi","Urban Unrestricted",50]
["2070TrucksCO2Urban Unrestricted60",2070,"Trucks","CO2",0.905324781062652,"kg/mi","Urban Unrestricted",60]
["2070TrucksCO2Urban Unrestricted70",2070,"Trucks","CO2",0.972521081951298,"kg/mi","Urban Unrestricted",70]
["2070PassengerPM2.5Urban Unrestricted10",2070,"Passenger","PM2.5",1.6530365606158e-05,"kg/mi","Urban Unrestricted",10]
["2070PassengerPM2.5Urban Unrestricted20",2070,"Passenger","PM2.5",1.12523007826266e-05,"kg/mi","Urban Unrestricted",20]
["2070PassengerPM2.5Urban Unrestricted30",2070,"Passenger","PM2.5",8.0280304332525e-06,"kg/mi","Urban Unrestricted",30]
["2070PassengerPM2.5Urban Unrestricted40",2070,"Passenger","PM2.5",5.33404013078905e-06,"kg/mi","Urban Unrestricted",40]
["2070PassengerPM2.5Urban Unrestricted50",2070,"Passenger","PM2.5",3.52042281501648e-06,"kg/mi","Urban Unrestricted",50]
["2070PassengerPM2.5Urban Unrestricted60",2070,"Passenger","PM2.5",2.61848035849985e-06,"kg/mi","Urban Unrestricted",60]
["2070PassengerPM2.5Urban Unrestricted70",2070,"Passenger","PM2.5",2.15147506291057e-06,"kg/mi","Urban Unrestricted",70]
["2070TrucksPM2.5Urban Unrestricted10",2070,"Trucks","PM2.5",0.000140219195356423,"kg/mi","Urban Unrestricted",10]
["2070TrucksPM2.5Urban Unrestricted20",2070,"Trucks","PM2.5",7.04945023829797e-05,"kg/mi","Urban Unrestricted",20]
["2070TrucksPM2.5Urban Unrestricted30",2070,"Trucks","PM2.5",5.1637940562675E-5,"kg/mi","Urban Unrestricted",30]
["2070TrucksPM2.5Urban Unrestricted40",2070,"Trucks","PM2.5",3.29278898568074e-05,"kg/mi","Urban Unrestricted",40]
["2070TrucksPM2.5Urban Unrestricted50",2070,"Trucks","PM2.5",2.20007103237927e-05,"kg/mi","Urban Unrestricted",50]
["2070TrucksPM2.5Urban Unrestricted60",2070,"Trucks","PM2.5",1.44623204192651E-5,"kg/mi","Urban Unrestricted",60]
["2070TrucksPM2.5Urban Unrestricted70",2070,"Trucks","PM2.5",1.4248798165492e-05,"kg/mi","Urban Unrestricted",70]
["References and Notes"]
["MOVES and Other Mobile Source Emissions Models"]
["https://www.epa.gov/moves "]
["Note: EPA MOVES3.0.3 project-level runs were used to determine running exhaust emission rates at different speeds across varying road types for this tool. The BCA Bridge tool runs include speeds of zero to seventy miles per hour (mph) on ten-mph intervals. Project-level links were created to correspond to the road type and speed. As such, 3-digit MOVES linkIDs were formed by concatenating roadTypeID (first digit) and speed in mph (next two digits). For more details about the EPA MOVES3.0.3 runs, please see the attached Emission Documentation. "]

{"sheet":"NBI Data","index":19,"n_rows":16759,"n_cols":27,"rows_kept":2250,"cut":true,"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
["full_bridge_id","STRUCTURE_NUMBER_008","STATE_CODE_001","ROUTE_NUMBER_005D","FEATURES_DESC_006A","FACILITY_CARRIED_007","LAT_016","LONG_017","DETOUR_KILOS_019","OWNER_022","FUNCTIONAL_CLASS_026","YEAR_BUILT_027","TRAFFIC_LANES_ON_028A","ADT_029","YEAR_ADT_030","OPEN_CLOSED_POSTED_041","YEAR_RECONSTRUCTED_106","PERCENT_ADT_TRUCK_109","FUTURE_ADT_114","YEAR_OF_FUTURE_ADT_115","min_rating_3","min_rating_2","years_to_sup_rating_3","SUPERSTRUCTURE_COND_059","OPERATING_RATING_064","years_to_sup_rating_4","STRUCTURE_LEN_MT_049"]
["mystate001","001","mystate","00000","Example Roadway'","Example Route'","00000000","00000000",{"$f":"16.0934/4","v":4.02335},"mystate","11",1970,2,6000,2019,"A",1985,10,7800,2029,{"v":15,"d":"15.00"},{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},5,{"v":40,"d":"40.00"},{"v":15,"d":"15.00"},{"v":250,"d":"250.00"}]
[{"$f":"CONCATENATE(C3, B3)","v":"275R0940"},"R0940","275","00009","'PLYMOUTH CREEK'","'CSAH 9'","45014097","093283734",2,"02","16",1987,4,1,2022,"A",null,null,1,2042,50,99,-1,"N",53.9,-1,7.9]
["2841MS0119","1MS0119","284","00000","'DRAINAGE DITCH'","'ALLEN ROAD'","32324598","088361707",2,"73","09",1960,2,1000,2015,"A",0,5,2500,2037,45,99,-1,"N",32.7,-1,7.3]
["2841MS0268","1MS0268","284","00000","'WRIGHTS CREEK'","'ALLEN ROAD'","32324564","088365462",7,"73","09",1960,2,1000,2015,"A",0,5,2500,2037,20,35,25,6,53.2,15,22.9]
["2841MS0269","1MS0269","284","00000","'SEGARS CREEK'","'FULLER ROAD'","32330564","088353081",3,"73","09",1960,2,1000,2015,"A",0,5,2500,2037,15,30,25,6,53.2,15,22.9]
["28400000000000S122","00000000000S122","284","00282","'CREEK'","'IRR BIA RTE 282'","32262700","089150840",3,"62","09",1983,2,200,2021,"A",0,3,234,2041,50,99,-1,"N",44.5,-1,6.1]
["28400000000000S123","00000000000S123","284","00022","'JONES CREEK'","'IRR BIA RTE 22'","32484120","089161900",16,"62","08",1984,2,630,2021,"A",0,2,759,2041,20,35,50,7,44.5,30,19]
["28400000000000S124","00000000000S124","284","00022","'FIRE STEEL CREEK'","'IRR BIA RTE 22'","32481580","089163410",16,"62","08",1984,2,630,2021,"A",0,2,750,2041,50,99,-1,"N",44.2,-1,8.7]
["28400000000000S125","00000000000S125","284","00026","'REDWATER CREEK'","'IRR BIA RTE 26'","32455860","089323670",3,"62","09",1985,2,300,2021,"A",0,2,350,2041,40,99,-1,"N",44.2,-1,10.3]
["28400000000000S132","00000000000S132","284","00233","BOGUE CHITTO CREEK'","'IRR BIA RTE 233'","32495630","088534990",27,"62","08",1994,2,108,2021,"A",0,5,125,2041,20,35,99,8,44.5,40,18.9]
["28400000000000S133","00000000000S133","284","00233","'BOGUE CHITTO CREEK'","'IRR BIA RTE 233'","32495634","088533510",27,"62","08",1994,2,108,2021,"A",0,5,125,2041,20,35,99,8,44.5,40,36.6]
["28400000000000S134","00000000000S134","284","00233","'BOGUE CHITTO CREEK'","'IRR BIA RTE 233'","32495390","088531820",27,"62","08",1994,2,108,2021,"A",0,5,125,2041,20,35,99,8,44.5,40,18.8]
["28400000000000S135","00000000000S135","284","00024","'UNNAMED CREEK'","'IRR BIA RTE 24'","32420880","089033590",5,"62","08",1994,2,308,2021,"A",0,2,372,2041,40,99,-1,"N",44.5,-1,7.2]
["28400000000000S136","00000000000S136","284","00026","'CARTHAGE CREEK'","'IRR BIA RTE 26'","32455860","089323980",3,"62","09",1994,2,300,2021,"A",0,2,360,2041,50,99,-1,"N",44.5,-1,11.6]
["28400000000000S137","00000000000S137","284","00233","'BOGUE CHITTO CREEK'","'IRR BIA RTE 233'","32495580","088535940",27,"62","08",1995,2,108,2021,"A",0,5,125,2041,20,35,45,7,44.5,30,42.7]
["28400000000000S138","00000000000S138","284","00221","'UNNAMED CREEK'","'IRR BIA RTE 221'","32460640","089122990",3,"62","07",1997,2,1525,2021,"A",0,5,1890,2041,45,99,-1,"N",44.2,-1,6.6]
["28400000000000S139","00000000000S139","284","00223","'UNNAMED CREEK'","'IRR BIA RTE 223'","32473450","089122960",6,"62","09",1996,2,1020,2021,"A",0,2,1225,2041,45,99,-1,"N",44.5,-1,6.6]
["28400000000000S140","00000000000S140","284","02635","'UNNAMED CREEK'","'IRR BIA RTE 2635'","32460480","089321050",2,"62","09",1992,2,100,2021,"A",0,10,120,2041,45,99,-1,"N",44.2,-1,6.3]
["28400000000000S141","00000000000S141","284","00223","'UNNAMED CREEK'","'IRR BIA RTE 223'","32480630","089123780",6,"62","09",1997,2,410,2021,"A",0,2,490,2041,50,99,-1,"N",44.2,-1,6.3]
["28400000000000S142","00000000000S142","284","02353","'CREEK'","'IRR BIA RTE 2353'","32492210","088544530",8,"62","09",1997,2,200,2021,"A",0,2,241,2041,50,99,-1,"N",44.5,-1,10.4]
["28400000000000S143","00000000000S143","284","02353","'UNNAMED CREEK'","'IRR BIA RTE 2353'","32492731","088544868",8,"62","09",1997,2,200,2021,"A",0,2,241,2041,35,99,-1,"N",44.5,-1,10.5]
["28400000000000S144","00000000000S144","284","00024","'CREEK'","'IRR BIA RTE 24'","32423920","089033920",5,"62","08",1997,2,260,2021,"A",0,2,325,2041,50,99,-1,"N",44.5,-1,8.2]
["28400000000000S145","00000000000S145","284","00024","'CREEK'","'IRR BIA RTE 24'","32425072","089043110",5,"62","08",1997,2,260,2021,"A",0,2,310,2041,20,30,-1,"N",44.5,-1,7]
["28400000000000S146","00000000000S146","284","02242","'WOLF CREEK'","'IRR BIA RTE 2242'","32465060","089115400",5,"62","06",2000,2,4020,2021,"A",0,5,4800,2041,20,35,45,6,44.2,25,68.3]
["28400000000000S147","00000000000S147","284","00221","'WOLF CREEK'","'IRR BIA RTE 221'","32461240","089121470",3,"62","07",2002,2,4021,2021,"A",0,5,4800,2041,20,30,-1,"N",75.5,-1,14.6]
["284000042640-00015","000042640-00015","284","00000","'OLD ST. CATHERINE CREEK'","'BUTLER LAKE ROAD'","31250240","091273360",11,"63","09",1970,1,30,2021,"A",0,0,35,2041,20,35,30,7,36.3,15,28.3]
["284000043581-00036","000043581-00036","284","00000","'LANDSIDE DITCH'","'COTTONS ACCESS'","32470240","090372220",159,"63","09",1989,2,5,2021,"A",0,0,10,2041,20,35,30,7,36.3,15,30.5]
["284000043581-00037","000043581-00037","284","00000","'LANDSIDE DITCH'","'STRICKLINS ACCESS'","32490480","090355100",159,"63","09",1995,2,50,2019,"A",0,0,60,2039,20,35,30,7,55.3,15,47.9]
["284000043581-00038","000043581-00038","284","00000","'DEEP BAYOU'","'DEEP BAYOU ROAD'","32471500","090353000",159,"63","09",1995,1,1,2019,"A",0,0,1,2039,20,35,30,7,56.2,15,47.9]
["284000043581-00039","000043581-00039","284","00000","'COCKLEBUR SLOUGH'","'DEEP BAYOU ROAD'","32471920","090351380",159,"63","09",1995,1,1,2019,"A",0,0,1,2039,20,35,30,7,56.2,15,47.9]
["284000043581-00041","000043581-00041","284","00000","'PANTHER CREEK'","'160 CROSSING ROAD'","32500600","090370540",159,"63","09",1991,2,5,2021,"A",0,0,5,2041,10,25,-1,"N",36.3,-1,11.9]
["284000043581-00069","000043581-00069","284","00000","'PANTHER CREEK'","'800 CROSSING ROAD'","32500180","090384800",6,"63","09",1995,2,10,2019,"A",0,0,10,2039,25,35,30,7,56.2,20,48.2]
["284000043620-00001","000043620-00001","284","00000","'DRY CREEK BED'","'RIVER ROAD'","33171620","088463240",159,"63","09",1998,2,30,2019,"A",0,0,40,2039,20,35,35,8,62.6,20,17.1]
["284000043620-00005","000043620-00005","284","00000","'LYNN CREEK'","'DUMMY LINE ROAD'","33132880","088495340",5,"63","09",1996,2,50,2019,"A",0,0,75,2039,25,35,30,7,59.9,20,14.6]
["284000043620-00010","000043620-00010","284","00000","'LOAKFOMA CREEK'","'DUMMY LINE ROAD'","33150900","088500060",10,"63","09",1996,2,50,2021,"A",0,4,60,2041,20,35,30,7,60.8,20,17.7]
["284000043620-00011","000043620-00011","284","00000","'LOAKFOMA CREEK'","'TRIPLETT PASTURE'","33144260","088505520",5,"63","09",1998,2,10,2021,"A",0,0,20,2041,20,35,30,8,43.5,20,15.2]
["284000043620-00012","000043620-00012","284","00000","'LOAKFOMA CREEK'","'SECTION LINE ROAD'","33135880","088514380",8,"63","09",1996,2,90,2021,"A",0,0,125,2041,20,30,30,7,56.2,20,13.4]
["284000043620-00056","000043620-00056","284","00000","'LOAKFOMA CREEK'","'GOOSE PEN ROAD'","33151920","088474800",5,"63","09",1996,2,10,2019,"A",0,0,15,2039,20,35,30,7,59.9,15,12.8]
["284000043620-00063","000043620-00063","284","00000","'LYNN CREEK'","'ROBERSON ROAD'","33140180","088482280",5,"63","09",1996,2,30,2019,"A",0,0,40,2039,20,35,30,7,55.3,15,13.4]
["284000043620-19001","000043620-19001","284","00000","'BLUFF LAKE DAM SPILLWAY'","'BLUFF LAKE ROAD'","33161980","088463720",159,"63","09",1970,2,500,2021,"A",0,4,600,2041,35,99,-1,"N",36.3,-1,27.4]
["284000043620-54863","000043620-54863","284","00000","'OLD BLUFF LAKE SPILLWAY'","'BLUFF LAKE ROAD'","33161620","088464020",159,"63","09",1970,2,500,2021,"A",0,4,600,2041,15,20,20,5,24.5,10,26.8]
["284080700000015137","080700000015137","284","0111J","'BRANCH OF CEDAR CREEK'","'NO DATA ENTERED'","31400199","090392700",999,"64","09",2011,2,50,0,"A",0,null,75,2043,25,40,30,7,34,15,21]
["284080701000001001","080701000001001","284","00533","'SHONGELO CREEK'","'FDR 533'","32070048","089300900",0,"64","09",1997,1,50,0,"A",0,null,75,2043,20,35,25,6,23.3,15,15.2]
["284080701000003152","080701000003152","284","506.1","'QUARTERLIAH CREEK BRANCH'","'FDR 506'","32121260","089153312",12,"64","09",2010,2,50,0,"A",0,null,75,2043,25,40,30,7,36.9,15,37.8]
["284080701000003155","080701000003155","284","506.3","'BRANCH OF OTAKOOCHA CREE'","'FDR 506'","32114992","089135196",12,"64","09",1976,1,50,0,"A",0,null,75,2043,0,5,30,7,23.7,20,9.4]
["284080701000003165","080701000003165","284","520.1","'ICHUSA CREEK'","'FDR 520'","32115424","089224116",6,"64","09",1979,1,50,0,"A",0,null,75,2043,25,35,25,6,23,15,17.4]
["284080701000003241","080701000003241","284","508.3","'BUCK BRANCH'","'MORGAN ROAD'","32233192","089370948",999,"64","09",2004,2,50,0,"A",0,null,75,2043,25,40,30,7,25.9,20,15.2]
["284080701000003242","080701000003242","284","508.3","'COFFEE BOGUE CREEK'","'MORGAN ROAD'","32241368","089365364",999,"64","09",2004,2,50,0,"A",0,null,75,2043,25,40,30,7,25.9,20,21]
["284080701000014022","080701000014022","284","00506","'QUARTERLIAH CREEK'","'FDR 506'","32121300","089153301",999,"64","09",2010,2,50,0,"A",0,null,75,2043,25,35,30,7,36.9,20,47.2]
["284080701000014023","080701000014023","284","506.1","'QUARTERLIAH CREEK RELIEF'","'FDR 506'","32121256","089152693",999,"64","09",2010,2,50,0,"A",0,null,75,2043,20,35,30,7,36.9,20,37.8]
["284080701000014024","080701000014024","284","525.1","'OLD FIELD CREEK'","'FDR 525'","32082328","089384668",999,"64","09",2011,2,50,0,"A",0,null,75,2043,25,40,30,7,36.9,15,28.3]
["284080701000014025","080701000014025","284","0563B","'TRIB OF STRONG RIVER'","'FDR 563'","32101596","089390418",999,"64","09",2010,2,50,0,"A",0,null,75,2043,20,35,30,7,34,15,24.7]
["284080702000003002","080702000003002","284","0456B","'MCHENRY BRANCH'","'456B'","30411464","089071956",999,"64","09",1999,1,50,0,"A",0,null,75,2043,25,40,30,7,24.6,15,9.4]
["284080702000003175","080702000003175","284","309.9","'WATER PRONG CREEK'","'FDR 309'","30585412","088514536",19,"64","09",1997,2,50,1996,"A",0,null,75,2043,25,40,30,7,25.9,15,28]
["284080702000003178","080702000003178","284","440.3","'TUXACHANIE CR'","'FORD ROAD'","30402676","089003744",19,"64","09",1998,1,50,0,"A",0,null,75,2043,20,35,30,7,25.9,15,9.4]
["284080702000011360","080702000011360","284","307.1","'WHISKEY CREEK RELIEF'","'FDR 307'","30562360","088494393",999,"64","09",2007,2,50,0,"A",0,null,75,2043,20,35,30,7,25.9,15,34.1]
["284080702000011361","080702000011361","284","309.9","'WHISKEY CREEK'","'FDR 309'","30592072","088513532",999,"64","09",2007,2,50,0,"A",0,null,75,2043,20,35,30,7,25.9,15,28.3]
[{"$f":"CONCATENATE(C59, B59)","v":"284080702000014017"},"080702000014017","284","307.1","'WHISKEY CREEK'","'FDR 307'","30563500","088494100",999,"64","09",2011,2,50,0,"A",0,null,75,2043,25,40,30,7,34,20,43.6]
["284080702000014018","080702000014018","284","307.1","'GREEN CREEK'","'FDR 307'","30571700","088492500",999,"64","09",2011,2,50,0,"A",0,null,75,2043,25,40,30,7,36.9,20,28.3]
["284080702000014019","080702000014019","284","307.1","'WHISKEY CREEK RELIEF'","'FDR 307'","30562100","088493600",999,"64","09",2011,2,50,0,"A",0,null,75,2043,25,40,35,8,34,20,34.1]
["284080702000014020","080702000014020","284","309.1","'HICKORY FLAT CREEK'","'FDR 309'","31002948","088571674",999,"64","09",2011,2,50,0,"A",0,null,75,2043,25,35,30,7,36.3,20,51.8]
["284080703000003003","080703000003003","284","00347","'MILL CREEK'","'FS 347'","30564704","089145748",999,"64","09",1999,2,50,0,"A",0,null,75,2043,25,35,30,7,24.9,20,18.9]
["284080704000010602","080704000010602","284","124.1","'RICHARDSON CREEK'","'MORMON CHURCH ROAD'","31251020","090593624",8,"64","09",2006,2,50,1995,"A",0,null,75,2043,20,35,30,7,24.9,20,28.3]
["284080704000011956","080704000011956","284","0186B","'TALLYS CREEK'","'TALLYS CREEK ROAD'","31262216","090565737",999,"64","09",2008,2,50,2000,"A",0,null,75,2043,20,35,30,7,24.9,15,15.2]
["284080704000011957","080704000011957","284","00145","'MCGHEE CREEK'","'NO DATA ENTERED'","31270457","090465444",999,"64","09",2008,2,50,0,"A",0,null,75,2043,20,35,30,7,24.9,15,28.3]
["284080704000014010","080704000014010","284","0112A","'MOLLS CREEK'","'FDR 112'","31340098","090413998",999,"64","09",2009,2,50,0,"A",0,null,75,2043,20,35,30,7,24.9,15,39.9]
["284080704000014011","080704000014011","284","0130B","'SLAYTON CREEK'","'FDR 130B'","31434955","090385197",999,"64","09",2011,2,50,0,"A",0,null,75,2043,25,40,30,7,34,15,39.9]
["284080704000014012","080704000014012","284","153.2","'MIDDLETON CREEK'","'FDR 153'","31210500","090504099",999,"64","09",2011,2,50,0,"A",0,null,75,2043,20,35,30,7,36.9,15,28.3]
["284080704000014013","080704000014013","284","153.3","'MIDDLETON CREEK'","'FDR 153'","31212498","090510400",999,"64","09",2011,2,50,0,"A",0,null,75,2043,20,35,30,8,34,20,15.2]
["284080705000003063","080705000003063","284","00207","'OKEY BRANCH'","'PINE GROVE ROAD'","31300576","088454392",999,"64","09",2005,2,50,0,"A",0,null,75,2043,20,35,30,7,25.9,15,24.7]
["284080705000003064","080705000003064","284","00202","'WEST TIGER CREEK'","'BOUTWELL ROAD'","31304932","088595064",999,"64","09",2004,2,50,0,"A",0,null,75,2043,25,35,30,7,24.9,20,34.1]
["284080705000003065","080705000003065","284","00201","'HOLLIS CREEK'","'STRICKLAND ROAD'","31335580","088493108",999,"64","09",2005,2,50,0,"A",0,null,75,2043,25,35,30,7,24.9,20,15.2]
["284080705000003160","080705000003160","284","201.1","'THOMPSON CREEK'","'STRICKLAND ROAD'","31332412","088513276",999,"64","09",2000,2,50,0,"A",0,null,75,2043,25,35,25,6,25.9,10,79.9]
["284080705000003162","080705000003162","284","201.1","'WHETSTONE BRANCH'","'STRICKLAND ROAD'","31340509","088485342",999,"64","09",2002,2,50,0,"A",0,null,75,2043,25,40,35,8,28.8,20,17.4]
["284080705000003163","080705000003163","284","202.1","'THOMPSON CREEK RELIEF'","'BOUTWELL ROAD'","31292342","088522726",999,"64","09",2003,2,90,1997,"A",0,null,135,2043,25,35,30,7,25.9,20,71.9]
["284080705000003164","080705000003164","284","202.1","'SPRING BRANCH'","'BOUTWELL ROAD'","31290420","088513384",999,"64","09",2003,2,90,1997,"A",0,null,135,2043,20,35,30,7,24.9,20,18.9]
["284080705000003165","080705000003165","284","202.1","'GATOR BRANCH'","'BOUTWELL ROAD'","31265244","088505244",999,"64","09",2003,2,50,1997,"A",0,null,75,2043,25,40,30,7,28.8,15,17.4]
["284080705000003166","080705000003166","284","202.1","'SANDHILL CREEK'","'BOUTWELL ROAD'","31260744","088461128",999,"64","09",2003,2,50,1997,"A",0,null,75,2043,20,35,30,7,25.9,15,21]
["284080705000003167","080705000003167","284","201.2","'CAMP CREEK'","'STRICKLAND ROAD'","31353556","089010775",999,"64","09",2002,2,60,1997,"A",0,null,90,2043,20,35,30,7,24.9,15,18.9]
["284080705000003168","080705000003168","284","201.6","'MIDDLE TIGER CREEK'","'STRICKLAND ROAD'","31335292","088573708",999,"64","09",2002,2,60,1997,"A",0,null,90,2043,20,35,30,7,24.9,15,28.3]
["284080705000003169","080705000003169","284","202.1","'GUNSTOCK BRANCH'","'BOUTWELL ROAD'","31263804","088483996",999,"64","09",2003,2,50,1997,"A",0,null,75,2043,25,40,30,7,25.9,15,30.5]
["284080705000003170","080705000003170","284","202.1","'PINEY WOODS CREEK'","'BOUTWELL ROAD'","31263466","088482945",999,"64","09",2003,2,50,1997,"A",0,null,75,2043,20,35,30,7,26.6,15,30.5]
["284080705000003171","080705000003171","284","205.1","'TIGER CREEK'","'TIGER ROAD'","31353768","088571944",999,"64","09",2002,2,30,1997,"A",0,null,45,2043,20,35,30,7,25.9,15,15.2]
["284080705000003172","080705000003172","284","207.2","'HOLLIS CREEK'","'PINE GROVE ROAD'","31315484","088501284",999,"64","09",2002,2,50,1997,"A",0,null,75,2043,25,35,30,7,24.9,20,28.3]
["284080705000003173","080705000003173","284","207.7","'PINEY WOODS CREEK'","'PINE GROVE ROAD'","31300180","088461272",999,"64","09",2002,2,50,1997,"A",0,null,75,2043,25,40,30,7,25.9,20,24.7]
["284080705000003181","080705000003181","284","202.3","'STREAM'","'BOUTWELL ROAD'","31304536","088575940",999,"64","09",2004,2,50,0,"A",0,null,75,2043,25,35,30,7,28.8,20,17.4]
["284080705000003182","080705000003182","284","202.4","'EAST TIGER CREEK'","'BOUTWELL ROAD'","31302232","088572448",999,"64","09",2004,2,50,0,"A",0,null,75,2043,25,35,30,7,24.9,20,34.1]
["284080705000003183","080705000003183","284","202.1","'THOMPSON CREEK'","'BOUTWELL ROAD'","31291896","088521056",999,"64","09",2004,2,50,0,"A",0,null,75,2043,25,35,30,7,25.9,20,62.5]
["284080705000003184","080705000003184","284","202.8","'BYRD CREEK'","'BOUTWELL ROAD'","31300864","088540216",999,"64","09",2004,2,50,0,"A",0,null,75,2043,20,35,30,7,24.9,20,28.3]
["284080705000003188","080705000003188","284","201.9","'BYRD BRANCH'","'STRICKLAND ROAD'","31333859","088542999",999,"64","09",2010,2,50,0,"A",0,null,75,2043,25,40,35,8,43.4,20,12.2]
["284080705000003194","080705000003194","284","202.3","'MIDDLE TIGER CREEK'","'BOUTWELL ROAD'","31304500","088574788",22,"64","09",1993,2,50,0,"A",0,null,75,2043,20,35,30,7,23.3,15,34.1]
["284080705000003205","080705000003205","284","206.4","'W LITTLE THOMPS0N CREEK'","'SALEM ROAD'","31271404","088552064",27,"64","09",1994,1,50,0,"A",0,null,75,2043,20,35,30,7,23.7,15,37.8]
["284080705000003206","080705000003206","284","206.5","'BR OF THOMPSON CREEK'","'SALEM ROAD'","31334608","088525016",16,"64","09",1967,2,50,0,"A",0,null,75,2043,20,35,30,7,27.5,15,18.9]
["284080705000003207","080705000003207","284","206.6","'BIG BRANCH'","'SALEM ROAD'","31343432","088524152",16,"64","09",1967,2,50,0,"A",0,null,75,2043,20,35,25,6,27.5,10,9.4]
["284080705000003208","080705000003208","284","206.7","'LITTLE CREEK'","'SALEM ROAD'","31352544","088524872",16,"64","09",1967,2,50,0,"A",0,null,75,2043,20,30,25,6,27.5,10,15.2]
["284080705000003243","080705000003243","284","207.3","'NICHOLSON BRANCH'","'PINE GROVE ROAD'","31314721","088493788",999,"64","09",2004,2,50,0,"A",0,null,75,2043,25,40,30,7,25.9,15,24.7]
["284080705000011104","080705000011104","284","201.7","'EAST TIGER CREEK'","'STRICKLAND ROAD'","31335652","088561500",999,"64","09",2007,2,50,0,"A",0,null,75,2043,25,35,30,7,25.9,20,34.1]
["284080705000014015","080705000014015","284","207.1","'PITTMAN BRANCH'","'PINE GROVE ROAD'","31293001","088422002",999,"64","09",2010,2,50,0,"A",0,null,75,2043,25,35,30,7,34,20,21]
["284080705000015136","080705000015136","284","00207","'LITTLE CREEK'","'NO DATA ENTERED'","31275321","088402321",999,"64","09",2011,2,50,0,"A",0,null,75,2043,25,35,30,8,36.3,20,35.4]
["284080706000003215","080706000003215","284","703.1","'NATURAL SLOUGH'","'RED ROCK ROAD'","32483492","090472508",9,"64","09",1991,2,50,1995,"A",0,null,75,2043,25,35,25,6,23.7,15,23.2]
["284080706000003216","080706000003216","284","715.3","'HOWLETT BAYOU'","'DUCK POND ROAD'","32491884","090484104",16,"64","09",1993,2,50,1995,"A",0,null,75,2043,25,35,30,7,24.3,20,30.5]
["284080706000003217","080706000003217","284","715.3","'NATURAL SLOUGH'","'DUCK POND ROAD'","32484464","090482124",16,"64","09",1993,2,50,1995,"A",0,null,75,2043,20,35,30,7,24.3,20,15.2]
["284080706000003218","080706000003218","284","715.4","'NATURAL SLOUGH'","'DUCK POND ROAD'","32483888","090480288",16,"64","09",1993,2,50,1995,"A",0,null,75,2043,20,35,30,7,24.3,15,15.2]
["284080707000003219","080707000003219","284","0661G","'STREAM'","'FDR 661'","34433180","089181872",999,"64","09",1981,1,50,0,"A",0,null,75,2043,15,20,15,6,24.3,10,28.3]
["284080707000003220","080707000003220","284","827.1","'CREEK'","'HORN BRIDGE ROAD'","34234092","089222475",8,"64","09",1982,2,50,0,"A",0,null,75,2043,20,35,30,7,26.2,15,9.4]
["284080707000003222","080707000003222","284","830.2","'CYPRESS CREEK'","'KEEL ROAD'","34230143","089201234",11,"64","09",1972,2,50,0,"A",0,null,75,2043,15,35,30,7,26.6,15,9.4]
["284080708000003224","080708000003224","284","0113G","'STEEP HILL CREEK'","'BOSS SMITH ROAD'","31361836","090472342",999,"64","09",1980,1,50,0,"A",0,null,75,2043,20,35,25,6,24.3,15,9.4]
["284080717000003061","080717000003061","284","00906","'LONG CREEK'","'SYCAMORE ROAD'","33542808","088532292",999,"64","09",2005,2,50,0,"A",0,null,75,2043,15,25,20,7,26.6,10,28.3]
["284080717000003230","080717000003230","284","906.1","'STREAM'","'SYCAMORE ROAD'","33543096","088531788",19,"64","09",1978,1,50,0,"A",0,null,75,2043,15,25,15,6,24.3,10,21]
["284080717000003235","080717000003235","284","0967B","'CABIN LAKE SPILLWAY'","'CHOCTAW LAKE REC'","33162618","089084938",0,"64","09",1982,2,50,0,"A",0,null,75,2043,25,35,30,7,26.2,20,9.4]
["284080717000003239","080717000003239","284","972.1","'STREAM'","'FDR 972'","33133450","089043040",999,"64","09",1981,1,50,0,"A",0,null,75,2043,0,20,30,7,24.3,20,9.4]
["284080717000012013","080717000012013","284","00971","'UNNAMED CREEK'","'PIGEON ROOST ROAD'","33145676","089053732",999,"64","09",2007,1,40,1998,"A",0,null,60,2043,25,40,30,7,24.9,20,18.9]
["284080717000012014","080717000012014","284","00971","'STREAM'","'PIGEON ROOST ROAD'","33133597","089055315",999,"64","09",2011,2,40,1999,"A",0,null,60,2043,25,35,30,7,34,20,53]
["284080717000014026","080717000014026","284","960.3","'BOGUE CREEK'","'FDR 960'","33192604","089065076",999,"64","09",2011,2,50,0,"A",0,null,75,2043,25,35,30,7,43.4,20,28.3]
["284080717000014027","080717000014027","284","960.2","'FALLAH CREEK'","'FDR 960'","33183708","089062664",999,"64","09",2011,2,50,0,"A",0,null,75,2043,20,35,30,8,34,20,17.4]
["284080717000014029","080717000014029","284","972.1","'STREAM'","'FDR 972'","33132816","089043616",999,"64","09",2011,2,50,0,"A",0,null,75,2043,25,40,30,7,34,15,15.2]
["284080717000031324","080717000031324","284","00967","'CHOCTAW LAKE SPILLWAY'","'CHOCTAW LAKE ROAD'","33161740","089082328",999,"64","09",2018,2,50,0,"A",0,null,75,2043,25,40,30,8,50.2,20,27]
["28410000200250460A","10000200250460A","284","00000","'LYNCH CREEK'","'GALLATIN STREET'","32163545","090113531",2,"01","14",1964,2,3050,2020,"A",0,22,3050,2041,20,35,99,8,58.2,35,62.8]
["28410000200250460B","10000200250460B","284","00000","'LYNCH CREEK'","'GALLATIN STREET'","32163349","090113502",2,"01","14",1964,2,3050,2020,"A",0,21,3050,2041,25,40,50,8,58.2,35,62.8]
["284110001002300000","110001002300000","284","00010","'EAST PEARL RIVER'","'I 10'","30180559","089385831",19,"01","01",1966,4,46000,2020,"A",0,24,61000,2041,20,35,40,6,72.7,25,1520.3]
["28411000100230034A","11000100230034A","284","00010","'SR 607'","'I 10'","30185849","089355190",2,"01","01",1967,2,23000,2020,"A",0,24,30500,2041,20,35,99,8,64.6,40,86]
[{"$f":"CONCATENATE(C123, B123)","v":"28411000100230034B"},"11000100230034B","284","00010","'SR 607'","'I 10'","30185561","089355274",2,"01","01",1967,2,23000,2020,"A",0,24,30500,2041,20,35,99,8,64.6,40,86]
["28411000100230066A","11000100230066A","284","00010","'STREAM'","'I 10'","30195294","089325402",2,"01","01",1967,2,21500,2020,"A",0,22,28500,2041,50,99,-1,"N",34.8,-1,14.3]
["28411000100230066B","11000100230066B","284","00010","'STREAM'","'I 10'","30195085","089325228",2,"01","01",1967,2,21500,2020,"A",0,22,28500,2041,50,99,-1,"N",34.8,-1,14.3]
["28411000100230088A","11000100230088A","284","00010","'STREAM'","'I 10'","30200349","089304688",2,"01","01",1967,2,21500,2020,"A",0,22,28500,2041,50,99,-1,"N",41.4,-1,10.4]
["28411000100230088B","11000100230088B","284","00010","'STREAM'","'I 10'","30200101","089304647",2,"01","01",1967,2,21500,2020,"A",0,22,28500,2041,50,99,-1,"N",41.4,-1,10.4]
["28411000100230145A","11000100230145A","284","00010","'SR 43'","'I 10'","30213091","089252284",2,"01","01",1967,2,21500,2020,"A",0,22,28500,2041,25,35,50,7,62.6,30,73.8]
["28411000100230145B","11000100230145B","284","00010","'SR 43'","'I 10'","30212894","089252497",2,"01","01",1967,2,21500,2020,"A",0,22,28500,2041,20,35,50,7,62.6,30,73.8]
["284110001002301550","110001002301550","284","00010","'JOURDAN RIVER'","'I 10'","30214526","089243324",2,"01","01",2004,6,47000,2020,"A",0,24,62000,2041,20,35,50,8,61,35,1107.3]
["28411000100240218A","11000100240218A","284","00010","'KILN DELISLE ROAD'","'I 10'","30234301","089184640",2,"01","11",1968,2,25500,2020,"A",0,20,26000,2041,20,35,45,7,60,30,45.7]
["28411000100240218B","11000100240218B","284","00010","'KILN DELISLE ROAD'","'I 10'","30234122","089184696",2,"01","11",1968,2,25500,2020,"A",0,23,26000,2041,20,35,45,7,60,30,45.7]
["28411000100240234A","11000100240234A","284","00010","'VADALIA DELISLE ROAD'","'I 10'","30240917","089171528",2,"01","11",1968,2,24000,2020,"A",0,20,24000,2041,20,35,99,8,60,40,45.7]
["28411000100240234B","11000100240234B","284","00010","'VADALIA DELISLE ROAD'","'I 10'","30240768","089171667",2,"01","11",1968,2,24000,2020,"A",0,20,24000,2041,20,35,45,7,60,25,45.7]
["284110001002402410","110001002402410","284","00010","'DELISLE BAYOU'","'I 10'","30241324","089163657",2,"01","11",1969,4,48000,2020,"A",0,20,48000,2041,45,99,-1,"N",49.5,-1,7.9]
["28411000100240287A","11000100240287A","284","00010","'WOLF RIVER'","'I 10'","30245613","089120761",2,"01","11",1969,2,26000,2020,"A",0,25,26500,2041,20,35,99,8,64.6,35,192.6]
["28411000100240287B","11000100240287B","284","00010","'WOLF RIVER'","'I 10'","30245249","089121363",2,"01","11",1969,2,26000,2020,"A",0,25,26500,2041,25,35,50,7,64.6,35,192.6]
["28411000100240294A","11000100240294A","284","00010","'RED CREEK ROAD'","'I 10'","30250179","089112836",2,"01","11",1969,3,26000,2020,"A",2000,25,26500,2041,25,35,50,7,65.3,30,58.5]
["28411000100240294B","11000100240294B","284","00010","'RED CREEK ROAD'","'I 10'","30250069","089113056",2,"01","11",1969,3,26000,2020,"A",2000,25,26500,2041,25,35,50,7,65.3,30,58.5]
["284110001002403090","110001002403090","284","00010","'FLAT BRANCH'","'I 10'","30250457","089100850",2,"01","11",1969,6,58000,2020,"A",0,15,59000,2041,50,99,-1,"N",99.9,-1,6.7]
["28411000100240321A","11000100240321A","284","00010","'TURKEY CREEK'","'I 10'","30252110","089085836",2,"01","11",1969,3,29000,2020,"A",2000,15,29500,2041,25,35,50,7,57.9,30,61]
["28411000100240321B","11000100240321B","284","00010","'TURKEY CREEK'","'I 10'","30251954","089090022",2,"01","11",1969,3,29000,2020,"A",2000,15,29500,2041,20,35,99,8,57.9,40,61]
["28411000100240329A","11000100240329A","284","00010","'CANAL ROAD'","'I 10'","30252781","089081049",2,"01","11",1969,3,29000,2020,"A",2000,15,29500,2041,20,35,50,7,57.9,30,73.2]
["28411000100240329B","11000100240329B","284","00010","'CANAL ROAD'","'I 10'","30252671","089081320",2,"01","11",1969,3,29000,2020,"A",2000,15,29500,2041,20,35,45,7,57.9,30,73.2]
["28411000100240355B","11000100240355B","284","00010","'KCS RR'","'I 10'","30255591","089054577",2,"01","11",1969,3,26500,2020,"A",2000,18,27000,2041,20,35,45,7,65,30,46.3]
["28411000100240355C","11000100240355C","284","00010","'KCS RR'","'I 10'","30255471","089054734",2,"01","11",1969,3,26500,2020,"A",2000,18,27000,2041,20,35,99,8,65.3,35,46.3]
["28411000100240357A","11000100240357A","284","00010","'US 49'","'I 10'","30255847","089053617",2,"01","11",1969,4,26500,2020,"A",2000,18,27000,2041,20,35,45,7,51.3,25,82.6]
["28411000100240357B","11000100240357B","284","00010","'US 49'","'I 10'","30255702","089053866",2,"01","11",1969,4,26500,2020,"A",2000,18,27000,2041,20,35,35,6,51.5,20,82.6]
["28411000100240359B","11000100240359B","284","00010","'BERNARD BAYOU'","'I 10'","30260158","089052455",2,"01","11",1969,3,26500,2020,"A",2000,18,27000,2041,20,35,99,8,56.6,35,97.5]
["28411000100240359C","11000100240359C","284","00010","'BERNARD BAYOU'","'I 10'","30260009","089052731",2,"01","11",1969,3,26500,2020,"A",2000,18,27000,2041,25,35,50,8,56.6,35,97.5]
["28411000100240362A","11000100240362A","284","00010","'THREE RIVERS ROAD'","'I 10'","30260600","089050792",2,"01","11",1969,3,32500,2020,"A",2000,17,33000,2041,25,35,50,7,58.7,30,94.5]
["28411000100240362B","11000100240362B","284","00010","'THREE RIVERS ROAD'","'I 10'","30260414","089051196",2,"01","11",1969,4,32500,2020,"A",2000,17,33000,2041,25,35,50,7,64.5,30,110.9]
["284110001002403680","110001002403680","284","00010","'STREAM'","'I 10'","30261290","089043891",2,"01","11",1969,6,65000,2020,"A",0,17,66000,2041,25,50,-1,"N",99.9,-1,7.3]
["28411000100240396A","11000100240396A","284","00010","'SR 605'","'I 10'","30264021","089015086",2,"01","11",1969,3,32500,2020,"A",2000,17,33000,2041,25,35,50,7,57.8,30,73.2]
["28411000100240396B","11000100240396B","284","00010","'SR 605'","'I 10'","30263906","089015353",2,"01","11",1969,3,32500,2020,"A",0,17,33000,2041,20,35,50,7,57.8,30,73.2]
["28411000100240401A","11000100240401A","284","00010","'FRITZ CREEK'","'I 10'","30264573","089012425",2,"01","11",1969,3,37000,2020,"A",2000,12,37500,2041,20,35,99,8,57.8,35,61]
["28411000100240401B","11000100240401B","284","00010","'FRITZ CREEK'","'I 10'","30264450","089012624",2,"01","11",1969,3,37000,2020,"A",2000,12,37500,2041,20,35,99,8,57.8,35,61]
["28411000100240407A","11000100240407A","284","00010","'BILOXI RIVER'","'I 10'","30265657","089002102",2,"01","11",1969,3,37000,2020,"A",2000,12,37500,2041,20,35,45,6,62.6,25,735.5]
["28411000100240407B","11000100240407B","284","00010","'BILOXI RIVER'","'I 10'","30265184","089004795",2,"01","11",1969,3,37000,2020,"A",2000,12,37500,2041,20,35,40,6,59.7,25,735.5]
["28411000100240425A","11000100240425A","284","00010","'STREAM'","'I 10'","30272050","088591157",2,"01","11",1969,6,74000,2020,"A",0,12,75000,2041,45,99,-1,"N",99.9,-1,6.1]
["28411000100240435A","11000100240435A","284","00010","'OLD SR 67'","'I 10'","30273864","088581347",2,"01","11",1970,3,37000,2020,"A",0,12,37500,2041,20,35,45,7,65.9,25,66.4]
["28411000100240435B","11000100240435B","284","00010","'OLD SR 67'","'I 10'","30273789","088581593",2,"01","11",1970,3,37000,2020,"A",0,12,37500,2041,20,35,45,7,65.9,25,66.4]
["28411000100240438A","11000100240438A","284","00010","'PARKER CREEK'","'I 10'","30273864","088575557",2,"01","11",1970,3,46000,2020,"A",0,10,46500,2041,25,35,99,8,59.7,40,85.3]
["28411000100240438B","11000100240438B","284","00010","'PARKER CREEK'","'I 10'","30273789","088575842",2,"01","11",1970,3,46000,2020,"A",0,10,46500,2041,25,35,99,8,63.8,35,85.3]
["28411000100240450A","11000100240450A","284","00010","'TCHOUTACABOUFFA RIVER'","'I 10'","30271090","088563004",2,"01","11",1969,3,46000,2020,"A",0,10,46500,2041,20,35,40,6,59,20,757.7]
["28411000100240450B","11000100240450B","284","00010","'TCHOUTACABOUFFA RIVER'","'I 10'","30272321","088565488",2,"01","11",1969,3,46000,2020,"A",0,10,46500,2041,25,35,40,6,59,20,757.7]
["28411000100240460A","11000100240460A","284","00010","'CEDAR LAKE ROAD'","'I 10'","30265816","088560207",2,"01","11",1970,3,46000,2020,"A",0,10,46500,2041,25,35,99,8,63.5,35,73.9]
["28411000100240460B","11000100240460B","284","00010","'CEDAR LAKE ROAD'","'I 10'","30265742","088560460",2,"01","11",1970,3,46000,2020,"A",0,10,46500,2041,20,35,50,7,63.5,30,73.9]
["28411000100300515A","11000100300515A","284","00010","'SR 609'","'I 10'","30271580","088503294",2,"01","11",1970,3,40000,2020,"A",2011,15,58500,2041,20,35,50,7,59.6,30,91.4]
["28411000100300515B","11000100300515B","284","00010","'SR 609'","'I 10'","30271457","088503603",2,"01","11",1970,3,40000,2020,"A",2011,15,58500,2041,20,35,45,7,59.6,30,91.4]
["28411000100300553A","11000100300553A","284","00010","'OLD FORT BAYOU ROAD'","'I 10'","30273090","088464653",2,"01","01",1970,2,34500,2020,"A",0,15,43500,2041,20,35,45,7,99.9,30,79.2]
["28411000100300553B","11000100300553B","284","00010","'OLD FORT BAYOU ROAD'","'I 10'","30273039","088465108",2,"01","01",1970,2,34500,2020,"A",0,15,43500,2041,20,35,45,7,99.9,30,79.2]
["28411000100300590A","11000100300590A","284","00010","'OLD FORT BAYOU'","'I 10'","30263506","088431645",2,"01","01",1970,3,34500,2020,"A",0,15,43500,2041,20,35,45,7,57.2,25,97.5]
["28411000100300590B","11000100300590B","284","00010","'OLD FORT BAYOU'","'I 10'","30263468","088431978",2,"01","01",1970,2,34500,2020,"A",0,15,43500,2041,20,35,99,8,59.8,35,97.5]
["28411000100300593A","11000100300593A","284","00010","'SR 57'","'I 10'","30262950","088430096",2,"01","11",1970,2,34500,2020,"A",0,15,50500,2041,20,35,99,8,60,35,100.6]
["28411000100300593B","11000100300593B","284","00010","'SR 57'","'I 10'","30262909","088430428",2,"01","01",1970,2,34500,2020,"A",0,15,43500,2041,25,35,50,7,59.8,35,100.6]
["28411000100300630A","11000100300630A","284","00010","'GAUTIER VANCLEAVE ROAD'","'I 10'","30260645","088392015",2,"01","11",1977,2,30000,2020,"A",0,16,44000,2041,25,35,50,7,64.1,30,92]
["28411000100300630B","11000100300630B","284","00010","'GAUTIER VANCLEAVE ROAD'","'I 10'","30260464","088392291",2,"01","01",1977,2,30000,2020,"A",0,16,38000,2041,25,35,50,7,64.1,30,92]
["28411000100300646A","11000100300646A","284","00010","'MARTIN BLUFF ROAD'","'I 10'","30261555","088375048",2,"01","01",1977,2,25500,2020,"A",0,25,32000,2041,25,35,99,8,59.7,35,65.2]
["28411000100300646B","11000100300646B","284","00010","'MARTIN BLUFF ROAD'","'I 10'","30261396","088375286",2,"01","11",1977,2,25500,2020,"A",0,24,37500,2041,25,35,50,8,59.7,35,65.2]
["28411000100300654A","11000100300654A","284","00010","'PASCAGOULA RIVER'","'I 10'","30261877","088330111",2,"01","01",1976,2,25500,2020,"A",0,25,32000,2041,20,35,40,6,52.5,20,6379.2]
["28411000100300654B","11000100300654B","284","00010","'PASCAGOULA RIVER'","'I 10'","30261527","088370004",2,"01","01",1976,2,25500,2020,"A",0,24,32000,2041,20,35,40,6,52.5,20,6379.2]
["28411000100300698A","11000100300698A","284","00010","'SR 613'","'I 10'","30262180","088323677",2,"01","11",1977,2,25500,2020,"A",0,25,37500,2041,20,35,45,7,73.8,30,95.1]
["28411000100300698B","11000100300698B","284","00010","'SR 613'","'I 10'","30262040","088324043",2,"01","01",1977,2,25500,2020,"A",0,24,32000,2041,20,35,45,7,73.8,30,95.1]
["28411000100300707A","11000100300707A","284","00010","'SR  63'","'I 10'","30263143","088314161",2,"01","01",1977,2,22500,2020,"A",0,25,28500,2041,20,35,45,7,76.8,30,110.3]
["28411000100300707B","11000100300707B","284","00010","'SR  63'","'I 10'","30262926","088314503",2,"01","11",1977,2,22500,2020,"A",0,25,33000,2041,20,35,35,6,76.8,20,110.3]
[{"$f":"CONCATENATE(C187, B187)","v":"28411000100300714A"},"11000100300714A","284","00010","'MISS EXPORT RR'","'I 10'","30264659","088310662",2,"01","01",1977,2,23000,2020,"A",0,21,29000,2041,20,35,45,7,66.1,25,96.9]
["28411000100300714B","11000100300714B","284","00010","'MISS EXPORT RR'","'I 10'","30264421","088310986",2,"01","01",1977,2,23000,2020,"A",0,22,29000,2041,20,35,99,8,66.1,35,96.9]
["284110001003007210","110001003007210","284","00010","'STREAM'","'I 10'","30270267","088302742",2,"01","01",1977,4,46000,2020,"A",0,22,58000,2041,30,99,-1,"N",99.9,-1,6.7]
["284110001003007390","110001003007390","284","00010","'STREAM'","'I 10'","30272402","088285029",2,"01","01",2000,4,46000,2020,"A",0,22,58000,2041,50,99,-1,"N",99.9,-1,7.8]
["28411000100300741A","11000100300741A","284","00010","'BLACK CREEK'","'I 10'","30272679","088282290",2,"01","01",1977,2,23000,2020,"A",0,21,29000,2041,25,35,50,7,62.9,30,317]
["28411000100300741B","11000100300741B","284","00010","'BLACK CREEK'","'I 10'","30272476","088283460",2,"01","01",1977,2,23000,2020,"A",0,22,29000,2041,25,35,99,8,62.9,40,317]
["28411000100300755A","11000100300755A","284","00010","'ESCATAWPA RIVER'","'I 10'","30273624","088263574",2,"01","01",1977,2,23000,2020,"A",0,21,29000,2041,25,35,35,6,75.5,15,929.6]
["28411000100300755B","11000100300755B","284","00010","'ESCATAWPA RIVER'","'I 10'","30273052","088270979",2,"01","01",1977,2,23000,2020,"A",0,22,29000,2041,20,35,45,6,58.9,25,929.6]
["28411000100300776A","11000100300776A","284","00010","'FRANKLIN CREEK ROAD'","'I 10'","30280038","088250789",2,"01","01",1977,2,23000,2020,"A",0,21,29000,2041,20,35,50,7,66.6,30,98.1]
["28411000100300776B","11000100300776B","284","00010","'FRANKLIN CREEK ROAD'","'I 10'","30275813","088251109",2,"01","01",1977,2,23000,2020,"A",0,22,29000,2041,20,35,45,7,66.6,30,98.1]
["28411000200250179A","11000200250179A","284","00020","'BIG BLACK RIVER RELIEF'","'I 20'","32211072","090373726",2,"01","01",1994,2,18000,2020,"A",0,36,21000,2041,20,35,25,5,59,5,67.7]
["28411000200250179B","11000200250179B","284","00020","'BIG BLACK RIVER RELIEF'","'I 20'","32211013","090374006",2,"01","01",1994,2,18000,2020,"A",0,36,21000,2041,15,30,45,7,59,30,67.7]
["28411000200250275B","11000200250275B","284","00020","'FLEETWOOD CREEK'","'I 20'","32214258","090282676",2,"01","01",1971,2,16000,2020,"A",0,35,18500,2041,15,30,99,8,58.5,35,45.7]
["28411000200250275C","11000200250275C","284","00020","'FLEETWOOD CREEK'","'I 20'","32214199","090282930",2,"01","01",2003,2,16000,2020,"A",0,35,18500,2041,20,35,50,8,61.9,35,48.8]
["28411000200250297A","11000200250297A","284","00020","'NORTHSIDE DRIVE'","'I 20'","32213159","090261534",2,"01","01",1971,2,17500,2020,"A",0,25,20000,2041,20,35,99,8,64,40,58.8]
["28411000200250297B","11000200250297B","284","00020","'NORTHSIDE DRIVE'","'I 20'","32213091","090261834",10,"01","01",1971,2,17500,2020,"A",0,25,20000,2041,15,25,99,8,62.6,40,58.8]
["28411000200250315B","11000200250315B","284","00020","'MERIDIAN SPEEDWAY RR'","'I 20'","32212137","090243306",2,"01","01",2016,2,17500,2020,"A",0,25,20000,2041,25,40,99,8,41.4,40,511.2]
["284110002002503160","110002002503160","284","00020","'KCS RR'","'I 20'","32211945","090241929",8,"01","01",1971,2,17500,2020,"A",0,25,20000,2041,20,35,50,7,51.3,30,184.4]
["284110002002503200","110002002503200","284","00020","'BAKERS CREEK'","'I 20'","32211675","090240838",2,"01","01",1966,2,35000,2020,"A",0,25,40000,2041,99,99,-1,"N",46,-1,15.8]
["28411000200250325A","11000200250325A","284","00020","'NORRELL ROAD'","'I 20'","32210908","090233841",2,"01","11",1971,2,17500,2020,"A",0,25,19500,2041,15,30,99,8,61.8,35,47.2]
["28411000200250325B","11000200250325B","284","00020","'NORRELL ROAD'","'I 20'","32210685","090234106",2,"01","11",1971,2,17500,2020,"A",0,25,19500,2041,15,30,99,8,61.4,35,47.2]
["28411000200250360A","11000200250360A","284","00020","'CLINTON RAYMOND ROAD'","'I 20'","32200316","090201528",2,"01","11",2008,2,18000,2020,"A",0,39,20000,2041,20,35,99,8,70.9,35,84.7]
["28411000200250360B","11000200250360B","284","00020","'RAYMOND CLINTON ROAD'","'I 20'","32200388","090201797",2,"01","11",2008,3,18000,2020,"A",0,39,20000,2041,20,35,99,8,70.9,35,84.7]
["28411000200250397A","11000200250397A","284","00020","'WIGGINS ROAD'","'I 20'","32180816","090165791",2,"01","11",1966,2,25000,2020,"A",0,19,27500,2041,15,30,50,8,61.9,35,58.8]
["28411000200250397B","11000200250397B","284","00020","'WIGGINS ROAD'","'I 20'","32180813","090165975",2,"01","11",1966,2,25000,2020,"A",0,19,27500,2041,15,30,99,8,61.9,40,58.8]
["28411000200250399A","11000200250399A","284","00020","'LYNCH ST  ABANDONED RR'","'I 20'","32180217","090164734",2,"01","11",1969,2,25000,2020,"A",0,19,27500,2041,10,25,99,8,50.7,40,98.5]
["28411000200250399B","11000200250399B","284","00020","'LYNCH ST  ABANDONED RR'","'I 20'","32180361","090165181",2,"01","11",1969,2,25000,2020,"A",0,19,27500,2041,10,25,99,8,50.7,40,98.5]
["28411000200250403A","11000200250403A","284","00020","'MCRAVEN ROAD'","'I 20'","32175218","090162981",2,"01","11",1969,2,25000,2020,"A",2005,19,27500,2041,15,30,25,5,99.9,10,77.4]
["28411000200250403B","11000200250403B","284","00020","'MCRAVEN ROAD'","'I 20'","32175356","090163409",2,"01","11",1969,2,25000,2020,"A",2005,19,27500,2041,15,30,25,5,99.9,10,77.4]
["28411000200250426A","11000200250426A","284","00020","'WEST HIGHLAND DRIVE'","'I 20'","32172122","090142388",2,"01","11",1968,3,40500,2020,"A",0,13,44500,2041,15,30,50,7,63.1,30,55.5]
["28411000200250426B","11000200250426B","284","00020","'WEST HIGHLAND DRIVE'","'I 20'","32171917","090142593",2,"01","11",1968,3,40500,2020,"A",0,13,44500,2041,15,30,50,7,59.7,30,55.5]
["28411000200250431A","11000200250431A","284","00020","'GIBRALTOR STREET'","'I 20'","32171886","090135513",2,"01","11",1969,4,40500,2020,"A",0,13,44500,2041,15,30,50,7,58.3,30,49.4]
["28411000200250431B","11000200250431B","284","00020","'GIBRALTOR STREET'","'I 20'","32171802","090135701",2,"01","11",1969,4,40500,2020,"A",0,13,44500,2041,20,35,99,8,58.3,35,49.4]
["28411000200250435A","11000200250435A","284","00020","'ELLIS AVENUE'","'I 20'","32171644","090133839",2,"01","11",1969,4,40500,2020,"A",0,13,44500,2041,20,35,50,8,65.1,35,70.7]
["28411000200250435B","11000200250435B","284","00020","'ELLIS AVENUE'","'I 20'","32171590","090134089",2,"01","11",1969,4,40500,2020,"A",0,13,44500,2041,20,35,99,8,65.1,40,70.7]
["28411000200250439A","11000200250439A","284","00020","'LYNCH CREEK'","'I 20'","32171141","090130700",2,"01","11",1968,3,44000,2020,"A",0,13,48500,2041,25,40,99,8,62.5,40,64.9]
["28411000200250439B","11000200250439B","284","00020","'LYNCH CREEK'","'I 20'","32171052","090130885",2,"01","11",1968,3,44000,2020,"A",0,13,48500,2041,25,40,99,8,62.5,40,64.9]
["28411000200250441A","11000200250441A","284","00020","'VALLEY ST/LYNCH CREEK'","'I 20'","32165763","090124880",2,"01","11",1969,4,44000,2020,"A",0,13,48500,2041,20,35,20,5,56.1,5,392]
["28411000200250441B","11000200250441B","284","00020","'VALLEY ST/ LYNCH CREEK'","'I 20'","32170748","090125556",2,"01","11",1969,3,44000,2020,"A",0,13,48500,2041,20,35,45,7,57.7,25,338.3]
["28411000200250446A","11000200250446A","284","00020","'TERRY ROAD'","'I 20'","32164645","090124326",2,"01","11",1966,4,35500,2020,"A",0,15,39000,2041,20,35,45,7,48.2,25,76.8]
["28411000200250446B","11000200250446B","284","00020","'TERRY ROAD'","'I 20'","32164736","090124577",2,"01","11",1966,2,35500,2020,"A",0,15,39000,2041,20,35,45,7,53,25,76.8]
["28411000200250449A","11000200250449A","284","00020","'I 55 TO TERRY ROAD'","'I 20'","32163573","090123203",2,"01","11",1966,4,19500,2020,"A",0,10,21500,2041,25,40,35,6,87.5,15,91.7]
["28411000200250450B","11000200250450B","284","00020","'I 55/I 20 W RAMPS&US 51'","'I 20'","32163473","090123614",2,"01","11",2021,3,35500,2020,"A",0,15,39000,2041,25,40,50,7,47.4,30,565.4]
["28411000200250452B","11000200250452B","284","00020","'CNIC RR'","'I 20'","32163444","090121418",2,"01","11",1966,4,57000,2020,"A",0,10,62500,2041,25,35,50,8,64.2,35,95.4]
["28411000200250452C","11000200250452C","284","00020","'CNIC RR'","'I 20'","32163027","090122062",2,"01","11",1966,4,57000,2020,"A",0,10,62500,2041,15,30,99,8,64.2,40,95.4]
["284110002002504560","110002002504560","284","00020","'US 51'","'I 20 WB LANE'","32163525","090115024",2,"01","11",2011,4,115000,2020,"A",0,10,127000,2041,25,35,99,8,38,40,201.8]
["284110002002504580","110002002504580","284","00020","'GALLATIN ST   LYNCH CK'","'I20W I55S'","32163441","090112922",2,"01","11",1966,3,57500,2020,"A",0,10,63500,2041,20,35,45,6,51.5,25,268.2]
["284110002002504590","110002002504590","284","00020","'GALLATIN ST   LYNCH CK'","'I 20E I55N'","32163246","090113682",2,"01","11",1966,4,57000,2020,"A",0,10,62500,2041,20,35,45,6,51.5,25,256]
["28411000200250462A","11000200250462A","284","00020","'CNIC RR    RAMP'","'I 20'","32163867","090110767",2,"01","11",1966,3,57500,2020,"A",0,10,63500,2041,20,35,99,8,51.7,35,177.4]
["28411000200250462B","11000200250462B","284","00020","'CNIC RR    RAMP'","'I 20'","32163638","090111504",2,"01","11",1966,4,57500,2020,"A",0,10,63500,2041,20,35,99,8,57.6,35,220.1]
["28411000200250464A","11000200250464A","284","00020","'PEARL RIVER'","'I 20'","32163605","090104199",2,"01","11",1965,4,53000,2020,"A",0,3,58500,2041,20,35,40,6,59.5,25,375.5]
["28411000200250464B","11000200250464B","284","00020","'PEARL RIVER'","'I 20'","32163587","090105777",2,"01","11",1965,4,53000,2020,"A",1998,3,58500,2041,20,35,25,5,54.4,10,399.9]
["28411000200381245A","11000200381245A","284","00020","'TALLAHATTA CREEK'","'I 20'","32204492","088530773",2,"01","01",1965,2,10500,2020,"A",2010,41,12000,2041,20,35,99,8,71.9,35,82.3]
["28411000200381245B","11000200381245B","284","00020","'TALLAHATTA CREEK'","'I 20'","32204326","088531074",2,"01","01",1965,2,10500,2020,"A",2010,41,12000,2041,20,35,50,8,71.9,35,82.3]
["28411000200381268A","11000200381268A","284","00020","'COW CREEK'","'I 20'","32205515","088505205",2,"01","01",1965,2,10500,2020,"A",2010,41,12000,2041,25,35,99,8,73.2,40,47.9]
["28411000200381268B","11000200381268B","284","00020","'COW CREEK'","'I 20'","32205406","088505416",2,"01","01",1965,2,10500,2020,"A",2010,41,12000,2041,25,35,99,8,73.2,40,47.9]
["28411000200381298A","11000200381298A","284","00020","'KCS RR'","'I 20'","32204738","088475898",2,"01","01",1965,3,10500,2020,"A",2014,41,12000,2041,25,35,99,8,61.9,40,55.5]
["28411000200381298B","11000200381298B","284","00020","'KCS RR'","'I 20'","32204768","088480099",2,"01","01",1965,2,10500,2020,"A",0,41,12000,2041,25,35,99,8,72.6,35,55.5]
["28411000200381315A","11000200381315A","284","00020","'BURWELL BRANCH'","'I 20'","32203884","088462496",2,"01","11",1965,2,13000,2020,"A",0,34,18000,2041,50,99,-1,"N",99.9,-1,14.9]
["28411000200381315B","11000200381315B","284","00020","'I 59 N RAMP TO I 20 W'","'I 20 EAST'","32203413","088462780",2,"01","11",1965,2,13000,2020,"A",0,34,18000,2041,15,30,25,5,99.9,5,169.8]
["28411000200381318B","11000200381318B","284","00020","'BURWELL BRANCH'","'I 20'","32203493","088461395",2,"01","11",1965,2,13000,2020,"A",0,34,18000,2041,99,99,-1,"N",70.2,-1,14.9]
["28411000200511005A","11000200511005A","284","00020","'KCS RR'","'I 20'","32194557","089174915",2,"01","01",1966,2,12000,2020,"A",0,33,14000,2041,15,30,99,8,64.3,35,55.8]
["28411000200511005B","11000200511005B","284","00020","'KCS RR'","'I 20'","32194392","089174862",2,"01","01",1966,2,12000,2020,"A",0,33,14000,2041,15,25,99,8,64.3,35,55.8]
["28411000200511012A","11000200511012A","284","00020","'US 80'","'I 20'","32201106","089172010",2,"01","01",1966,2,12000,2020,"A",0,33,14000,2041,15,25,50,8,63,35,55.8]
[{"$f":"CONCATENATE(C251, B251)","v":"28411000200511012B"},"11000200511012B","284","00020","'US 80'","'I 20'","32200934","089171964",2,"01","01",1966,2,12000,2020,"A",0,33,14000,2041,15,25,45,7,63,25,55.8]
["284110002005110280","110002005110280","284","00020","'STREAM'","'I 20'","32202420","089154802",2,"01","01",1966,4,19000,2020,"A",0,38,22000,2041,99,99,-1,"N",86.4,-1,10.7]
["284110002005110300","110002005110300","284","00020","'SLOUGH'","'I 20'","32202417","089153842",2,"01","01",1966,4,19000,2020,"A",0,38,22000,2041,99,99,-1,"N",99.9,-1,9.1]
["284110002005110310","110002005110310","284","00020","'STREAM'","'I 20'","32202414","089153149",2,"01","01",1966,4,19000,2020,"A",0,38,22000,2041,99,99,-1,"N",86.4,-1,10.7]
["28411000200511068A","11000200511068A","284","00020","'MORGAN FIELD ROAD'","'I 20'","32202035","089113871",2,"01","01",1966,2,9500,2020,"A",0,38,11000,2041,25,35,99,8,64.4,35,47.2]
["28411000200511068B","11000200511068B","284","00020","'MORGAN FIELD ROAD'","'I 20'","32201861","089114048",2,"01","01",1966,2,9500,2020,"A",0,38,11000,2041,15,30,99,8,64.4,35,47.2]
["28411000200511075A","11000200511075A","284","00020","'RICHARDSON MILL CREEK'","'I 20'","32201919","089105477",2,"01","01",1966,2,9500,2020,"A",0,38,11000,2041,99,99,-1,"N",99.9,-1,11.9]
["28411000200511075B","11000200511075B","284","00020","'RICHARDSON MILL CREEK'","'I 20'","32201685","089105381",2,"01","01",1966,2,9500,2020,"A",0,38,11000,2041,50,99,-1,"N",99.9,-1,11.9]
["284110002005110860","110002005110860","284","00020","'POTTERCHITTO CREEK'","'I 20'","32201660","089094731",2,"01","01",1966,4,19000,2020,"A",0,38,22000,2041,40,99,-1,"N",99.9,-1,14.9]
["28411000200511093A","11000200511093A","284","00020","'SR 15'","'I 20'","32202533","089081588",2,"01","01",1961,2,9500,2020,"A",0,38,11000,2041,20,35,50,7,76.6,30,49.4]
["28411000200511093B","11000200511093B","284","00020","'SR 15'","'I 20'","32202478","089081814",2,"01","01",1961,2,9500,2020,"A",0,38,11000,2041,20,35,40,6,69.6,20,49.4]
["28411000200511107A","11000200511107A","284","00020","'POTTERCHITTO CREEK'","'I 20'","32202757","089070877",2,"01","01",1961,2,11500,2020,"A",0,45,13500,2041,20,35,45,7,75.3,30,85.3]
["28411000200511107B","11000200511107B","284","00020","'POTTERCHITTO CREEK'","'I 20'","32202577","089071138",2,"01","01",1961,2,11500,2020,"A",0,46,13500,2041,20,35,45,7,75.3,30,85.3]
["28411000200511119A","11000200511119A","284","00020","'TURKEY CREEK'","'I 20'","32203770","089055883",2,"01","01",1961,2,11500,2020,"A",2013,45,13500,2041,15,30,99,8,71.9,35,85.3]
["28411000200511119B","11000200511119B","284","00020","'TURKEY CREEK'","'I 20'","32203461","089060157",2,"01","01",1961,2,11500,2020,"A",2013,46,13500,2041,15,30,99,8,71.9,35,85.3]
["28411000200511167A","11000200511167A","284","00020","'OAKAHATTA CREEK'","'I 20'","32203608","089010649",2,"01","01",1961,2,11500,2020,"A",2013,45,13500,2041,20,30,99,8,77.5,35,93.9]
["28411000200511167B","11000200511167B","284","00020","'OAKAHATTA CREEK'","'I 20'","32203522","089010974",2,"01","01",1961,2,11500,2020,"A",2013,45,13500,2041,20,30,99,8,77.5,35,93.9]
["28411000200511168A","11000200511168A","284","00020","'HICKORY LITTLE ROCK ROAD'","'I 20'","32203598","089005928",2,"01","01",1962,2,11500,2020,"A",2013,45,13500,2041,20,30,99,8,77.5,35,47.2]
["28411000200511168B","11000200511168B","284","00020","'HICKORY LITTLE ROCK ROAD'","'I 20'","32203512","089010108",2,"01","01",1962,2,11500,2020,"A",2013,45,13500,2041,20,30,50,7,66.5,30,47.2]
["28411000200511189A","11000200511189A","284","00020","'RELIEF'","'I 20'","32203417","088584985",2,"01","01",1962,2,11500,2020,"A",1999,45,13500,2041,25,35,50,8,65.1,35,109.7]
["28411000200511189B","11000200511189B","284","00020","'RELIEF'","'I 20'","32203281","088585405",2,"01","01",1962,2,11500,2020,"A",2013,45,13500,2041,20,35,99,8,71.9,40,109.7]
["28411000200511193A","11000200511193A","284","00020","'CHUNKY RIVER'","'I 20'","32203522","088582833",2,"01","01",1962,2,11500,2020,"A",2013,45,13500,2041,20,35,50,7,71.9,30,118.9]
["28411000200511193B","11000200511193B","284","00020","'CHUNKY RIVER'","'I 20'","32203354","088583274",2,"01","01",1962,2,11500,2020,"A",2013,45,13500,2041,20,35,50,7,71.9,30,118.9]
["28411000200511197A","11000200511197A","284","00020","'MT. PLEASANT CHURCH ROAD'","'I 20'","32203675","088580396",2,"01","01",1962,2,11500,2020,"A",2010,45,13500,2041,20,35,45,7,74.6,30,47.2]
["28411000200511197B","11000200511197B","284","00020","'MT. PLEASANT CHURCH ROAD'","'I 20'","32203520","088580564",2,"01","01",1962,2,11500,2020,"A",2010,45,13500,2041,20,35,99,8,74.6,35,47.2]
["28411000200511212A","11000200511212A","284","00020","'TONACANA CREEK'","'I 20'","32203412","088563156",2,"01","01",1962,2,11500,2020,"A",2010,45,13500,2041,20,35,45,7,77.5,30,47.2]
["28411000200511212B","11000200511212B","284","00020","'TONACANA CREEK'","'I 20'","32203188","088563367",2,"01","01",1962,2,11500,2020,"A",2010,45,13500,2041,20,35,99,8,77.5,35,47.2]
["28411000200610472A","11000200610472A","284","00020","'OLD US 49'","'I 20'","32163024","090100675",2,"01","11",1967,3,27000,2020,"A",1997,24,31000,2041,20,35,45,7,52.2,25,127.1]
["28411000200610472B","11000200610472B","284","00020","'OLD US 49'","'I 20'","32162844","090101203",2,"01","11",1967,3,21000,2020,"A",1997,18,24000,2041,20,35,99,8,50.2,35,116.4]
["28411000200610472C","11000200610472C","284","00020","'OLD US 49'","'I 20'","32163037","090101166",2,"01","11",1997,2,27000,2020,"A",0,24,31000,2041,25,35,50,7,53,35,127.1]
["28411000200610474A","11000200610474A","284","00020","'KCS RR/COUNTY ROAD'","'I 20'","32162816","090095329",2,"01","11",1967,2,27000,2020,"A",1997,24,31000,2041,15,30,99,8,49.7,40,128.6]
["28411000200610474B","11000200610474B","284","00020","'KCS RR/COUNTY ROAD'","'I 20'","32162687","090095764",2,"01","11",1967,2,15000,2020,"A",1997,18,17000,2041,15,30,50,7,49.7,30,128.6]
["28411000200610474C","11000200610474C","284","00020","'KCS RR/COUNTY ROAD'","'I 20'","32162817","090095784",2,"01","11",1997,2,27000,2020,"A",0,24,31000,2041,25,40,99,8,46.3,40,127.5]
["28411000200610478A","11000200610478A","284","00020","'US 49'","'I 20'","32162242","090092851",2,"01","11",1967,3,36000,2020,"A",1997,17,41500,2041,25,35,50,7,53.2,30,82.3]
["28411000200610478B","11000200610478B","284","00020","'US 49'","'I 20'","32162252","090093159",2,"01","11",1967,4,36000,2020,"A",1997,17,41500,2041,15,30,50,7,53.3,30,82.3]
["284110002006104820","110002006104820","284","00020","'CONWAY SLOUGH'","'I 20'","32161440","090090943",2,"01","11",1965,8,72000,2020,"A",0,17,83000,2041,99,99,-1,"N",99.9,-1,10.4]
["28411000200610494A","11000200610494A","284","00020","'SR 468'","'I 20'","32155891","090080218",2,"01","11",1967,3,36000,2020,"A",2012,17,41500,2041,20,35,99,8,52.2,35,67.7]
["28411000200610494B","11000200610494B","284","00020","'SR 468'","'I 20'","32155782","090080446",2,"01","11",1967,2,36000,2020,"A",2012,17,41500,2041,25,40,45,7,52.2,30,67.7]
["284110002006105490","110002006105490","284","00020","'CREEK'","'I 20'","32163728","090022187",2,"01","11",1963,4,71000,2020,"A",0,19,82000,2041,99,99,-1,"N",78.1,-1,6.3]
["28411000200610559A","11000200610559A","284","00020","'TERRAPIN SKIN CREEK'","'I 20'","32164949","090011762",2,"01","11",1966,2,22000,2020,"A",0,23,25500,2041,45,99,-1,"N",60.3,-1,13.7]
["28411000200610559B","11000200610559B","284","00020","'TERRAPIN SKIN CREEK'","'I 20'","32164782","090011920",2,"01","11",1966,2,22000,2020,"A",0,23,25500,2041,99,99,-1,"N",63,-1,13.7]
["28411000200610568A","11000200610568A","284","00020","'KCS RR/COUNTY ROAD'","'I 20'","32164212","090001891",2,"01","11",1967,2,22000,2020,"A",0,23,25500,2041,5,25,5,4,47.4,0,109.4]
["28411000200610568B","11000200610568B","284","00020","'KCS RR/COUNTY ROAD'","'I 20'","32164234","090002387",2,"01","11",1967,2,22000,2020,"A",0,23,25500,2041,15,30,50,7,47.5,35,112.2]
["28411000200610571A","11000200610571A","284","00020","'US 80'","'I 20'","32164440","090000426",2,"01","11",1967,2,22000,2020,"A",0,23,25500,2041,15,30,40,6,59,25,55.5]
["28411000200610571B","11000200610571B","284","00020","'US 80'","'I 20'","32164313","090000532",2,"01","11",1967,2,22000,2020,"A",0,23,25500,2041,25,35,50,7,59,30,55.5]
["28411000200610580A","11000200610580A","284","00020","'NORTH STREET'","'I 20'","32164496","089591176",2,"01","11",1967,2,16500,2020,"A",0,22,19000,2041,25,35,50,7,64.5,30,47.2]
["28411000200610580B","11000200610580B","284","00020","'NORTH STREET'","'I 20'","32164423","089591344",2,"01","11",1967,2,16500,2020,"A",0,22,19000,2041,25,35,99,8,64.5,35,47.2]
["28411000200610601A","11000200610601A","284","00020","'US 80'","'I 20'","32163527","089565463",2,"01","11",1966,2,16500,2020,"A",0,22,19000,2041,10,25,40,6,67.7,20,110.3]
["28411000200610601B","11000200610601B","284","00020","'US 80'","'I 20'","32163684","089565958",2,"01","11",1966,2,16500,2020,"A",0,22,19000,2041,10,25,99,8,67.7,35,110.3]
["28411000200610609A","11000200610609A","284","00020","'RICHLAND CREEK'","'I 20'","32161990","089561729",2,"01","11",1966,2,14000,2020,"A",0,34,16000,2041,50,99,-1,"N",99.9,-1,11.9]
["28411000200610609B","11000200610609B","284","00020","'RICHLAND CREEK'","'I 20'","32161784","089561783",2,"01","11",1966,2,14000,2020,"A",0,34,16000,2041,50,99,-1,"N",99.9,-1,11.9]
["284110002006106430","110002006106430","284","00020","'EUTACUTACHEE CREEK'","'I 20'","32164666","089525602",2,"01","01",1966,4,28000,2020,"A",0,34,31000,2041,35,99,-1,"N",99.9,-1,13.4]
["28411000200610652A","11000200610652A","284","00020","'CREEK'","'I 20'","32165778","089520255",2,"01","01",1966,2,14000,2020,"A",0,34,15500,2041,40,99,-1,"N",58.5,-1,10.4]
["28411000200610652B","11000200610652B","284","00020","'CREEK'","'I 20'","32165559","089520210",2,"01","01",1966,2,14000,2020,"A",0,34,15500,2041,99,99,-1,"N",58.5,-1,10.4]
["28411000200610654A","11000200610654A","284","00020","'SHILOH GULDE ROAD'","'I 20'","32170079","089514880",2,"01","01",1966,2,14000,2020,"A",0,34,15500,2041,20,35,99,8,75.7,35,47.2]
["28411000200610654B","11000200610654B","284","00020","'SHILOH GULDE ROAD'","'I 20'","32165809","089515068",2,"01","01",1966,2,14000,2020,"A",0,34,15500,2041,25,35,99,8,75.7,35,47.2]
["28411000200610659A","11000200610659A","284","00020","'CREEK'","'I 20'","32170691","089512081",2,"01","01",1966,2,14000,2020,"A",0,34,15500,2041,30,99,-1,"N",76.9,-1,11.9]
["28411000200610659B","11000200610659B","284","00020","'CREEK'","'I 20'","32170465","089512065",2,"01","01",1966,2,14000,2020,"A",0,34,15500,2041,99,99,-1,"N",76.9,-1,11.9]
["284110002006106740","110002006106740","284","00020","'CREEK'","'I 20'","32173120","089494837",2,"01","01",1966,4,28000,2020,"A",0,34,31000,2041,99,99,-1,"N",67.5,-1,10.7]
["28411000200610690A","11000200610690A","284","00020","'SR 43'","'I 20'","32174956","089481406",2,"01","01",1966,2,14000,2020,"A",0,34,15500,2041,25,35,50,7,72.6,30,53.9]
["28411000200610690B","11000200610690B","284","00020","'SR 43'","'I 20'","32174889","089481630",2,"01","01",1966,2,14000,2020,"A",0,34,15500,2041,20,35,25,5,72.6,10,53.9]
["284110002006107180","110002006107180","284","00020","'ASHLOG CREEK'","'I 20'","32172488","089451980",2,"01","01",1965,4,27000,2020,"A",0,35,30000,2041,99,99,-1,"N",61.2,-1,11.9]
["28411000200610723A","11000200610723A","284","00020","'NOBLIN BRIDGE ROAD'","'I 20'","32173259","089444866",2,"01","01",1965,2,13500,2020,"A",0,35,15000,2041,20,35,99,8,64.7,40,47.2]
["28411000200610723B","11000200610723B","284","00020","'NOBLIN BRIDGE ROAD'","'I 20'","32173132","089445023",2,"01","01",1965,2,13500,2020,"A",0,35,15000,2041,20,35,99,8,64.7,35,47.2]
[{"$f":"CONCATENATE(C315, B315)","v":"28411000200620745A"},"11000200620745A","284","00020","'LINE CREEK'","'I 20'","32181040","089424771",2,"01","01",1966,2,13500,2020,"A",0,35,21000,2041,45,99,-1,"N",99.9,-1,9.8]
["28411000200620745B","11000200620745B","284","00020","'LINE CREEK'","'I 20'","32180919","089424584",2,"01","01",1966,2,13500,2020,"A",0,35,21000,2041,45,99,-1,"N",99.9,-1,9.8]
["28411000200620748A","11000200620748A","284","00020","'LINE CREEK ROAD'","'I 20'","32181410","089421921",2,"01","01",1966,2,13500,2020,"A",0,35,21000,2041,15,30,99,8,74.3,35,64.9]
["28411000200620748B","11000200620748B","284","00020","'LINE CREEK ROAD'","'I 20'","32181203","089422359",2,"01","01",1966,2,13500,2020,"A",0,35,21000,2041,15,30,99,8,74.3,35,64.9]
["28411000200620787A","11000200620787A","284","00020","'CREEK'","'I 20'","32184775","089382480",2,"01","01",1966,2,12000,2020,"A",0,38,18500,2041,99,99,-1,"N",99.9,-1,7.9]
["28411000200620787B","11000200620787B","284","00020","'CREEK'","'I 20'","32184654","089382433",2,"01","01",1966,2,12000,2020,"A",0,38,18500,2041,99,99,-1,"N",99.9,-1,7.9]
["28411000200620789A","11000200620789A","284","00020","'STAGE ROAD'","'I 20'","32184728","089380923",2,"01","01",1966,2,12000,2020,"A",0,38,18500,2041,15,25,50,7,64.4,30,47.2]
["28411000200620789B","11000200620789B","284","00020","'STAGE ROAD'","'I 20'","32184642","089381106",2,"01","01",1966,2,12000,2020,"A",0,38,18500,2041,25,35,99,8,64.4,40,47.2]
["28411000200620795A","11000200620795A","284","00020","'CREEK'","'I 20'","32184793","089373732",2,"01","01",1966,2,12000,2020,"A",0,38,18500,2041,99,99,-1,"N",83.7,-1,8.2]
["28411000200620795B","11000200620795B","284","00020","'CREEK'","'I 20'","32184640","089373702",2,"01","01",1966,2,12000,2020,"A",0,38,18500,2041,99,99,-1,"N",83.7,-1,8.2]
["28411000200620798A","11000200620798A","284","00020","'STRONG RIVER'","'I 20'","32185115","089371817",2,"01","01",1966,2,12000,2020,"A",0,38,18500,2041,20,35,99,8,59.8,35,61]
["28411000200620798B","11000200620798B","284","00020","'STRONG RIVER'","'I 20'","32184939","089372064",2,"01","01",1966,2,12000,2020,"A",0,38,18500,2041,20,30,99,8,59.7,35,61]
["284110002006208800","110002006208800","284","00020","'TALLA BOGUE CREEK'","'I 20'","32201199","089291483",2,"01","01",1970,6,25000,2020,"A",0,38,38000,2041,45,99,-1,"N",81,-1,7]
["28411000200620975A","11000200620975A","284","00020","'CREEK'","'I 20'","32192613","089193107",2,"01","01",1966,2,12000,2020,"A",0,33,18500,2041,99,99,-1,"N",64.8,-1,7.9]
["28411000200620975B","11000200620975B","284","00020","'CREEK'","'I 20'","32192493","089193038",2,"01","01",1966,2,12000,2020,"A",0,33,18500,2041,35,99,-1,"N",67.5,-1,7.9]
["284110002007500010","110002007500010","284","00020","'MISSISSIPPI RIVER'","'I 20'","32191740","090560051",159,"01","11",1973,4,22000,2020,"A",0,32,24000,2041,15,30,30,5,28.4,10,3368.7]
["28411000200750013B","11000200750013B","284","00020","'IOWA A KCSRR STOUT BAYOU'","'I 20'","32183667","090534180",2,"01","11",1971,2,15500,2020,"A",0,30,17000,2041,10,25,20,4,35.5,0,246.3]
["28411000200750013C","11000200750013C","284","00020","'IOWA A KCSRR STOUT BAYOU'","'I 20'","32183516","090535122",2,"01","11",1971,3,15500,2020,"A",0,30,17000,2041,10,25,20,4,42.1,0,238.7]
["284110002007500150","110002007500150","284","00020","'US 61N TO I20W RAMP'","'I 20'","32184169","090532441",2,"01","11",1971,2,31000,2020,"A",0,30,34000,2041,10,25,40,6,55,20,125.6]
["284110002007500170","110002007500170","284","00020","'I 20 W TO US 61S RAMP'","'I 20'","32184667","090531515",2,"01","11",1971,2,31000,2020,"A",0,30,34000,2041,15,30,50,7,60,30,157.6]
["28411000200750045A","11000200750045A","284","00020","'OLD HWY 27  KCS RR'","'I 20'","32202493","090505220",2,"01","11",1955,2,23000,2020,"A",0,23,25000,2041,10,25,25,5,47.3,10,71.6]
["28411000200750045B","11000200750045B","284","00020","'OLD HWY 27  KCS RR'","'I 20'","32202302","090505341",2,"01","11",1971,2,23000,2020,"A",0,23,25000,2041,15,30,50,7,50.2,30,74.7]
["28411000200750048A","11000200750048A","284","00020","'SR 822 EB'","'I 20'","32203432","090503841",2,"01","11",1955,2,23000,2020,"A",0,23,25000,2041,15,30,40,6,58.1,20,61.6]
["28411000200750048B","11000200750048B","284","00020","'SR 822 EB'","'I 20'","32203290","090503873",2,"01","11",1960,2,23000,2020,"A",0,23,25000,2041,15,30,25,5,58.1,10,61.6]
["28411000200750049A","11000200750049A","284","00020","'SR 822 WB'","'I 20'","32203729","090503399",2,"01","11",1960,3,23000,2020,"A",0,23,25000,2041,15,30,25,5,52.5,10,59.7]
["28411000200750049B","11000200750049B","284","00020","'SR 822 WB'","'I 20'","32203614","090503390",2,"01","11",1960,2,23000,2020,"A",0,23,25000,2041,15,30,25,5,47.6,5,59.7]
["284110002007500950","110002007500950","284","00020","'DITCH'","'I 20'","32211179","090460088",2,"01","01",1960,4,35000,2020,"A",0,28,40000,2041,40,99,-1,"N",99.9,-1,8.2]
["28411000200750120A","11000200750120A","284","00020","'CLEAR CREEK'","'I 20'","32212752","090432315",2,"01","01",1992,2,15000,2020,"A",0,34,17500,2041,15,30,45,7,58,25,207.9]
["28411000200750120B","11000200750120B","284","00020","'CLEAR CREEK'","'I 20'","32212486","090433044",2,"01","01",1992,2,15000,2020,"A",0,35,17500,2041,15,30,45,7,58,25,207.9]
["28411000200750173A","11000200750173A","284","00020","'BIG BLACK RELIEF'","'I 20'","32211368","090381396",2,"01","01",1992,2,18000,2020,"A",0,36,21000,2041,20,30,20,5,37.4,5,134.7]
["28411000200750173B","11000200750173B","284","00020","'BIG BLACK RELIEF'","'I 20'","32211330","090381939",2,"01","01",1992,2,18000,2020,"A",0,36,21000,2041,15,25,20,5,59,5,134.7]
["28411000200750177A","11000200750177A","284","00020","'BIG BLACK RIVER'","'I 20'","32211130","090374484",2,"01","01",1992,2,18000,2020,"A",0,36,21000,2041,10,25,10,4,59.9,0,195.7]
["28411000200750177B","11000200750177B","284","00020","'BIG BLACK RIVER'","'I 20'","32211104","090375237",2,"01","01",1992,2,18000,2020,"A",0,36,21000,2041,15,25,20,5,59.9,5,195.7]
["28411000550081696A","11000550081696A","284","00055","'STREAM'","'I 55'","33170059","089471833",2,"01","01",1971,2,7500,2020,"A",0,26,8500,2041,99,99,-1,"N",80,-1,7.9]
["28411000550081696B","11000550081696B","284","00055","'STREAM'","'I 55'","33170006","089471603",2,"01","01",1971,2,7500,2020,"A",0,31,8500,2041,50,99,-1,"N",84.5,-1,7.9]
["28411000550081699A","11000550081699A","284","00055","'SLOUGH'","'I 55'","33171823","089471332",2,"01","01",1971,2,7500,2020,"A",0,26,8500,2041,20,35,50,7,58.1,30,97.5]
["28411000550081699B","11000550081699B","284","00055","'SLOUGH'","'I 55'","33171501","089471290",2,"01","01",1971,2,7500,2020,"A",0,31,8500,2041,20,35,50,7,58.1,30,97.5]
["28411000550081701A","11000550081701A","284","00055","'PEACHAHALA CREEK'","'I 55'","33172670","089471155",2,"01","01",1971,2,7500,2020,"A",0,26,8500,2041,20,35,99,8,58.1,40,85.3]
["28411000550081701B","11000550081701B","284","00055","'PEACHAHALA CREEK'","'I 55'","33172382","089471107",2,"01","01",1971,2,7500,2020,"A",0,31,8500,2041,20,35,99,8,58.1,40,85.3]
["28411000550081708A","11000550081708A","284","00055","'COUNTY ROAD 87'","'I 55'","33180070","089470446",2,"01","01",1971,2,7500,2020,"A",0,26,8500,2041,15,30,99,8,64.8,35,55.5]
["28411000550081708B","11000550081708B","284","00055","'COUNTY ROAD 87'","'I 55'","33175896","089470374",2,"01","01",1971,2,7500,2020,"A",0,31,8500,2041,20,35,45,7,64.8,25,55.5]
["284110005500817090","110005500817090","284","00055","'STREAM'","'I 55'","33180436","089470261",2,"01","01",1971,4,15000,2020,"A",0,31,17000,2041,45,99,-1,"N",99.9,-1,9.1]
["28411000550081734A","11000550081734A","284","00055","'SR 35'","'I 55'","33201093","089463071",2,"01","01",1964,2,7500,2020,"A",0,26,8500,2041,20,35,45,7,66.2,25,47.2]
["28411000550081734B","11000550081734B","284","00055","'SR 35'","'I 55'","33200945","089462987",2,"01","01",1964,2,7500,2020,"A",0,31,8500,2041,20,35,50,7,75.7,35,47.2]
["28411000550081749A","11000550081749A","284","00055","'HURRICANE CREEK'","'I 55'","33212453","089462211",2,"01","01",1964,2,6500,2020,"A",0,39,7500,2041,40,99,-1,"N",63.8,-1,22.3]
["28411000550081749B","11000550081749B","284","00055","'HURRICANE CREEK'","'I 55'","33212277","089462000",2,"01","01",1964,2,6500,2020,"A",0,31,7500,2041,40,99,-1,"N",60.2,-1,22.3]
["28411000550081760A","11000550081760A","284","00055","'COUNTY ROAD 22'","'I 55'","33222190","089461808",2,"01","01",1964,2,6500,2020,"A",0,39,7500,2041,20,30,50,7,75.7,30,46.6]
["28411000550081760B","11000550081760B","284","00055","'COUNTY ROAD 22'","'I 55'","33222037","089461635",2,"01","01",1964,2,6500,2020,"A",0,31,7500,2041,20,30,50,7,75.7,30,46.6]
["28411000550081775A","11000550081775A","284","00055","'HAYES CREEK TRIB'","'I 55'","33233877","089461105",2,"01","01",1964,2,6500,2020,"A",0,39,7500,2041,15,30,35,6,73.3,15,73.2]
["28411000550081775B","11000550081775B","284","00055","'HAYES CREEK TRIB'","'I 55'","33233639","089461026",2,"01","01",1964,2,6500,2020,"A",0,31,7500,2041,15,30,35,6,73.3,15,73.2]
["284110005500819420","110005500819420","284","00055","'STREAM'","'I 55'","33374151","089472340",2,"01","01",1963,4,15000,2020,"A",0,31,17000,2041,45,99,-1,"N",99.9,-1,8.5]
["284110005500819430","110005500819430","284","00055","'SYKES CREEK'","'I 55'","33374662","089472616",2,"01","01",1963,4,15000,2020,"A",0,31,17000,2041,45,99,-1,"N",99.9,-1,10.7]
["28411000550150492A","11000550150492A","284","00055","'DYE BRANCH'","'I 55'","31423502","090265655",2,"01","01",1966,2,10500,2020,"A",0,26,12000,2041,15,30,45,7,41,30,48.8]
["28411000550150492B","11000550150492B","284","00055","'DYE BRANCH'","'I 55'","31423316","090265430",2,"01","01",1966,2,10500,2020,"A",0,26,12000,2041,15,30,45,7,41,25,48.8]
["28411000550150527A","11000550150527A","284","00055","'KINGS CREEK'","'I 55'","31453322","090261410",2,"01","01",1966,2,11000,2020,"A",0,40,12500,2041,15,25,45,7,41,25,48.8]
["28411000550150527B","11000550150527B","284","00055","'KINGS CREEK'","'I 55'","31453179","090261182",2,"01","01",1966,2,11000,2020,"A",0,40,12500,2041,15,25,45,7,41,25,48.8]
["28411000550150540A","11000550150540A","284","00055","'CLINE ROAD'","'I 55'","31463903","090255771",2,"01","01",1966,2,11000,2020,"A",0,40,12500,2041,15,25,50,7,74.3,35,64.9]
["28411000550150540B","11000550150540B","284","00055","'CLINE ROAD'","'I 55'","31463870","090255515",2,"01","01",1966,2,11000,2020,"A",0,40,12500,2041,10,25,50,7,74.3,30,64.9]
["28411000550150547A","11000550150547A","284","00055","'TYSON ROAD'","'I 55'","31471831","090254791",2,"01","01",1966,2,11000,2020,"A",0,40,12500,2041,15,30,50,7,64.5,30,47.2]
["28411000550150547B","11000550150547B","284","00055","'TYSON ROAD'","'I 55'","31471683","090254565",2,"01","01",1966,2,11000,2020,"A",0,40,12500,2041,20,35,50,7,64.5,30,47.2]
["28411000550150607A","11000550150607A","284","00055","'SR 28'","'I 55'","31522607","090244064",2,"01","01",1963,2,12000,2020,"A",0,39,14000,2041,15,30,30,5,62.4,15,81.1]
["28411000550150607B","11000550150607B","284","00055","'SR 28'","'I 55'","31522365","090243993",2,"01","01",1963,2,12000,2020,"A",0,39,14000,2041,15,30,30,5,62.4,15,81.1]
["28411000550150644A","11000550150644A","284","00055","'GALLMAN ROAD'","'I 55'","31553404","090240877",2,"01","01",1963,2,14000,2020,"A",0,36,16000,2041,15,30,50,7,76.6,30,31.1]
["28411000550150644B","11000550150644B","284","00055","'GALLMAN ROAD'","'I 55'","31553252","090240639",2,"01","01",1963,2,14000,2020,"A",0,36,16000,2041,15,30,45,7,76.6,30,49.4]
[{"$f":"CONCATENATE(C379, B379)","v":"28411000550150650A"},"11000550150650A","284","00055","'CLEAR CREEK ROAD'","'I 55'","31560501","090235344",2,"01","01",1963,2,14000,2020,"A",0,36,16000,2041,10,25,35,6,75.7,20,47.2]
["28411000550150650B","11000550150650B","284","00055","'CLEAR CREEK ROAD'","'I 55'","31560203","090235179",2,"01","01",1963,2,14000,2020,"A",0,36,16000,2041,10,25,45,7,75.7,30,47.2]
["28411000550150703A","11000550150703A","284","00055","'SPRING BRANCH'","'I 55'","32002476","090215880",2,"01","11",1960,2,12000,2020,"A",0,29,13000,2041,35,99,-1,"N",99.9,-1,7.6]
["28411000550150703B","11000550150703B","284","00055","'SPRING BRANCH'","'I 55'","32002359","090215646",2,"01","11",1960,2,12000,2020,"A",0,29,13000,2041,45,99,-1,"N",99.9,-1,7.6]
["28411000550150709A","11000550150709A","284","00055","'SR 27'","'I 55'","32005490","090214267",2,"01","11",1960,2,12000,2020,"A",0,29,13000,2041,20,30,45,7,99.9,25,76.8]
["28411000550150709B","11000550150709B","284","00055","'SR 27'","'I 55'","32005227","090214298",2,"01","11",1960,2,12000,2020,"A",0,29,13000,2041,20,35,45,6,75.6,25,76.8]
["28411000550150732A","11000550150732A","284","00055","'HENRY  ROAD'","'I 55'","32023996","090203605",2,"01","01",1960,2,15000,2020,"A",0,27,17500,2041,15,30,45,6,75.7,25,47.2]
["28411000550150732B","11000550150732B","284","00055","'HENRY  ROAD'","'I 55'","32023752","090203438",2,"01","01",1960,2,15000,2020,"A",0,26,17500,2041,20,35,50,7,75.7,30,47.2]
["28411000550172769A","11000550172769A","284","00055","'SLOCUM ROAD'","'I 55'","34464909","089575692",2,"01","01",1959,2,18500,2020,"A",2020,15,44500,2041,15,25,30,7,42.4,20,49.4]
["28411000550172769B","11000550172769B","284","00055","'SLOCUM ROAD'","'I 55'","34464739","089575565",2,"01","01",1959,2,18500,2020,"A",2020,15,44500,2041,15,25,30,7,42.4,20,49.4]
["28411000550172801A","11000550172801A","284","00055","'SR 304'","'I 55'","34492676","089583507",2,"01","11",1959,2,18500,2020,"A",0,15,21000,2041,10,20,15,5,42.4,5,49.4]
["28411000550172801B","11000550172801B","284","00055","'SR 304'","'I 55'","34492524","089583344",2,"01","11",1959,2,18500,2020,"A",0,15,21000,2041,15,20,25,6,42.4,15,49.4]
["28411000550172812A","11000550172812A","284","00055","'MT PLEASANT ROAD'","'I 55'","34502198","089585765",2,"01","11",1959,2,25000,2020,"A",0,19,28500,2041,10,20,15,5,42.4,5,49.4]
["28411000550172812B","11000550172812B","284","00055","'MT PLEASANT ROAD'","'I 55'","34502122","089585633",2,"01","11",1959,2,25000,2020,"A",0,18,28500,2041,15,20,25,6,42.4,15,49.4]
["28411000550172835A","11000550172835A","284","00055","'HURRICANE CREEK'","'I 55'","34521694","089592894",2,"01","11",2006,3,26000,2020,"A",0,15,29500,2041,15,25,30,7,59.4,20,75.7]
["28411000550172835B","11000550172835B","284","00055","'HURRICANE CREEK'","'I 55'","34521413","089592794",2,"01","11",2006,2,26000,2020,"A",0,15,29500,2041,15,25,30,7,58.2,20,75.7]
["28411000550172844A","11000550172844A","284","00055","'NESBIT ROAD'","'I 55'","34530065","089592886",2,"01","11",1959,2,26000,2020,"A",0,15,29500,2041,15,20,15,5,42.4,5,49.4]
["28411000550172844B","11000550172844B","284","00055","'NESBIT ROAD'","'I 55'","34525889","089592785",2,"01","11",1959,2,26000,2020,"A",0,15,29500,2041,15,20,25,6,42.4,15,49.4]
["28411000550172859A","11000550172859A","284","00055","'STAR LANDING ROAD'","'I 55'","34541644","089592878",2,"01","11",1959,2,27500,2020,"A",0,16,31500,2041,10,20,20,5,42.4,10,49.4]
["28411000550172859B","11000550172859B","284","00055","'STAR LANDING ROAD'","'I 55'","34541484","089592778",2,"01","11",1959,2,27500,2020,"A",0,16,31500,2041,10,20,20,5,42.4,10,49.4]
["28411000550172879A","11000550172879A","284","00055","'CHURCH ROAD'","'I 55'","34560205","089594073",2,"01","11",1996,2,27500,2020,"A",0,16,31500,2041,15,25,35,7,74.1,20,79.9]
["28411000550172879B","11000550172879B","284","00055","'CHURCH ROAD'","'I 55'","34555954","089593931",2,"01","11",1996,2,27500,2020,"A",0,16,31500,2041,15,25,35,8,74.1,20,79.9]
["28411000550172893A","11000550172893A","284","00055","'HORN LAKE CREEK'","'I 55'","34571410","089595268",2,"01","11",1958,2,34000,2020,"A",0,19,39000,2041,10,20,20,5,42.4,10,86]
["28411000550172893B","11000550172893B","284","00055","'HORN LAKE CREEK'","'I 55'","34571072","089595110",2,"01","11",1958,2,34000,2020,"A",0,19,39000,2041,10,20,20,5,42.4,10,86]
["284110005501729080","110005501729080","284","00055","'ROCKY CREEK'","'I 55'","34582397","090000316",19,"01","11",1958,10,85000,2020,"A",0,13,97000,2041,30,50,-1,"N",99.9,-1,15.8]
["28411000550172911A","11000550172911A","284","00055","'RASCOE ROAD'","'I 55'","34583944","090000636",2,"01","11",2007,5,42500,2020,"A",0,13,48500,2041,15,25,35,8,57.8,25,61.1]
["28411000550172911B","11000550172911B","284","00055","'RASCOE ROAD'","'I 55'","34583764","090000505",2,"01","11",2007,5,42500,2020,"A",0,13,48500,2041,15,25,35,8,57.8,25,61.1]
["284110005501729210","110005501729210","284","00055","'STATE LINE ROAD'","'I 55'","34592912","090000782",2,"01","11",2007,8,74000,2020,"A",0,10,85000,2041,15,25,35,8,99.9,25,99.9]
["284110005502220140","110005502220140","284","00055","'PERRY CREEK'","'I 55'","33432797","089495002",2,"01","11",1965,4,13000,2020,"A",0,32,15000,2041,45,99,-1,"N",84.6,-1,20.4]
["284110005502220150","110005502220150","284","00055","'STREAM'","'I 55'","33433542","089495208",2,"01","11",1965,4,13000,2020,"A",0,32,15000,2041,45,99,-1,"N",99.9,-1,14.3]
["28411000550222016A","11000550222016A","284","00055","'CARROLLTON ROAD'","'I 55'","33433988","089495442",2,"01","11",1964,2,6500,2020,"A",1991,33,7500,2041,20,35,45,7,75.6,25,65.5]
["28411000550222016B","11000550222016B","284","00055","'CARROLLTON ROAD'","'I 55'","33433898","089495308",2,"01","11",1964,2,6500,2020,"A",1991,32,7500,2041,25,35,50,7,75.6,35,65.8]
["28411000550222067A","11000550222067A","284","00055","'YALOBUSHA RIVER'","'I 55'","33475889","089502563",2,"01","11",1965,2,9500,2020,"A",0,30,11000,2041,20,35,50,7,51.4,30,115.8]
["28411000550222067B","11000550222067B","284","00055","'YALOBUSHA RIVER'","'I 55'","33475463","089502194",2,"01","11",1965,2,9500,2020,"A",0,31,11000,2041,20,35,25,5,51.4,5,115.8]
["28411000550222071A","11000550222071A","284","00055","'YALOBUSHA RIVER RELIEF'","'I 55'","33481924","089502567",2,"01","11",1965,2,9500,2020,"A",0,30,11000,2041,20,35,50,7,75.3,30,73.2]
["28411000550222071B","11000550222071B","284","00055","'YALOBUSHA RIVER RELIEF'","'I 55'","33481557","089502107",2,"01","11",1965,2,9500,2020,"A",0,31,11000,2041,25,35,50,7,75.3,30,73.2]
["284110005502220790","110005502220790","284","00055","'MARTINS CREEK'","'I 55'","33485767","089502119",2,"01","11",1965,6,19000,2020,"A",0,31,22000,2041,50,99,-1,"N",52,-1,13.1]
["28411000550222084A","11000550222084A","284","00055","'US 51'","'I 55'","33492560","089502105",2,"01","11",1965,2,9000,2020,"A",0,25,10500,2041,20,35,20,5,71,5,56.4]
["28411000550222084B","11000550222084B","284","00055","'US 51'","'I 55'","33492300","089502011",2,"01","11",1965,2,9000,2020,"A",0,25,10500,2041,20,30,35,6,71,20,56.4]
["28411000550222112A","11000550222112A","284","00055","'SR 7'","'I 55'","33514596","089503236",2,"01","01",1960,2,9000,2020,"A",0,25,10500,2041,20,30,45,7,75.7,30,47.2]
["28411000550222112B","11000550222112B","284","00055","'SR 7'","'I 55'","33514500","089503099",2,"01","01",1960,2,9000,2020,"A",0,25,10500,2041,20,30,45,7,75.7,30,47.2]
["284110005502507710","110005502507710","284","00055","'VAUGHN CREEK'","'I 55'","32052689","090182842",2,"01","01",1956,8,30000,2020,"A",0,26,35000,2041,99,99,-1,"N",36,-1,15.8]
["28411000550250784B","11000550250784B","284","00055","'HARRIS CREEK'","'I 55'","32063220","090175583",2,"01","11",1996,2,16500,2020,"A",0,19,18000,2041,20,35,99,8,56.6,40,81.4]
["28411000550250784C","11000550250784C","284","00055","'HARRIS CREEK'","'I 55'","32062987","090175630",2,"01","11",1996,2,16500,2020,"A",0,19,18000,2041,20,35,99,8,56.6,40,81.4]
["28411000550250788B","11000550250788B","284","00055","'RHODES CREEK'","'I 55'","32065385","090174479",2,"01","11",1996,2,16500,2020,"A",0,19,18000,2041,25,40,99,8,54.6,40,73.8]
["28411000550250788C","11000550250788C","284","00055","'RHODES CREEK'","'I 55'","32065143","090174530",2,"01","11",1996,2,16500,2020,"A",0,19,18000,2041,20,35,99,8,54.6,35,73.8]
["28411000550250825B","11000550250825B","284","00055","'BIG CREEK'","'I 55'","32095171","090161142",2,"01","11",1992,2,17000,2020,"A",0,20,18500,2041,25,35,99,8,59.3,35,107.3]
["28411000550250825C","11000550250825C","284","00055","'BIG CREEK'","'I 55'","32094838","090161284",2,"01","11",1992,2,17000,2020,"A",0,20,18500,2041,20,35,99,8,59.3,35,107.3]
["28411000550250856B","11000550250856B","284","00055","'TRAHON CREEK'","'I 55'","32120812","090144152",2,"01","11",1956,6,50000,2020,"A",2016,15,55000,2041,99,99,-1,"N",57,-1,14]
["28411000550250884B","11000550250884B","284","00055","'CANEY CREEK'","'I 55'","32140596","090130754",2,"01","11",1992,10,55000,2020,"A",0,14,61000,2041,50,99,-1,"N",59.6,-1,18.9]
["284110005502508990","110005502508990","284","00055","'HARDY CREEK'","'I 55'","32152088","090123891",2,"01","11",1956,11,69000,2020,"A",1959,11,76000,2041,30,99,-1,"N",99.9,-1,9.1]
["284110005502509070","110005502509070","284","00055","'MCDOWELL ROAD'","'I 55'","32160481","090123633",2,"01","11",1969,7,48000,2020,"A",0,12,53000,2041,15,30,45,7,60.5,30,67.1]
["284110005502509090","110005502509090","284","00055","'THREE MILE CREEK'","'I 55'","32161341","090123678",2,"01","11",1956,11,114000,2020,"A",1969,10,125000,2041,50,99,-1,"N",99.9,-1,10.4]
["28411000550250943A","11000550250943A","284","00055","'PEARL RIVER CHANNEL'","'I 55'","32173529","090100450",2,"01","11",1967,4,55000,2020,"A",1997,3,60500,2041,15,30,99,8,49.6,40,314.6]
["28411000550250943B","11000550250943B","284","00055","'PEARL RIVER CHANNEL'","'I 55'","32172523","090100262",2,"01","11",1967,5,55000,2020,"A",1998,3,60500,2041,20,35,45,7,45,25,314.6]
["28411000550250948A","11000550250948A","284","00055","'PEARL PASGAGOULA ST'","'I 55'","32175481","090100286",2,"01","11",1967,4,55000,2020,"A",0,3,60500,2041,20,35,99,8,58.4,35,121.3]
["28411000550250948B","11000550250948B","284","00055","'PEARL PASGAGOULA ST'","'I 55'","32175075","090100231",2,"01","11",1967,4,55000,2020,"A",0,3,60500,2041,15,30,99,8,58.4,35,121.3]
["28411000550250951A","11000550250951A","284","00055","'HIGH STREET'","'I 55'","32181175","090095932",2,"01","11",1967,3,48500,2020,"A",0,12,53500,2041,25,35,99,8,64.9,35,87.5]
["28411000550250951B","11000550250951B","284","00055","'HIGH STREET'","'I 55'","32180885","090095899",2,"01","11",1967,4,48500,2020,"A",0,12,53500,2041,25,35,99,8,58.4,35,87.5]
["28411000550250963A","11000550250963A","284","00055","'LAUREL ST ABANDONED RR'","'I 55'","32190804","090093225",2,"01","11",1966,3,59500,2020,"A",0,6,65500,2041,20,30,99,8,65.2,35,156.7]
["28411000550250963B","11000550250963B","284","00055","'LAUREL ST ABANDONED RR'","'I 55'","32190372","090092993",2,"01","11",1966,3,59500,2020,"A",0,6,65500,2041,20,30,99,8,65.2,35,266.7]
["284110005502509690","110005502509690","284","00055","'I 55 RAMP TO WW DRIVE'","'I 55 SOUTH'","32193624","090094106",2,"01","11",1966,3,102000,2020,"A",0,7,112000,2041,25,35,50,7,92.7,30,186.8]
["284110005502509760","110005502509760","284","00055","'EUBANKS CREEK'","'I 55'","32201102","090094299",2,"01","11",1966,8,102000,2020,"A",0,7,112000,2041,99,99,-1,"N",44.8,-1,17.1]
["28411000550250981A","11000550250981A","284","00055","'EASTOVER DRIVE'","'I 55'","32203653","090092785",2,"01","11",1992,5,53000,2020,"A",0,5,58500,2041,20,35,99,8,62.1,40,40.2]
[{"$f":"CONCATENATE(C443, B443)","v":"28411000550250981B"},"11000550250981B","284","00055","'EASTOVER DRIVE'","'I 55'","32203508","090092789",2,"01","11",1992,5,53000,2020,"A",0,5,58500,2041,15,25,99,8,60.3,40,40.2]
["28411000550250991A","11000550250991A","284","00055","'NORTHSIDE DRIVE'","'I 55'","32212256","090090681",2,"01","11",1989,3,57500,2020,"A",0,6,63500,2041,10,25,20,5,82.6,5,125.6]
["28411000550250991B","11000550250991B","284","00055","'NORTHSIDE DRIVE'","'I 55'","32211854","090090684",2,"01","11",1989,3,57500,2020,"A",0,6,63500,2041,15,30,35,5,82.6,15,125.6]
["28411000550250998B","11000550250998B","284","00055","'CANTON MART ROAD'","'I 55'","32220224","090085913",2,"01","11",1987,4,49500,2020,"A",0,9,54500,2041,15,30,99,8,57.4,35,227.7]
["28411000550250998C","11000550250998C","284","00055","'CANTON MART ROAD'","'I 55'","32215494","090085974",2,"01","11",1987,4,49500,2020,"A",0,9,54500,2041,15,30,99,8,57.4,35,227.7]
["28411000550251011A","11000550251011A","284","00055","'BEASLEY ROAD'","'I 55'","32230961","090084631",2,"01","11",1987,3,44000,2020,"A",0,6,48500,2041,15,30,30,5,69.7,15,114]
["28411000550251011B","11000550251011B","284","00055","'BEASLEY ROAD'","'I 55'","32230594","090084608",2,"01","11",1987,3,44000,2020,"A",0,6,48500,2041,15,30,30,5,69.3,15,114]
["28411000550251016B","11000550251016B","284","00055","'WHITE OAK CREEK'","'I 55'","32232715","090084424",2,"01","11",1954,8,93000,2020,"A",0,6,102000,2041,99,99,-1,"N",72.9,-1,22.6]
["284110005502614110","110005502614110","284","00055","'RELIEF'","'I 55'","32551728","089595056",2,"01","01",1970,4,20000,2020,"A",0,24,21000,2041,50,99,-1,"N",99.9,-1,6.7]
["284110005502614120","110005502614120","284","00055","'TACKETTS CREEK'","'I 55'","32552092","089594709",2,"01","01",1971,4,20000,2020,"A",0,24,21000,2041,40,99,-1,"N",97.8,-1,12.2]
["284110005502614610","110005502614610","284","00055","'DITCH'","'I 55'","32590564","089573160",2,"01","01",1971,4,17000,2020,"A",0,28,18000,2041,50,99,-1,"N",99.9,-1,8.2]
["28411000550261503A","11000550261503A","284","00055","'CREEK'","'I 55'","33022923","089555787",2,"01","01",1971,2,7500,2020,"A",0,34,8000,2041,40,99,-1,"N",99.9,-1,10.4]
["28411000550261503B","11000550261503B","284","00055","'CREEK'","'I 55'","33022602","089555645",2,"01","01",1971,2,7500,2020,"A",0,34,8000,2041,50,99,-1,"N",99.9,-1,10.4]
["28411000550261550A","11000550261550A","284","00055","'SR 12'","'I 55'","33055529","089534350",2,"01","01",1971,2,7500,2020,"A",0,34,8000,2041,15,30,35,6,61.4,15,190.8]
["28411000550261550B","11000550261550B","284","00055","'SR 12'","'I 55'","33054909","089534169",2,"01","01",1971,2,7500,2020,"A",0,34,8000,2041,20,30,45,7,61.4,30,190.8]
["284110005502615660","110005502615660","284","00055","'DITCH'","'I 55'","33065631","089524826",2,"01","01",1970,4,15000,2020,"A",0,29,16000,2041,35,99,-1,"N",99.9,-1,6.7]
["284110005502615670","110005502615670","284","00055","'DITCH'","'I 55'","33065832","089524520",2,"01","01",1970,4,15000,2020,"A",0,29,16000,2041,35,99,-1,"N",99.9,-1,6.7]
["284110005502615880","110005502615880","284","00055","'DITCH'","'I 55'","33082589","089513605",2,"01","01",1970,4,15000,2020,"A",0,29,16000,2041,45,99,-1,"N",99.9,-1,7.9]
["284110005502616000","110005502616000","284","00055","'DITCH'","'I 55'","33092723","089511464",2,"01","01",1971,4,15000,2020,"A",0,29,16000,2041,45,99,-1,"N",99.9,-1,11.3]
["284110005502616260","110005502616260","284","00055","'DITCH'","'I 55'","33112886","089500725",2,"01","01",1971,4,15000,2020,"A",0,29,16000,2041,45,99,-1,"N",99.9,-1,9.1]
["28411000550261629A","11000550261629A","284","00055","'JORDAN CREEK'","'I 55'","33114301","089495679",2,"01","01",1971,2,7500,2020,"A",0,29,8000,2041,20,35,50,7,57.4,30,61]
["28411000550261629B","11000550261629B","284","00055","'JORDAN CREEK'","'I 55'","33114090","089495732",2,"01","01",1971,2,7500,2020,"A",0,29,8000,2041,20,35,50,7,57.4,30,61]
["28411000550261635A","11000550261635A","284","00055","'EMORY ROAD'","'I 55'","33121198","089493535",2,"01","01",1971,2,7500,2020,"A",0,29,8000,2041,20,35,50,7,63.5,30,55.5]
["28411000550261635B","11000550261635B","284","00055","'EMORY ROAD'","'I 55'","33121029","089493535",2,"01","01",1971,2,7500,2020,"A",0,29,8000,2041,15,25,50,7,63.5,30,55.5]
["284110005502616440","110005502616440","284","00055","'CANAL'","'I 55'","33124716","089490585",2,"01","01",1971,4,15000,2020,"A",0,25,16000,2041,40,99,-1,"N",99.9,-1,12.2]
["28411000550261657A","11000550261657A","284","00055","'RACE TRACK ROAD'","'I 55'","33134668","089482980",2,"01","01",1971,2,7500,2020,"A",0,26,8000,2041,10,25,50,7,63.6,30,60]
["28411000550261657B","11000550261657B","284","00055","'RACE TRACK ROAD'","'I 55'","33134452","089482940",2,"01","01",1971,2,7500,2020,"A",0,25,8000,2041,15,30,45,7,63.6,30,60]
["28411000550430248A","11000550430248A","284","00055","'DICKERSON CREEK'","'I 55'","31212963","090284698",2,"01","01",1965,2,10500,2020,"A",0,28,14500,2041,20,35,50,8,71.9,35,48.8]
["28411000550430248B","11000550430248B","284","00055","'DICKERSON CREEK'","'I 55'","31212805","090284467",2,"01","01",1965,2,10500,2020,"A",0,27,14500,2041,20,35,99,8,71.9,40,48.8]
["28411000550430264A","11000550430264A","284","00055","'ALBRITTON CREEK'","'I 55'","31225226","090284720",2,"01","01",1965,2,10500,2020,"A",0,28,14500,2041,20,35,45,7,73.4,25,48.8]
["28411000550430264B","11000550430264B","284","00055","'ALBRITTON CREEK'","'I 55'","31225074","090284490",2,"01","01",1965,2,10500,2020,"A",0,27,14500,2041,20,35,45,7,73.4,25,48.8]
["28411000550430273A","11000550430273A","284","00055","'MT PLESANT CREEK'","'I 55'","31233963","090284728",2,"01","01",1965,2,10500,2020,"A",0,28,14500,2041,40,99,-1,"N",75.6,-1,9.4]
["28411000550430273B","11000550430273B","284","00055","'MT PLESANT CREEK'","'I 55'","31233804","090284502",2,"01","01",1965,2,10500,2020,"A",0,27,14500,2041,50,99,-1,"N",76.5,-1,9.4]
["28411000550430294A","11000550430294A","284","00055","'BOGUE CHITTO ROAD'","'I 55'","31252969","090284764",2,"01","01",1965,2,10500,2020,"A",0,28,14500,2041,20,30,50,7,65.8,30,56.1]
["28411000550430294B","11000550430294B","284","00055","'BOGUE CHITTO ROAD'","'I 55'","31252866","090284662",2,"01","01",1965,2,10500,2020,"A",0,27,14500,2041,25,35,50,7,65.8,30,56.1]
["28411000550430303A","11000550430303A","284","00055","'BIG CREEK'","'I 55'","31261679","090284776",2,"01","01",1965,2,10500,2020,"A",0,24,14500,2041,25,35,50,7,65.9,30,91.4]
["28411000550430303B","11000550430303B","284","00055","'BIG CREEK'","'I 55'","31261397","090284674",2,"01","01",1965,2,10500,2020,"A",0,24,14500,2041,25,35,50,7,65.9,30,91.4]
["284110005504303060","110005504303060","284","00055","'UNNAMED STREAM'","'I 55'","31263275","090284661",2,"01","01",1965,4,21000,2020,"A",0,24,29000,2041,45,99,-1,"N",99.9,-1,12.2]
["28411000550430317A","11000550430317A","284","00055","'FRAZIER CREEK'","'I 55'","31273178","090284629",2,"01","01",1965,2,10500,2020,"A",0,24,14500,2041,45,99,-1,"N",50.4,-1,16.8]
["28411000550430317B","11000550430317B","284","00055","'FRAZIER CREEK'","'I 55'","31272911","090284405",2,"01","01",1965,2,10500,2020,"A",0,24,14500,2041,45,99,-1,"N",42.3,-1,16.8]
["28411000550430339A","11000550430339A","284","00055","'GILLS CREEK'","'I 55'","31292433","090284332",2,"01","01",1965,2,10500,2020,"A",0,24,14500,2041,45,99,-1,"N",45.9,-1,12.2]
["28411000550430339B","11000550430339B","284","00055","'GILLS CREEK'","'I 55'","31292277","090284106",2,"01","01",1965,2,10500,2020,"A",0,24,14500,2041,45,99,-1,"N",60.3,-1,12.2]
["28411000550430352A","11000550430352A","284","00055","'CHESTNUT CREEK'","'I 55'","31303106","090284389",2,"01","01",1966,2,10500,2020,"A",0,24,14500,2041,40,99,-1,"N",99.9,-1,9.1]
["28411000550430352B","11000550430352B","284","00055","'CHESTNUT CREEK'","'I 55'","31303227","090284164",2,"01","01",1966,2,10500,2020,"A",0,24,14500,2041,40,99,-1,"N",99.9,-1,9.1]
["28411000550430375A","11000550430375A","284","00055","'US 84'","'I 55'","31323324","090284790",2,"01","11",1966,2,10500,2020,"A",0,24,12000,2041,20,35,45,7,97.3,25,89.3]
["28411000550430375B","11000550430375B","284","00055","'US 84'","'I 55'","31323119","090284687",2,"01","11",1966,2,10500,2020,"A",0,24,12000,2041,20,35,50,7,97.3,35,89.3]
["28411000550430377A","11000550430377A","284","00055","'BOGUE CHITTO RIVER'","'I 55'","31324907","090284777",2,"01","11",1966,3,12500,2020,"A",0,25,14000,2041,25,35,99,8,73.3,35,109.7]
["28411000550430377B","11000550430377B","284","00055","'BOGUE CHITTO RIVER'","'I 55'","31324522","090284680",2,"01","11",1966,3,10500,2020,"A",0,24,12000,2041,25,35,50,8,73.3,35,109.7]
["28411000550430390A","11000550430390A","284","00055","'ZETUS ROAD'","'I 55'","31335184","090284694",2,"01","11",1966,2,12500,2020,"A",0,25,14000,2041,25,40,99,8,64.5,40,47.2]
["28411000550430390B","11000550430390B","284","00055","'ZETUS ROAD'","'I 55'","31335042","090284602",2,"01","11",1966,2,12500,2020,"A",0,25,14000,2041,25,35,99,8,64.5,40,47.2]
["28411000550430400A","11000550430400A","284","00055","'BROOKWAY BLVD'","'I 55'","31344460","090283000",2,"01","11",1966,2,12500,2020,"A",0,25,14000,2041,20,35,99,8,62.6,40,86.3]
["28411000550430400B","11000550430400B","284","00055","'BROOKWAY BLVD'","'I 55'","31344207","090283034",2,"01","11",1966,2,12500,2020,"A",0,25,14000,2041,20,35,99,8,62.3,35,86.3]
["28411000550430403A","11000550430403A","284","00055","'CNIC RR'","'I 55'","31345679","090282339",2,"01","11",1966,2,11000,2020,"A",0,29,12500,2041,20,35,99,8,43.7,35,55.8]
["28411000550430403B","11000550430403B","284","00055","'CNIC RR'","'I 55'","31345532","090282306",2,"01","11",1966,3,11000,2020,"A",0,29,12500,2041,25,40,99,8,41.4,35,55.8]
["28411000550430407A","11000550430407A","284","00055","'SR 550'","'I 55'","31351961","090281397",2,"01","11",1966,2,11000,2020,"A",0,29,12500,2041,25,40,99,8,63.5,35,55.8]
["28411000550430407B","11000550430407B","284","00055","'SR 550'","'I 55'","31351723","090281367",2,"01","11",1966,2,11000,2020,"A",0,29,12500,2041,25,40,99,8,63.5,35,55.8]
["28411000550430419A","11000550430419A","284","00055","'UNION STREET'","'I 55'","31362110","090275679",2,"01","11",1966,2,11000,2020,"A",0,29,12500,2041,25,40,99,8,63.2,35,86.3]
["28411000550430419B","11000550430419B","284","00055","'UNION STREET'","'I 55'","31361749","090275656",2,"01","11",1966,2,11000,2020,"A",0,29,12500,2041,25,40,50,8,63.2,35,86.3]
["284110005504304280","110005504304280","284","00055","'DOOLITTLE BRANCH'","'I 55'","31364800","090274983",2,"01","11",1966,4,21000,2020,"A",0,31,24000,2041,45,99,-1,"N",49.5,-1,9.4]
["28411000550430431A","11000550430431A","284","00055","'FURLOW BRANCH'","'I 55'","31370441","090274737",2,"01","11",1966,2,10500,2020,"A",0,30,12000,2041,45,99,-1,"N",55.8,-1,13.7]
["28411000550430431B","11000550430431B","284","00055","'FURLOW BRANCH'","'I 55'","31370446","090274540",2,"01","11",1966,2,10500,2020,"A",0,31,12000,2041,45,99,-1,"N",53.1,-1,13.4]
["28411000550430442A","11000550430442A","284","00055","'ROCKY BLUFF ROAD'","'I 55'","31381294","090272656",2,"01","01",1966,2,10500,2020,"A",0,31,14500,2041,20,35,99,8,64.5,35,47.2]
["28411000550430442B","11000550430442B","284","00055","'ROCKY BLUFF ROAD'","'I 55'","31381446","090272822",2,"01","01",1966,2,10500,2020,"A",0,30,14500,2041,25,35,99,8,64.5,35,47.2]
["28411000550430463A","11000550430463A","284","00055","'SLOUGH'","'I 55'","31400488","090272461",2,"01","01",1966,2,10500,2020,"A",0,30,14500,2041,40,99,-1,"N",99.9,-1,15.2]
[{"$f":"CONCATENATE(C507, B507)","v":"28411000550430463B"},"11000550430463B","284","00055","'SLOUGH'","'I 55'","31400317","090272267",2,"01","01",1966,2,10500,2020,"A",0,31,14500,2041,50,99,-1,"N",99.9,-1,15.2]
["28411000550430470A","11000550430470A","284","00055","'LOT SMITH ROAD'","'I 55'","31404075","090271943",2,"01","01",1966,2,10500,2020,"A",0,30,14500,2041,25,40,45,7,64.5,30,47.2]
["28411000550430470B","11000550430470B","284","00055","'LOT SMITH ROAD'","'I 55'","31403935","090271706",2,"01","01",1966,2,10500,2020,"A",0,31,14500,2041,25,40,45,7,64.5,30,47.2]
["28411000550430485A","11000550430485A","284","00055","'ELLSEY BRANCH'","'I 55'","31415659","090270422",2,"01","01",1966,2,10500,2020,"A",0,26,14500,2041,45,99,-1,"N",99.9,-1,13.7]
["28411000550430485B","11000550430485B","284","00055","'ELLSEY BRANCH'","'I 55'","31415518","090270188",2,"01","01",1966,2,10500,2020,"A",0,26,14500,2041,45,99,-1,"N",99.9,-1,13.7]
["28411000550451026A","11000550451026A","284","00055","'US 51 & CNIC RR'","'I 55'","32242065","090084659",2,"01","11",1985,3,51500,2020,"A",0,7,59000,2041,15,30,99,8,62.2,40,143]
["28411000550451026B","11000550451026B","284","00055","'US 51 & CNIC RR'","'I 55'","32241717","090084430",2,"01","11",1985,3,51500,2020,"A",0,7,59000,2041,15,25,99,8,57.1,40,144.8]
["28411000550451031A","11000550451031A","284","00055","'I 220E TO I 55 NORTH'","'I 55'","32244759","090085435",2,"01","11",1979,3,51500,2020,"A",0,7,59000,2041,15,25,20,5,75.2,5,114]
["28411000550451031B","11000550451031B","284","00055","'I 220E TO I 55 NORTH'","'I 55'","32244445","090085357",2,"01","11",1979,3,51500,2020,"A",2020,7,59000,2041,15,25,20,5,69.3,5,118]
["284110005504510380","110005504510380","284","00055","'PURPLE CREEK'","'I 55'","32251578","090084191",2,"01","11",1979,10,114000,2020,"A",0,5,131000,2041,99,99,-1,"N",66.6,-1,11]
["28411000550451051A","11000550451051A","284","00055","'STEED ROAD'","'I 55'","32262490","090084063",2,"01","11",2015,5,42000,2020,"A",0,8,48500,2041,25,40,99,8,86.4,35,82.4]
["28411000550451051B","11000550451051B","284","00055","'STEED ROAD'","'I 55'","32262216","090083937",2,"01","11",2015,5,42000,2020,"A",0,8,48500,2041,25,40,99,8,86.9,35,82.4]
["28411000550451056A","11000550451056A","284","00055","'COLONY PARK BOULEVARD'","'I 55'","32264978","090084160",2,"01","11",2015,4,42000,2020,"A",0,16,48500,2041,25,40,99,8,73.7,35,114]
["28411000550451056B","11000550451056B","284","00055","'COLONY PARK BOULEVARD'","'I 55'","32264610","090084031",2,"01","11",2015,4,42000,2020,"A",0,8,48500,2041,25,40,50,8,73.7,35,114]
["28411000550451064A","11000550451064A","284","00055","'MADISON AVENUE'","'I 55'","32272974","090083286",2,"01","11",2015,4,42000,2020,"A",0,16,48500,2041,25,40,99,8,66.8,40,133.1]
["28411000550451064B","11000550451064B","284","00055","'MADISON AVENUE'","'I 55'","32272556","090083322",2,"01","11",2015,4,42000,2020,"A",0,8,48500,2041,25,40,99,8,77.5,40,133.1]
["28411000550451070A","11000550451070A","284","00055","'BRASHEAR CREEK'","'I 55'","32275958","090081461",2,"01","11",1960,10,41000,2020,"A",2012,9,47000,2041,40,99,-1,"N",81,-1,7.9]
["28411000550451089A","11000550451089A","284","00055","'BEAR CREEK'","'I 55'","32293040","090073607",2,"01","11",1960,2,30500,2020,"A",0,19,35000,2041,40,99,-1,"N",42.3,-1,13.7]
["28411000550451089B","11000550451089B","284","00055","'BEAR CREEK'","'I 55'","32293003","090073427",2,"01","11",1960,2,30500,2020,"A",0,19,35000,2041,40,99,-1,"N",42.3,-1,13.7]
["28411000550451098A","11000550451098A","284","00055","'DITCH'","'I 55'","32301096","090070748",2,"01","11",1960,2,30500,2020,"A",0,19,35000,2041,45,99,-1,"N",44.7,-1,19.2]
["28411000550451098B","11000550451098B","284","00055","'DITCH'","'I 55'","32300978","090070552",2,"01","11",1960,2,30500,2020,"A",0,19,35000,2041,50,99,-1,"N",44.7,-1,19.2]
["28411000550451123A","11000550451123A","284","00055","'CHURCH ROAD'","'I 55'","32315426","090054393",2,"01","11",1961,2,24000,2020,"A",0,14,27500,2041,15,30,50,7,75.7,30,47.2]
["28411000550451123B","11000550451123B","284","00055","'CHURCH ROAD'","'I 55'","32315278","090054289",2,"01","11",1961,2,24000,2020,"A",0,14,27500,2041,15,30,50,7,75.7,30,47.2]
["284110005504511340","110005504511340","284","00055","'DITCH'","'I 55'","32324560","090052979",2,"01","11",1961,5,39000,2020,"A",0,16,45000,2041,99,99,-1,"N",95.7,-1,7.9]
["28411000550451145A","11000550451145A","284","00055","'RAGSDALE ROAD'","'I 55'","32333948","090045364",2,"01","11",1961,2,19500,2020,"A",0,16,22500,2041,15,30,50,7,99.9,30,55.5]
["28411000550451145B","11000550451145B","284","00055","'RAGSDALE ROAD'","'I 55'","32333793","090045352",2,"01","11",1961,2,19500,2020,"A",0,16,22500,2041,15,30,50,7,99.9,30,55.5]
["284110005504511620","110005504511620","284","00055","'BEAR CREEK TRIB'","'I 55'","32350153","090041477",2,"01","11",1961,6,39000,2020,"A",0,16,45000,2041,99,99,-1,"N",75.6,-1,8.2]
["28411000550451169A","11000550451169A","284","00055","'SOLDIER COLONY ROAD'","'I 55'","32353642","090041005",2,"01","11",1961,2,19500,2020,"A",0,16,22500,2041,20,35,99,8,75.7,35,47.2]
["28411000550451169B","11000550451169B","284","00055","'SOLDIER COLONY ROAD'","'I 55'","32353492","090040903",2,"01","11",1961,2,19500,2020,"A",0,16,22500,2041,20,35,45,7,75.7,30,47.2]
["28411000550451178A","11000550451178A","284","00055","'SR 22'","'I 55'","32362292","090040989",2,"01","11",1997,3,18000,2020,"A",0,15,20500,2041,20,35,99,8,64.5,35,68.6]
["28411000550451178B","11000550451178B","284","00055","'SR 22'","'I 55'","32362110","090040888",2,"01","11",1999,2,18000,2020,"A",0,16,20500,2041,20,35,99,8,73.7,35,68.8]
["28411000550451183A","11000550451183A","284","00055","'BEAR CREEK'","'I 55'","32365710","090040442",2,"01","11",1965,2,12000,2020,"A",0,22,14000,2041,15,25,99,8,70.3,35,131.1]
["28411000550451183B","11000550451183B","284","00055","'BEAR CREEK'","'I 55'","32365081","090040475",2,"01","11",1965,2,12000,2020,"A",0,22,14000,2041,15,25,99,8,70.3,35,131.1]
["28411000550451197A","11000550451197A","284","00055","'HEINDL ROAD'","'I 55'","32375936","090034565",2,"01","11",1965,2,12000,2020,"A",0,22,14000,2041,20,35,50,8,75.7,35,47.2]
["28411000550451197B","11000550451197B","284","00055","'HEINDL ROAD'","'I 55'","32375782","090034464",2,"01","11",1965,2,12000,2020,"A",0,22,14000,2041,25,35,99,8,75.7,40,47.2]
["284110005504512060","110005504512060","284","00055","'CHANNEL'","'I 55'","32384526","090034417",2,"01","11",1965,4,24000,2020,"A",0,22,28000,2041,35,99,-1,"N",45.9,-1,13.1]
["28411000550451208A","11000550451208A","284","00055","'TILDA BOGUE CREEK'","'I 55'","32385811","090034616",2,"01","11",1965,2,12000,2020,"A",0,22,14000,2041,20,35,99,8,75.3,40,73.2]
["28411000550451208B","11000550451208B","284","00055","'TILDA BOGUE CREEK'","'I 55'","32385574","090034418",2,"01","11",1965,2,12000,2020,"A",0,22,14000,2041,25,35,99,8,75.3,35,73.2]
["284110005504512130","110005504512130","284","00055","'CHANNEL'","'I 55'","32392212","090034274",2,"01","11",1965,4,24000,2020,"A",0,22,28000,2041,99,99,-1,"N",99.9,-1,10.7]
["28411000550451268A","11000550451268A","284","00055","'RELIEF SLOUGH'","'I 55'","32435921","090030018",2,"01","01",1969,2,10500,2020,"A",0,28,13000,2041,15,30,99,8,56,35,73.2]
["28411000550451268B","11000550451268B","284","00055","'RELIEF SLOUGH'","'I 55'","32435753","090025796",2,"01","01",1969,2,10500,2020,"A",0,28,13000,2041,15,30,99,8,56,35,73.2]
["28411000550451269A","11000550451269A","284","00055","'BIG BLACK RIVER'","'I 55'","32440603","090030449",2,"01","01",1969,2,10500,2020,"A",0,28,13000,2041,15,30,99,8,56.6,35,106.7]
["28411000550451269B","11000550451269B","284","00055","'BIG BLACK RIVER'","'I 55'","32440342","090030164",2,"01","01",1969,2,10500,2020,"A",0,28,13000,2041,15,30,99,8,56.6,35,106.7]
["28411000550491801A","11000550491801A","284","00055","'GUM BRANCH ROAD'","'I 55'","33255492","089455552",2,"01","01",1965,2,6500,2020,"A",0,39,7500,2041,20,35,50,8,75.7,35,47.2]
["28411000550491801B","11000550491801B","284","00055","'GUM BRANCH ROAD'","'I 55'","33255308","089455386",2,"01","01",1965,2,6500,2020,"A",0,39,7500,2041,20,35,45,7,75.7,25,47.2]
["28411000550491811A","11000550491811A","284","00055","'CANEY CREEK'","'I 55'","33264471","089455728",2,"01","01",1965,2,6500,2020,"A",0,39,7500,2041,45,99,-1,"N",58.5,-1,11]
["28411000550491811B","11000550491811B","284","00055","'CANEY CREEK'","'I 55'","33264387","089455485",2,"01","01",1965,2,6500,2020,"A",0,39,7500,2041,50,99,-1,"N",63,-1,11]
["28411000550491821A","11000550491821A","284","00055","'BLUFF SPRINGS ROAD'","'I 55'","33273392","089455667",2,"01","01",1965,2,6500,2020,"A",0,39,7500,2041,20,30,50,7,75.7,30,47.2]
["28411000550491821B","11000550491821B","284","00055","'BLUFF SPRINGS ROAD'","'I 55'","33273240","089455466",2,"01","01",1965,2,6500,2020,"A",0,39,7500,2041,25,35,25,5,75.7,10,47.2]
["28411000550491861A","11000550491861A","284","00055","'C AND G RR'","'I 55'","33305830","089460606",2,"01","01",1965,2,7500,2020,"A",0,27,8500,2041,25,35,99,8,72.8,35,61]
["28411000550491861B","11000550491861B","284","00055","'C AND G RR'","'I 55'","33305508","089460272",2,"01","01",1965,2,7500,2020,"A",0,33,8500,2041,25,35,99,8,72.8,35,61]
["28411000550491866A","11000550491866A","284","00055","'SAWYER ROAD'","'I 55'","33312349","089461230",2,"01","01",1965,2,7500,2020,"A",0,27,8500,2041,20,35,50,7,75.5,30,55.5]
["28411000550491866B","11000550491866B","284","00055","'SAWYER ROAD'","'I 55'","33312241","089461030",2,"01","01",1965,2,7500,2020,"A",0,33,8500,2041,20,35,50,7,75.5,30,55.5]
["28411000550491891A","11000550491891A","284","00055","'STREAM'","'I 55'","33332870","089461993",2,"01","01",1965,2,7500,2020,"A",0,27,8500,2041,50,99,-1,"N",99.9,-1,8.8]
["28411000550491891B","11000550491891B","284","00055","'STREAM'","'I 55'","33332989","089461743",2,"01","01",1965,2,7500,2020,"A",0,33,8500,2041,50,99,-1,"N",99.9,-1,8.8]
["28411000550542373A","11000550542373A","284","00055","'HENTZ ROAD'","'I 55'","34133395","089553403",2,"01","01",1960,2,8500,2020,"A",0,33,10500,2041,20,35,45,7,75.7,30,47.2]
["28411000550542373B","11000550542373B","284","00055","'HENTZ ROAD'","'I 55'","34133245","089553305",2,"01","01",1960,2,8500,2020,"A",0,33,10500,2041,20,35,45,7,75.7,25,47.2]
["28411000550542377A","11000550542377A","284","00055","'LONG CREEK'","'I 55'","34140083","089553427",2,"01","01",1960,2,9000,2020,"A",0,29,11000,2041,0,10,0,3,44.7,0,222.5]
["28411000550542377B","11000550542377B","284","00055","'LONG CREEK'","'I 55'","34135381","089553321",2,"01","01",1960,2,9000,2020,"A",0,28,11000,2041,20,35,45,7,44.7,25,222.5]
["28411000550542386A","11000550542386A","284","00055","'MCNEELY ROAD'","'I 55'","34143998","089553883",2,"01","01",1960,2,9000,2020,"A",0,29,11000,2041,20,35,35,6,42.2,20,46]
["28411000550542386B","11000550542386B","284","00055","'MCNEELY ROAD'","'I 55'","34143875","089553267",2,"01","01",1960,2,9000,2020,"A",0,28,11000,2041,20,35,35,6,42.2,20,46]
["28411000550542402A","11000550542402A","284","00055","'SHILOH ROAD'","'I 55'","34155939","089553096",2,"01","01",1960,2,9000,2020,"A",0,29,11000,2041,20,35,35,6,42.2,20,46.6]
["28411000550542402B","11000550542402B","284","00055","'SHILOH ROAD'","'I 55'","34155796","089553015",2,"01","01",1960,2,9000,2020,"A",0,28,11000,2041,20,30,35,6,42.2,20,46.6]
["28411000550542411A","11000550542411A","284","00055","'EUREKA ROAD'","'I 55'","34164882","089552446",2,"01","11",1960,2,9000,2020,"P",0,29,13000,2041,20,30,35,6,36.6,15,49.7]
[{"$f":"CONCATENATE(C571, B571)","v":"28411000550542411B"},"11000550542411B","284","00055","'EUREKA ROAD'","'I 55'","34164662","089552376",2,"01","11",1960,2,9000,2020,"P",0,28,13000,2041,20,30,35,6,36.6,15,49.7]
["28411000550542433A","11000550542433A","284","00055","'SR 6'","'I 55'","34183680","089551010",2,"01","11",1960,3,9000,2020,"A",0,29,13000,2041,20,30,35,6,52.9,15,69.8]
["28411000550542433B","11000550542433B","284","00055","'SR 6'","'I 55'","34183453","089550935",2,"01","11",1960,3,9000,2020,"A",0,28,13000,2041,20,30,35,6,58.5,15,69.8]
["28411000550542462A","11000550542462A","284","00055","'SR 35'","'I 55'","34210383","089545058",2,"01","11",1960,2,11000,2020,"A",0,24,16000,2041,20,35,45,6,49.3,25,49.4]
["28411000550542462B","11000550542462B","284","00055","'SR 35'","'I 55'","34210227","089544979",2,"01","11",1960,2,11000,2020,"A",0,25,16000,2041,20,35,45,6,49.3,25,49.4]
["28411000550542465A","11000550542465A","284","00055","'BUCKHORN CREEK'","'I 55'","34212220","089544813",2,"01","11",1960,2,12000,2020,"A",0,26,17500,2041,15,30,25,5,56.9,10,47.2]
["28411000550542465B","11000550542465B","284","00055","'BUCKHORN CREEK'","'I 55'","34212044","089544735",2,"01","11",1960,3,12000,2020,"A",0,26,17500,2041,15,30,25,5,57.1,10,47.2]
["28411000550542471A","11000550542471A","284","00055","'TALLAHATCHIE RIVER'","'I 55'","34215381","089544393",2,"01","01",1960,2,12000,2020,"A",0,26,15000,2041,15,30,25,5,69.2,10,146.3]
["28411000550542471B","11000550542471B","284","00055","'TALLAHATCHIE RIVER'","'I 55'","34214902","089544358",2,"01","01",1960,2,12000,2020,"A",0,26,15000,2041,15,30,25,5,69.2,10,146.3]
["28411000550542473A","11000550542473A","284","00055","'TALLAHATCHIE RELIEF'","'I 55'","34220191","089544286",2,"01","01",1960,2,12000,2020,"A",2020,26,15000,2041,25,35,50,7,69.2,30,48.8]
["28411000550542473B","11000550542473B","284","00055","'TALLAHATCHIE RELIEF'","'I 55'","34220056","089544205",2,"01","01",1960,2,12000,2020,"A",2020,26,15000,2041,25,35,50,7,69.2,30,48.8]
["28411000550542480A","11000550542480A","284","00055","'RIVER ROAD'","'I 55'","34223648","089543668",2,"01","01",1960,2,12000,2020,"A",2020,26,15000,2041,25,35,40,6,42.4,20,49.4]
["28411000550542480B","11000550542480B","284","00055","'RIVER ROAD'","'I 55'","34223524","089543591",2,"01","01",1960,2,12000,2020,"A",2020,26,15000,2041,25,35,50,7,42.4,30,49.4]
["28411000550542509A","11000550542509A","284","00055","'BELMONT ROAD'","'I 55'","34250228","089540499",2,"01","01",1960,2,12000,2020,"A",2020,26,15000,2041,20,35,40,6,34.4,20,59.7]
["28411000550542509B","11000550542509B","284","00055","'BELMONT ROAD'","'I 55'","34245928","089540466",2,"01","01",1960,2,12000,2020,"A",2020,26,15000,2041,20,35,50,7,34.4,30,59.7]
["28411000550542523A","11000550542523A","284","00055","'SR 315'","'I 55'","34261451","089535525",2,"01","01",1959,2,12000,2020,"A",2020,26,15000,2041,25,40,35,6,42.2,20,49.7]
["28411000550542523B","11000550542523B","284","00055","'SR 315'","'I 55'","34261305","089535428",2,"01","01",1959,2,12000,2020,"A",2020,26,15000,2041,20,35,45,7,42.2,30,46.6]
["28411000550542576A","11000550542576A","284","00055","'SR 310'","'I 55'","34303738","089552098",2,"01","01",1959,2,13000,2020,"A",2020,27,16000,2041,25,40,45,7,42.2,30,46.6]
["28411000550542576B","11000550542576B","284","00055","'SR 310'","'I 55'","34303598","089551940",2,"01","01",1959,2,13000,2020,"A",2020,27,16000,2041,20,35,45,7,42.2,25,46.6]
["28411000550542598A","11000550542598A","284","00055","'COMPRESS ROAD'","'I 55'","34322183","089555938",2,"01","01",1959,2,14000,2020,"A",0,19,17500,2041,25,40,45,7,42.2,25,46.6]
["28411000550542598B","11000550542598B","284","00055","'COMPRESS ROAD'","'I 55'","34322042","089555780",2,"01","01",1959,2,14000,2020,"A",2020,20,17500,2041,25,40,45,7,42.2,25,46.6]
["284110005505700790","110005505700790","284","00055","'TANGIPAHOA RIVER TRIB'","'I 55'","31070062","090290330",2,"01","01",1960,4,17000,2020,"A",0,29,19000,2041,50,99,-1,"N",63,-1,13.1]
["28411000550570084A","11000550570084A","284","00055","'TANGIPAHOA RIVER'","'I 55'","31071672","090290176",2,"01","01",1960,2,8500,2020,"A",2013,29,9500,2041,25,35,50,7,42.4,30,98.1]
["28411000550570084B","11000550570084B","284","00055","'TANGIPAHOA RIVER'","'I 55'","31071302","090290134",2,"01","01",1960,2,8500,2020,"A",2013,29,9500,2041,25,35,50,7,42.4,30,98.1]
["284110005505700860","110005505700860","284","00055","'TANGIPAHOA RIVER RELIEF'","'I 55'","31072167","090285997",2,"01","01",1960,4,17000,2020,"A",0,29,19000,2041,50,99,-1,"N",46.8,-1,13.1]
["284110005505701180","110005505701180","284","00055","'MINNEHAHA CREEK'","'I 55'","31100785","090284975",2,"01","01",1960,4,21000,2020,"A",0,28,23000,2041,50,99,-1,"N",81.9,-1,15.8]
["28411000550570154A","11000550570154A","284","00055","'SR 24/US 98 EAST'","'I 55'","31131694","090285903",2,"01","11",1959,3,12000,2020,"A",0,23,13500,2041,20,35,40,6,48.8,25,70]
["28411000550570154B","11000550570154B","284","00055","'SR 24/US 98 EAST'","'I 55'","31131501","090285825",2,"01","11",1959,3,12000,2020,"A",0,22,13500,2041,20,35,50,7,56.1,30,70]
["28411000550570162A","11000550570162A","284","00055","'LITTLE TANGIPAHOA RIVER'","'I 55'","31140012","090285432",2,"01","11",1959,2,13000,2020,"A",0,21,14500,2041,20,35,99,8,76.8,35,47.2]
["28411000550570162B","11000550570162B","284","00055","'LITTLE TANGIPAHOA RIVER'","'I 55'","31135812","090285358",2,"01","11",1959,2,13000,2020,"A",0,21,14500,2041,20,35,50,8,76.8,35,47.2]
["28411000550570180A","11000550570180A","284","00055","'SR 570'","'I 55'","31153687","090284555",2,"01","11",1959,2,13500,2020,"A",0,22,15000,2041,20,35,45,7,41,30,69.2]
["28411000550570180B","11000550570180B","284","00055","'SR 570'","'I 55'","31153499","090284463",2,"01","11",1959,2,13500,2020,"A",0,22,15000,2041,20,35,45,7,41,25,69.2]
["28411000550570226A","11000550570226A","284","00055","'BEAVER CREEK'","'I 55'","31193428","090283993",2,"01","01",1965,2,11000,2020,"A",0,26,12000,2041,25,40,99,8,75.3,40,48.8]
["28411000550570226B","11000550570226B","284","00055","'BEAVER CREEK'","'I 55'","31193256","090283768",2,"01","01",1965,2,11000,2020,"A",0,26,12000,2041,25,40,99,8,75.3,35,48.8]
["284110005506109310","110005506109310","284","00055","'OVER  I 20 WB'","'I 20 E TO I 55 N'","32163355","090103571",2,"01","11",1966,2,12000,2020,"P",1998,8,14000,2041,15,30,20,4,21.2,0,401.4]
["28411000550610934A","11000550610934A","284","00055","'US 80/KCS RR'","'I 55'","32170792","090101003",2,"01","11",1967,4,55000,2020,"A",1997,3,63000,2041,25,35,99,8,47.1,35,837.6]
["28411000550610934B","11000550610934B","284","00055","'US 80/KCS RR'","'I 55'","32164530","090102384",2,"01","11",1967,5,12000,2020,"A",1998,8,14000,2041,25,35,99,8,51.7,35,777.8]
["28411000550692641A","11000550692641A","284","00055","'CANAL & SHANDS BOTTOM RD'","'I 55'","34355627","089565137",2,"01","11",1959,2,12000,2020,"A",0,23,15000,2041,15,25,30,7,69.2,20,61]
["28411000550692641B","11000550692641B","284","00055","'CANAL & SHANDS BOTTOM RD'","'I 55'","34355476","089565029",2,"01","11",1959,2,12000,2020,"A",2020,23,15000,2041,15,25,30,7,69.2,20,61]
["28411000550692655A","11000550692655A","284","00055","'SR 4'","'I 55'","34371033","089570431",2,"01","11",1959,2,12000,2020,"A",2020,23,15000,2041,15,25,30,7,42.4,20,67.7]
["28411000550692655B","11000550692655B","284","00055","'SR 4'","'I 55'","34370798","089570266",2,"01","11",1959,2,12000,2020,"A",2020,23,15000,2041,15,25,30,7,42.4,20,67.7]
["28411000550692667A","11000550692667A","284","00055","'HICKAHALA CREEK'","'I 55'","34381890","089572268",2,"01","01",2022,2,16000,2021,"A",0,22,21500,2041,15,25,35,8,40.8,25,211.6]
["28411000550692667B","11000550692667B","284","00055","'HICKAHALA CREEK'","'I 55'","34381150","089571890",2,"01","01",2022,2,16000,2021,"A",0,22,21500,2041,15,25,35,8,40.8,25,211.6]
["28411000550692675A","11000550692675A","284","00055","'HICKAHALA RELIEF'","'I 55'","34390119","089573401",2,"01","01",2022,2,16000,2020,"A",0,19,19500,2041,15,25,30,7,62,20,244.5]
["28411000550692675B","11000550692675B","284","00055","'HICKAHALA RELIEF'","'I 55'","34385372","089573024",2,"01","01",2022,2,16000,2020,"A",0,19,19500,2041,15,25,35,8,62,25,244.5]
["28411000550692676B","11000550692676B","284","00055","'HICKAHALA RELIEF'","'I 55'","34385464","089573123",2,"01","01",1959,2,16000,2020,"A",0,19,19500,2041,15,25,25,6,69.2,15,182.9]
["28411000550692714A","11000550692714A","284","00055","'SR 306'","'I 55'","34420016","089575558",2,"01","01",2020,2,16000,2020,"A",0,19,19500,2041,15,25,30,7,73.8,15,31.7]
["28411000550692714B","11000550692714B","284","00055","'SR 306'","'I 55'","34415917","089575466",2,"01","01",2020,2,16000,2020,"A",0,19,19500,2041,15,25,35,7,73.8,20,31.7]
["28411000550692729A","11000550692729A","284","00055","'COLDWATER RIVER'","'I 55'","34433811","089574990",2,"01","01",1959,2,18500,2020,"A",0,15,23000,2041,10,20,20,5,69.2,10,609.6]
["28411000550692729B","11000550692729B","284","00055","'COLDWATER RIVER'","'I 55'","34431850","089575003",2,"01","01",1959,2,18500,2020,"A",0,15,23000,2041,10,20,20,5,69.2,10,609.6]
["28411000550812169A","11000550812169A","284","00055","'COUNTY ROAD 55'","'I 55'","33562804","089520027",2,"01","01",1960,2,8500,2020,"A",0,36,10000,2041,20,35,99,8,75.7,40,47.2]
["28411000550812169B","11000550812169B","284","00055","'COUNTY ROAD 55'","'I 55'","33562657","089515920",2,"01","01",1960,2,8500,2020,"A",0,36,10000,2041,20,35,50,7,75.7,30,47.2]
["28411000550812171A","11000550812171A","284","00055","'CNIC RR'","'I 55'","33563911","089520087",2,"01","01",1960,2,8500,2020,"A",0,36,10000,2041,20,35,35,6,50.5,20,110.9]
["28411000550812171B","11000550812171B","284","00055","'CNIC RR'","'I 55'","33563448","089515962",2,"01","01",1960,2,8500,2020,"A",0,36,10000,2041,20,35,35,6,50.5,20,110.9]
["28411000550812193A","11000550812193A","284","00055","'SIMMONS CREEK'","'I 55'","33583111","089520708",2,"01","01",1960,2,8500,2020,"A",0,36,10000,2041,20,35,45,7,75.3,30,61]
["28411000550812193B","11000550812193B","284","00055","'SIMMONS CREEK'","'I 55'","33582898","089520597",2,"01","01",1960,2,8500,2020,"A",0,36,10000,2041,20,30,45,7,75.3,30,61]
["28411000550812200A","11000550812200A","284","00055","'SR 330'","'I 55'","33590651","089520897",2,"01","01",1960,2,8500,2020,"A",0,36,10000,2041,20,30,45,7,75.7,30,47.2]
["28411000550812200B","11000550812200B","284","00055","'SR 330'","'I 55'","33590500","089520792",2,"01","01",1960,2,8500,2020,"A",0,36,10000,2041,20,30,35,6,75.7,15,47.2]
["28411000550812219A","11000550812219A","284","00055","'COUNTY ROAD 216'","'I 55'","34004057","089523072",2,"01","01",1960,2,8000,2020,"A",0,34,9500,2041,20,30,45,7,76.6,25,49.4]
["28411000550812219B","11000550812219B","284","00055","'COUNTY ROAD 216'","'I 55'","34004167","089522615",2,"01","01",1960,2,8000,2020,"A",0,34,9500,2041,20,30,35,6,76.6,15,49.4]
["28411000550812233A","11000550812233A","284","00055","'TILLATOBA CREEK'","'I 55'","34015462","089524963",2,"01","01",1960,2,8000,2020,"A",0,34,9500,2041,25,35,45,6,75.3,25,134.1]
["28411000550812233B","11000550812233B","284","00055","'TILLATOBA CREEK'","'I 55'","34015059","089524750",2,"01","01",1960,2,8000,2020,"A",0,34,9500,2041,25,35,50,7,75.3,30,134.1]
["28411000550812267A","11000550812267A","284","00055","'SR 32'","'I 55'","34043949","089533717",2,"01","01",1960,2,8000,2020,"A",0,34,9500,2041,25,35,50,7,76.6,30,49.4]
["28411000550812267B","11000550812267B","284","00055","'SR 32'","'I 55'","34043858","089533588",2,"01","01",1960,2,8000,2020,"A",0,34,9500,2041,20,35,50,7,76.6,30,49.4]
[{"$f":"CONCATENATE(C635, B635)","v":"28411000550812319A"},"11000550812319A","284","00055","'YOCONA RIVER'","'I 55'","34090094","089545898",2,"01","01",1960,2,8000,2020,"A",0,32,9500,2041,20,35,40,6,57.3,25,109.7]
["28411000550812319B","11000550812319B","284","00055","'YOCONA RIVER'","'I 55'","34085757","089545693",2,"01","01",1960,2,8000,2020,"A",0,32,9500,2041,20,35,20,5,57.3,5,109.7]
["28411000550821271A","11000550821271A","284","00055","'RELIEF SLOUGH'","'I 55'","32441678","090031119",2,"01","01",1969,2,10500,2020,"A",0,28,16000,2041,15,30,99,8,56,35,85.3]
["28411000550821271B","11000550821271B","284","00055","'RELIEF SLOUGH'","'I 55'","32441482","090030873",2,"01","01",1969,2,10500,2020,"A",0,28,16000,2041,15,30,99,8,56,35,85.3]
["28411000550821277A","11000550821277A","284","00055","'STREAM'","'I 55'","32444290","090032740",2,"01","01",1969,2,10500,2020,"A",0,28,16000,2041,15,30,99,8,56,35,121.9]
["28411000550821277B","11000550821277B","284","00055","'STREAM'","'I 55'","32443984","090032433",2,"01","01",1969,2,10500,2020,"A",0,28,16000,2041,15,30,45,7,56,30,121.9]
["28411000550821282A","11000550821282A","284","00055","'RELIEF SLOUGH'","'I 55'","32450478","090034098",2,"01","01",1969,2,10500,2020,"A",0,28,16000,2041,20,35,99,8,56,40,121.9]
["28411000550821282B","11000550821282B","284","00055","'RELIEF SLOUGH'","'I 55'","32450174","090033793",2,"01","01",1969,2,10500,2020,"A",0,28,16000,2041,15,30,99,8,56,40,121.9]
["28411000550821284A","11000550821284A","284","00055","'LOCK CREEK'","'I 55'","32451886","090034973",2,"01","01",1969,2,10500,2020,"A",0,28,16000,2041,15,30,99,8,56,40,121.9]
["28411000550821284B","11000550821284B","284","00055","'LOCK CREEK'","'I 55'","32451578","090034665",2,"01","01",1969,2,10500,2020,"A",0,28,16000,2041,15,30,99,8,56,35,121.9]
["28411000550821322A","11000550821322A","284","00055","'VAUGHAN ROAD'","'I 55'","32482568","090033034",2,"01","01",1969,2,10500,2020,"A",0,28,16000,2041,15,30,50,7,64.7,30,58.5]
["28411000550821322B","11000550821322B","284","00055","'VAUGHAN ROAD'","'I 55'","32482378","090032944",2,"01","01",1969,2,10500,2020,"A",0,28,16000,2041,15,30,99,8,64.7,35,58.5]
["284110005508213250","110005508213250","284","00055","'VAUGHAN CREEK'","'I 55'","32483986","090032745",2,"01","01",1971,4,19000,2020,"A",0,33,29000,2041,50,99,-1,"N",99.9,-1,17.1]
["28411000550821352A","11000550821352A","284","00055","'DRY CREEK'","'I 55'","32505937","090025285",2,"01","01",1971,2,9500,2020,"A",0,34,14500,2041,15,30,99,8,49.4,35,85.3]
["28411000550821352B","11000550821352B","284","00055","'DRY CREEK'","'I 55'","32505561","090025286",2,"01","01",1971,2,9500,2020,"A",0,33,14500,2041,15,30,50,7,49.4,30,85.3]
["28411000550821358A","11000550821358A","284","00055","'CYPRESS CREEK'","'I 55'","32512530","090023231",2,"01","01",1971,2,9500,2020,"A",0,34,14500,2041,15,30,50,7,57.4,30,109.7]
["28411000550821358B","11000550821358B","284","00055","'CYPRESS CREEK'","'I 55'","32512220","090023428",2,"01","01",1970,2,9500,2020,"A",0,33,14500,2041,15,30,99,8,57.4,40,109.7]
["28411000590121254A","11000590121254A","284","00059","'SR 18'","'I 59'","32033742","088541537",2,"01","01",1965,2,6500,2020,"A",0,40,7500,2041,20,35,99,8,75.7,40,46.6]
["28411000590121254B","11000590121254B","284","00059","'SR 18'","'I 59'","32033525","088541532",2,"01","01",1965,2,6500,2020,"A",0,39,7500,2041,20,35,45,7,75.7,30,46.6]
["28411000590121265A","11000590121265A","284","00059","'CHICKAWILLASAW CREEK'","'I 59'","32042023","088533799",2,"01","01",1966,2,6500,2020,"A",0,39,7500,2041,45,99,-1,"N",71.1,-1,10.7]
["28411000590121265B","11000590121265B","284","00059","'CHICKAWILLASAW CREEK'","'I 59'","32041960","088533676",2,"01","01",1966,2,6500,2020,"A",0,40,7500,2041,45,99,-1,"N",99.9,-1,10.7]
["28411000590121283A","11000590121283A","284","00059","'RELIEF'","'I 59'","32055623","088532918",2,"01","01",1965,2,6500,2020,"A",0,39,7500,2041,20,35,45,7,73.3,25,67.1]
["28411000590121283B","11000590121283B","284","00059","'RELIEF'","'I 59'","32055391","088532939",2,"01","01",1965,2,6500,2020,"A",0,40,7500,2041,15,30,20,5,73.3,5,67.1]
["28411000590121286A","11000590121286A","284","00059","'SOUINLOVEY CREEK'","'I 59'","32060630","088532274",2,"01","01",1965,2,6500,2020,"A",0,39,7500,2041,20,35,50,7,75.3,30,85.3]
["28411000590121286B","11000590121286B","284","00059","'SOUINLOVEY CREEK'","'I 59'","32060346","088532342",2,"01","01",1965,2,6500,2020,"A",0,40,7500,2041,20,35,50,7,75.3,30,85.3]
["28411000590121290A","11000590121290A","284","00059","'RELIEF'","'I 59'","32062287","088531204",2,"01","01",1965,2,6500,2020,"A",0,39,7500,2041,25,35,50,7,80.9,30,36.6]
["28411000590121290B","11000590121290B","284","00059","'RELIEF'","'I 59'","32062139","088531183",2,"01","01",1965,2,6500,2020,"A",0,40,7500,2041,25,35,50,7,80.9,30,36.6]
["28411000590121332A","11000590121332A","284","00059","'SR 513'","'I 59'","32095009","088520372",2,"01","01",1965,2,6500,2020,"A",0,39,7500,2041,20,35,50,7,72.6,30,55.5]
["28411000590121332B","11000590121332B","284","00059","'SR 513'","'I 59'","32094870","088520152",2,"01","01",1965,2,6500,2020,"A",0,40,7500,2041,20,35,35,6,72.6,20,55.5]
["28411000590121339A","11000590121339A","284","00059","'STREAM'","'I 59'","32102716","088515980",2,"01","01",1965,2,7500,2020,"A",0,35,8500,2041,50,99,-1,"N",99.9,-1,11]
["28411000590121339B","11000590121339B","284","00059","'STREAM'","'I 59'","32102549","088515781",2,"01","01",1965,2,7500,2020,"A",0,37,8500,2041,50,99,-1,"N",40.5,-1,11]
["28411000590121345A","11000590121345A","284","00059","'COUNTY ROAD 360'","'I 59'","32105524","088514255",2,"01","01",1965,2,7500,2020,"A",0,35,8500,2041,20,35,45,7,74,30,47.2]
["28411000590121345B","11000590121345B","284","00059","'COUNTY ROAD 360'","'I 59'","32105323","088514215",2,"01","01",1965,2,7500,2020,"A",0,37,8500,2041,20,35,45,7,75.7,25,47.2]
["284110005901213500","110005901213500","284","00059","'ALLEN BRANCH'","'I 59'","32111202","088512440",32,"01","01",1965,4,15000,2020,"A",0,37,17000,2041,35,99,-1,"N",99.9,-1,9.4]
["28411000590121365A","11000590121365A","284","00059","'COUNTY ROAD 370'","'I 59'","32121895","088503720",2,"01","01",1965,2,7500,2020,"A",0,35,8500,2041,20,35,45,7,72.6,25,68]
["28411000590121365B","11000590121365B","284","00059","'COUNTY ROAD 370'","'I 59'","32121664","088503770",2,"01","01",1965,2,7500,2020,"A",0,37,8500,2041,25,35,50,7,72.6,35,68]
["284110005901213770","110005901213770","284","00059","'STREAM'","'I 59'","32131641","088495989",37,"01","01",1965,4,14000,2020,"A",0,41,16000,2041,45,99,-1,"N",99.9,-1,8.2]
["28411000590180572A","11000590180572A","284","00059","'TOM CREEK'","'I 59'","31132042","089193385",2,"01","01",1961,2,10000,2020,"A",0,27,10000,2041,50,99,-1,"N",99.9,-1,8.2]
["28411000590180572B","11000590180572B","284","00059","'TOM CREEK'","'I 59'","31131992","089193224",2,"01","01",1961,2,10000,2020,"A",0,27,10000,2041,45,99,-1,"N",80.1,-1,8.2]
["28411000590180588A","11000590180588A","284","00059","'STEELE ROAD'","'I 59'","31144102","089193558",2,"01","11",1961,2,10000,2020,"A",2015,27,11500,2041,25,35,50,7,99.9,30,56.4]
["28411000590180588B","11000590180588B","284","00059","'STEELE ROAD'","'I 59'","31143951","089193339",2,"01","11",1961,2,10000,2020,"A",2015,27,11500,2041,20,35,50,7,56.7,30,56.4]
["28411000590180612A","11000590180612A","284","00059","'NORFOLK SOUTHERN RR'","'I 59'","31162656","089205034",2,"01","11",1960,2,19500,2020,"A",0,19,22500,2041,20,35,40,6,71.9,20,62.5]
["28411000590180612B","11000590180612B","284","00059","'NORFOLK SOUTHERN RR'","'I 59'","31162586","089204873",2,"01","11",1960,2,19500,2020,"A",0,19,22500,2041,15,30,25,5,71.9,5,62.5]
["28411000590180668A","11000590180668A","284","00059","'US 49'","'I 59'","31212580","089204685",2,"01","11",1960,2,4850,2020,"A",0,31,5500,2041,20,35,40,6,63.5,20,69.8]
["28411000590180668B","11000590180668B","284","00059","'US 49'","'I 59'","31212339","089204773",2,"01","11",1960,2,4850,2020,"A",0,31,5500,2041,20,35,40,6,63.5,20,69.8]
["28411000590180671A","11000590180671A","284","00059","'CNIC RR'","'I 59'","31213651","089203693",2,"01","11",1960,2,20000,2020,"A",0,15,23000,2041,20,30,35,6,57.3,20,45.7]
["28411000590180671B","11000590180671B","284","00059","'CNIC RR'","'I 59'","31213503","089203706",2,"01","11",1960,2,20000,2020,"A",0,15,23000,2041,15,30,20,5,57.7,5,45.7]
["28411000590180677A","11000590180677A","284","00059","'BOUIE RIVER'","'I 59'","31220927","089200680",2,"01","11",1960,2,20000,2020,"A",0,15,23000,2041,15,25,20,5,55.1,5,329.2]
["28411000590180677B","11000590180677B","284","00059","'BOUIE RIVER'","'I 59'","31220040","089201374",2,"01","11",1960,2,20000,2020,"A",0,15,23000,2041,15,25,35,6,55.1,20,329.2]
["28411000590180694A","11000590180694A","284","00059","'BAY CREEK'","'I 59'","31231352","089191597",2,"01","01",1960,2,20000,2020,"A",0,15,20000,2041,35,99,-1,"N",54,-1,10.4]
["28411000590180694B","11000590180694B","284","00059","'BAY CREEK'","'I 59'","31231327","089191430",2,"01","01",1960,2,15500,2020,"A",0,14,15500,2041,35,99,-1,"N",54,-1,10.4]
["28411000590180710A","11000590180710A","284","00059","'MCPHAIL ROAD'","'I 59'","31243954","089190682",2,"01","01",1960,2,15500,2020,"A",0,14,15500,2041,20,30,35,6,49.3,15,49.1]
["28411000590180710B","11000590180710B","284","00059","'MCPHAIL ROAD'","'I 59'","31243751","089190593",2,"01","01",1960,2,15500,2020,"A",0,14,15500,2041,20,30,35,6,49.3,15,49.1]
["28411000590311116A","11000590311116A","284","00059","'COUNTY ROAD 8'","'I 59'","31535532","089014132",2,"01","01",1965,2,8000,2020,"A",0,34,9500,2041,20,35,50,7,65.3,30,65.5]
["28411000590311116B","11000590311116B","284","00059","'COUNTY ROAD 8'","'I 59'","31535386","089014112",55,"01","01",1965,2,8000,2020,"A",0,35,9500,2041,20,35,50,7,99.9,30,65.5]
["284110005903111520","110005903111520","284","00059","'BOGUE HOMA CREEK'","'I 59'","31561478","088593070",43,"01","01",1965,4,13000,2020,"A",0,31,15000,2041,50,99,-1,"N",58.5,-1,9.4]
["28411000590311206A","11000590311206A","284","00059","'COUNTY ROAD 411'","'I 59'","32000174","088561603",2,"01","01",1965,2,6500,2020,"A",0,40,7500,2041,25,40,45,7,79.2,30,36.6]
["28411000590311206B","11000590311206B","284","00059","'COUNTY ROAD 411'","'I 59'","32000024","088561602",2,"01","01",1965,2,6500,2020,"A",0,39,7500,2041,20,35,45,7,79.2,30,36.6]
["284110005903112070","110005903112070","284","00059","'STREAM'","'I 59'","32000446","088561238",53,"01","01",1965,4,13000,2020,"A",0,39,15000,2041,45,99,-1,"N",99.9,-1,11]
["28411000590311227A","11000590311227A","284","00059","'PACHUTA CREEK'","'I 59'","32013339","088552281",2,"01","01",1965,2,6500,2020,"A",0,40,7500,2041,45,99,-1,"N",99.9,-1,10.1]
["28411000590311227B","11000590311227B","284","00059","'PACHUTA CREEK'","'I 59'","32013283","088552058",2,"01","01",1965,2,6500,2020,"A",0,39,7500,2041,45,99,-1,"N",99.9,-1,10.1]
["28411000590311242A","11000590311242A","284","00059","'STREAM'","'I 59'","32025175","088550476",2,"01","01",1966,2,6500,2020,"A",0,40,7500,2041,30,99,-1,"N",81.9,-1,9.4]
["28411000590311242B","11000590311242B","284","00059","'STREAM'","'I 59'","32025103","088550338",2,"01","01",1966,2,6500,2020,"A",0,39,7500,2041,30,99,-1,"N",81.9,-1,9.4]
["28411000590340773A","11000590340773A","284","00059","'SANFORD ROAD'","'I 59'","31295792","089183783",2,"01","01",1960,2,15500,2020,"A",0,22,21000,2041,20,35,40,6,42.2,20,46.6]
[{"$f":"CONCATENATE(C699, B699)","v":"28411000590340773B"},"11000590340773B","284","00059","'SANFORD ROAD'","'I 59'","31295655","089183837",2,"01","01",1960,2,15500,2020,"A",0,22,21000,2041,20,35,35,6,42.2,20,46.6]
["28411000590340774A","11000590340774A","284","00059","'LEAF RIVER'","'I 59'","31300352","089182918",2,"01","01",1960,2,15500,2020,"A",0,22,21000,2041,20,35,35,6,55.1,20,207.3]
["28411000590340774B","11000590340774B","284","00059","'LEAF RIVER'","'I 59'","31295882","089183484",2,"01","01",1960,2,15500,2020,"A",0,22,21000,2041,20,35,35,6,55.1,20,207.3]
["28411000590340776A","11000590340776A","284","00059","'RELIEF'","'I 59'","31300491","089182540",2,"01","01",1960,2,15500,2020,"A",0,22,21000,2041,20,30,50,7,75.3,30,158.5]
["28411000590340776B","11000590340776B","284","00059","'RELIEF'","'I 59'","31300867","089182123",2,"01","01",1960,2,15500,2020,"A",0,22,21000,2041,20,30,45,7,75.3,30,158.5]
["284110005903407890","110005903407890","284","00059","'GRAYSON CREEK'","'I 59'","31304891","089172718",2,"01","01",1960,4,31000,2020,"A",0,22,42000,2041,35,99,-1,"N",99.9,-1,10.1]
["284110005903408500","110005903408500","284","00059","'LITTLE ROCKY CREEK'","'I 59'","31352246","089140720",8,"01","01",1960,4,33000,2020,"A",0,23,45000,2041,35,99,-1,"N",55.8,-1,11.9]
["28411000590340860A","11000590340860A","284","00059","'ROCKY CREEK'","'I 59'","31355594","089132220",2,"01","11",1960,2,16500,2020,"A",0,23,19000,2041,20,35,45,7,56.9,25,47.2]
["28411000590340860B","11000590340860B","284","00059","'ROCKY CREEK'","'I 59'","31355432","089132300",2,"01","11",1960,2,16500,2020,"A",0,23,19000,2041,20,35,45,7,56.9,25,47.2]
["28411000590340886A","11000590340886A","284","00059","'TALLAHOMA CREEK'","'I 59'","31374008","089112557",2,"01","11",1960,2,17500,2020,"A",0,14,20000,2041,20,35,45,6,69.2,25,170.7]
["28411000590340886B","11000590340886B","284","00059","'TALLAHOMA CREEK'","'I 59'","31373610","089113025",2,"01","11",1960,2,17500,2020,"A",0,14,20000,2041,20,35,45,6,69.2,25,170.7]
["28411000590340894A","11000590340894A","284","00059","'US 11'","'I 59'","31380213","089105065",2,"01","11",1960,2,17500,2020,"A",0,14,20000,2041,20,35,40,6,36.5,25,49.7]
["28411000590340894B","11000590340894B","284","00059","'US 11'","'I 59'","31380017","089105216",2,"01","11",1960,2,17500,2020,"A",0,14,20000,2041,20,35,40,6,36.3,25,49.7]
["28411000590340916A","11000590340916A","284","00059","'NORFOLK SOUTHERN RR'","'I 59'","31393582","089093804",2,"01","11",1960,2,17000,2020,"A",0,17,19500,2041,20,35,50,7,82.1,30,64]
["28411000590340916B","11000590340916B","284","00059","'NORFOLK SOUTHERN RR'","'I 59'","31393307","089093775",2,"01","11",1960,2,17000,2020,"A",0,17,19500,2041,20,35,50,7,82.1,30,64]
["28411000590340920A","11000590340920A","284","00059","'US 11'","'I 59'","31395220","089093369",2,"01","11",1960,2,17000,2020,"A",0,17,19500,2041,20,35,50,7,55.4,30,59.4]
["28411000590340920B","11000590340920B","284","00059","'US 11'","'I 59'","31395082","089093302",2,"01","11",1960,2,20500,2020,"A",0,15,23500,2041,20,35,40,6,55.4,20,59.4]
["28411000590340940A","11000590340940A","284","00059","'US 11/AL GREAT SOUTH RR'","'I 59'","31410593","089075869",2,"01","11",2009,2,18500,2020,"A",0,16,21500,2041,20,35,45,7,63.1,30,603.3]
["28411000590340940B","11000590340940B","284","00059","'US 11/AL GREAT SOUTH RR'","'I 59'","31410254","089082128",2,"01","11",2009,2,18000,2020,"A",0,15,21000,2041,20,35,99,8,72.7,35,603.4]
["284110005903409470","110005903409470","284","00059","'4TH AVENUE'","'I 59'","31410595","089075004",3,"01","11",1960,4,37000,2020,"A",2011,16,43000,2041,20,35,45,7,54.1,30,36.6]
["284110005903409480","110005903409480","284","00059","'MASONITE ROAD'","'I 59'","31410714","089074309",3,"01","11",1960,4,37000,2020,"A",2011,16,43000,2041,20,35,45,7,54.1,25,36.6]
["284110005903409510","110005903409510","284","00059","'WALTERS AVE'","'I 59'","31411141","089073166",3,"01","11",1959,6,41000,2020,"A",2011,16,47000,2041,20,35,35,6,56.6,20,83.8]
["284110005903409520","110005903409520","284","00059","'SR 15'","'I 59'","31411471","089072402",3,"01","11",1959,5,41000,2020,"A",2011,16,47000,2041,20,30,35,6,56.1,20,38.1]
["284110005903409610","110005903409610","284","00059","'US 84'","'I 59'","31415114","089070218",3,"01","11",1959,6,20000,2020,"A",2011,29,23000,2041,20,30,50,7,53.7,35,38.1]
["28411000590340970A","11000590340970A","284","00059","'TALLAHALA CREEK'","'I 59'","31424123","089064179",2,"01","11",1959,2,10000,2020,"A",0,29,11500,2041,15,30,25,5,69.2,10,182.9]
["28411000590340970B","11000590340970B","284","00059","'TALLAHALA CREEK'","'I 59'","31423604","089064526",6,"01","11",1959,2,10000,2020,"A",0,29,11500,2041,15,30,25,5,69.2,5,182.9]
["28411000590341025A","11000590341025A","284","00059","'CO RD  NORFOLK S RR'","'I 59'","31462187","089032529",2,"01","01",1964,2,8500,2020,"A",0,26,11500,2041,25,35,50,7,74.6,30,117.3]
["28411000590341025B","11000590341025B","284","00059","'CO RD  NORFOLK S RR'","'I 59'","31461886","089032464",2,"01","01",1964,2,8500,2020,"A",0,26,11500,2041,25,35,50,7,74.6,30,117.3]
["28411000590370430A","11000590370430A","284","00059","'STREAM'","'I 59'","31014094","089241843",2,"01","01",1961,2,8500,2020,"A",0,29,9500,2041,50,99,-1,"N",39,-1,15.8]
["28411000590370430B","11000590370430B","284","00059","'STREAM'","'I 59'","31013933","089241770",2,"01","01",1961,2,8500,2020,"A",0,29,9500,2041,50,99,-1,"N",34.5,-1,15.8]
["28411000590370475A","11000590370475A","284","00059","'LITTLE BLACK CREEK'","'I 59'","31052405","089225828",2,"01","01",1961,2,8500,2020,"A",0,29,9500,2041,20,35,45,7,70.6,30,94.5]
["28411000590370475B","11000590370475B","284","00059","'LITTLE BLACK CREEK'","'I 59'","31052146","089225716",2,"01","01",1961,2,8500,2020,"A",0,29,9500,2041,20,35,45,7,70.6,30,94.5]
["28411000590370480A","11000590370480A","284","00059","'MYERS BAY CREEK'","'I 59'","31054518","089225305",2,"01","01",1961,2,8500,2020,"A",0,29,9500,2041,45,99,-1,"N",99.9,-1,10.4]
["28411000590370480B","11000590370480B","284","00059","'MYERS BAY CREEK'","'I 59'","31054464","089225142",2,"01","01",1961,2,8500,2020,"A",0,29,9500,2041,45,99,-1,"N",99.9,-1,10.4]
["284110005903705160","110005903705160","284","00059","'LITTLE BEAVER CREEK'","'I 59'","31085604","089214851",23,"01","01",1961,4,19000,2020,"A",0,18,21000,2041,45,99,-1,"N",45.7,-1,13.7]
["28411000590370532A","11000590370532A","284","00059","'BLACK CREEK'","'I 59'","31101072","089210704",2,"01","01",1961,2,9500,2020,"A",2015,18,10500,2041,20,35,40,6,74.2,20,137.2]
["28411000590370532B","11000590370532B","284","00059","'BLACK CREEK'","'I 59'","31100607","089210778",2,"01","01",1961,2,9500,2020,"A",2015,18,10500,2041,20,35,50,7,74.2,35,137.2]
["284110005903706620","110005903706620","284","00059","'MIXONS CREEK'","'I 59'","31204705","089210716",10,"01","11",1960,4,48000,2020,"A",0,17,64000,2041,50,99,-1,"N",99.9,-1,11.9]
["28411000590381382A","11000590381382A","284","00059","'CHUNKY RIVER'","'I 59'","32133947","088495795",2,"01","01",1965,2,7000,2020,"A",0,34,8000,2041,25,35,50,7,74.2,30,146.3]
["28411000590381382B","11000590381382B","284","00059","'CHUNKY RIVER'","'I 59'","32133462","088495751",2,"01","01",1965,2,7000,2020,"A",0,41,8000,2041,15,30,30,5,74.2,10,146.3]
["28411000590381438A","11000590381438A","284","00059","'OVER DIRT TRAIL'","'I 59'","32175239","088482038",2,"01","01",1965,2,7500,2020,"A",0,30,8500,2041,25,35,99,8,72.6,35,74.1]
["28411000590381438B","11000590381438B","284","00059","'OVER DIRT TRAIL'","'I 59'","32174991","088481825",2,"01","01",1965,2,7500,2020,"A",0,30,8500,2041,20,35,50,8,72.6,35,74.1]
["284110005903814590","110005903814590","284","00059","'CREEK'","'I 59'","32190561","088470969",2,"01","01",1965,4,15000,2020,"A",0,30,17000,2041,99,99,-1,"N",99.9,-1,7]
["284110005903814600","110005903814600","284","00059","'HOG NOSE CREEK'","'I 59'","32191010","088470478",2,"01","01",1965,4,15000,2020,"A",0,30,17000,2041,99,99,-1,"N",99.9,-1,8.8]
["284110005903814780","110005903814780","284","00059","'I 59 NORTH TO I 20 WEST'","'I 59'","32203057","088461763",2,"01","11",1965,2,15000,2020,"A",0,30,20000,2041,15,30,25,5,99.9,10,101.2]
["28411000590381479A","11000590381479A","284","00059","'I 20  EAST'","'I 59'","32203652","088461148",2,"01","11",1965,2,15000,2020,"A",0,30,20000,2041,15,30,25,5,99.9,10,139.3]
["28411000590381479B","11000590381479B","284","00059","'BURWELL BRANCH'","'I 59'","32203210","088460967",2,"01","11",1965,2,15000,2020,"A",0,30,20000,2041,99,99,-1,"N",99.9,-1,10.4]
["28411000590381483A","11000590381483A","284","00059","'RELIEF'","'I 20/I 59'","32204401","088454763",5,"01","11",2008,3,18000,2020,"A",0,38,24500,2041,25,40,99,8,58.9,35,61.4]
["28411000590381484B","11000590381484B","284","00059","'RELIEF'","'I 20/I 59'","32204171","088454926",8,"01","11",1965,3,18000,2020,"A",0,38,24500,2041,20,35,99,8,60.3,35,61]
["28411000590381485B","11000590381485B","284","00059","'RELIEF'","'I 20/I 59'","32204446","088454081",8,"01","11",1965,3,18000,2020,"A",2010,38,24500,2041,15,30,99,8,60.3,35,48.8]
["28411000590381486A","11000590381486A","284","00059","'RELIEF'","'I 20/I 59'","32204615","088453943",5,"01","11",2008,3,18000,2020,"A",0,38,24500,2041,25,40,99,8,58.9,35,49.3]
["28411000590381490B","11000590381490B","284","00059","'OKATIBEE CREEK'","'I 20/I 59'","32205244","088451194",8,"01","11",1965,2,18000,2020,"A",2010,38,24500,2041,25,35,50,8,70.3,35,131.1]
["28411000590381491A","11000590381491A","284","00059","'OKATIBEE CREEK'","'I 20/I 59'","32205455","088450729",13,"01","11",2008,3,18000,2020,"A",0,38,24500,2041,25,40,99,8,58.9,40,168.1]
["284110005903814970","110005903814970","284","00059","'65TH AVE   KCS RR'","'I 20/I 59'","32205996","088444535",2,"01","11",1965,4,36000,2020,"A",1974,38,49000,2041,25,35,99,8,54.8,40,168.6]
["284110005903815030","110005903815030","284","00059","'US 11   NORFOLK S RR'","'I 20/I 59'","32205874","088440707",2,"01","11",1974,6,48000,2020,"A",0,36,66000,2041,15,25,99,8,58.9,40,95.1]
["28411000590381509C","11000590381509C","284","00059","'SOWASHEE CREEK'","'I 20/I 59'","32205643","088433118",2,"01","11",1973,4,48000,2020,"A",0,36,66000,2041,15,25,99,8,64.6,35,116.4]
["284110005903815120","110005903815120","284","00059","'KCS RR'","'I 20/I 59'","32205642","088431303",2,"01","11",1973,5,49000,2020,"A",0,29,67000,2041,15,25,99,8,59.7,35,174.7]
["284110005903815220","110005903815220","284","00059","'GRAND AVE'","'I 20/I 59'","32205631","088420944",2,"01","11",1973,4,55000,2020,"A",0,28,75000,2041,20,35,99,8,62.8,35,270.4]
["28411000590381530B","11000590381530B","284","00059","'SR 145'","'I 20/I 59'","32211162","088412881",2,"01","11",1957,6,55000,2020,"A",1973,28,75000,2041,20,35,45,7,44.7,30,48.8]
["284110005903815320","110005903815320","284","00059","'STREAM'","'I 20/I 59'","32211819","088411852",2,"01","11",1949,11,40000,2020,"A",0,35,55000,2041,99,99,-1,"N",71.1,-1,9.4]
["284110005903815340","110005903815340","284","00059","'M AND B RR  FRT RD CON'","'I 20/I 59'","32212546","088410725",2,"01","11",1973,4,40000,2020,"A",0,35,55000,2041,15,30,99,8,59.2,35,371.2]
["284110005903815420","110005903815420","284","00059","'RELIEF'","'I 20/I 59'","32215172","088403142",2,"01","11",1949,8,40000,2020,"A",0,35,55000,2041,99,99,-1,"N",99.9,-1,7.9]
["28411000590381544A","11000590381544A","284","00059","'SR 19 SOUTH/SR 39 NORTH'","'I 20/I 59'","32220255","088402124",2,"01","11",1961,2,20000,2020,"A",0,35,27500,2041,25,35,30,5,64.5,15,75]
["28411000590381544B","11000590381544B","284","00059","'SR 19 SOUTH/SR 39 NORTH'","'I 20/I 59'","32220052","088402194",2,"01","11",1961,3,20000,2020,"A",0,35,27500,2041,25,35,30,5,65.3,10,75]
[{"$f":"CONCATENATE(C763, B763)","v":"284110005903815890"},"110005903815890","284","00059","'DITCH'","'I 20/I 59'","32232152","088360688",2,"01","01",1959,4,24000,2020,"A",0,44,28000,2041,99,99,-1,"N",99.9,-1,9.4]
["28411000590381646A","11000590381646A","284","00059","'TOOMSUBA CREEK'","'I 20/I 59'","32244904","088303026",2,"01","01",1961,3,17500,2020,"A",0,33,20000,2041,20,35,99,8,70.8,35,61]
["28411000590381646B","11000590381646B","284","00059","'TOOMSUBA CREEK'","'I 20/I 59'","32244822","088303261",2,"01","01",1961,3,17500,2020,"A",0,32,20000,2041,20,35,99,8,70.8,35,61]
["28411000590381655A","11000590381655A","284","00059","'TOOMSUBA CK CHANNEL'","'I 20/I 59'","32244777","088293395",2,"01","01",1960,2,13500,2020,"A",0,60,15500,2041,20,35,50,7,69.9,30,100.3]
["28411000590381655B","11000590381655B","284","00059","'TOOMSUBA CK CHANNEL'","'I 20/I 59'","32244677","088293920",2,"01","01",1959,2,13500,2020,"A",0,59,15500,2041,20,35,50,7,69.9,30,100.3]
["28411000590381681A","11000590381681A","284","00059","'NORFOLK SOUTHERN RR'","'I 20/I 59'","32251987","088271722",2,"01","01",1960,2,13500,2020,"A",2015,60,15500,2041,15,30,25,5,99.9,10,99.7]
["28411000590381681B","11000590381681B","284","00059","'NORFOLK SOUTHERN RR'","'I 20/I 59'","32251746","088271778",2,"01","01",1960,2,13500,2020,"A",2015,59,15500,2041,15,30,40,6,99.9,25,99.7]
["28411000590550000A","11000590550000A","284","00059","'E. PEARL RIV FRONTAGE RD'","'I 59'","30274704","089414108",2,"01","01",1958,2,15500,2020,"A",0,22,17000,2041,20,35,40,6,54.4,20,121.9]
["28411000590550000B","11000590550000B","284","00059","'E. PEARL RIV FRONTAGE RD'","'I 59'","30274352","089414332",2,"01","01",1958,2,15500,2020,"A",0,22,17000,2041,20,35,40,6,54.4,20,121.9]
["28411000590550044A","11000590550044A","284","00059","'SR 43'","'I 59'","30310455","089394861",2,"01","11",1963,2,14000,2020,"A",2010,15,15000,2041,20,35,40,6,85.4,20,70.1]
["28411000590550044B","11000590550044B","284","00059","'SR 43'","'I 59'","30310243","089394844",2,"01","11",1963,2,14000,2020,"A",2010,15,15000,2041,20,35,40,6,85.7,20,70.1]
["28411000590550049A","11000590550049A","284","00059","'CANAL STREET'","'I 59'","30312623","089393748",2,"01","11",1963,2,16000,2020,"A",0,20,17500,2041,25,35,99,8,66.4,35,36.9]
["28411000590550049B","11000590550049B","284","00059","'CANAL STREET'","'I 59'","30312487","089393710",2,"01","11",1963,2,16000,2020,"A",2015,20,17500,2041,25,35,99,8,68,35,36.9]
["28411000590550052A","11000590550052A","284","00059","'HOBOLOCHITTO CREEK'","'I 59'","30314378","089392793",2,"01","11",1963,2,16000,2020,"A",2010,20,17500,2041,25,35,99,8,58.8,35,106.7]
["28411000590550052B","11000590550052B","284","00059","'HOBOLOCHITTO CREEK'","'I 59'","30314023","089392876",2,"01","11",1963,2,16000,2020,"A",2010,20,17500,2041,20,35,50,7,58.1,30,106.7]
["28411000590550108A","11000590550108A","284","00059","'WEST UNION ROAD'","'I 59'","30360254","089370696",2,"01","01",1963,2,11000,2020,"A",0,25,12000,2041,25,35,50,7,64,30,36.9]
["28411000590550108B","11000590550108B","284","00059","'WEST UNION ROAD'","'I 59'","30360077","089370603",2,"01","01",1963,2,11000,2020,"A",2015,25,12000,2041,20,35,35,6,64,15,36.9]
["28411000590550130A","11000590550130A","284","00059","'STANFIELD CREEK'","'I 59'","30373393","089355501",2,"01","01",1963,2,9000,2020,"A",2010,29,10000,2041,20,35,50,8,68.1,35,48.8]
["28411000590550130B","11000590550130B","284","00059","'STANFIELD CREEK'","'I 59'","30373213","089355528",2,"01","01",1963,2,9000,2020,"A",2010,29,10000,2041,20,30,99,8,68.1,40,48.8]
["28411000590550144A","11000590550144A","284","00059","'STREAM'","'I 59'","30384080","089351745",2,"01","01",1963,2,9000,2020,"A",0,29,10000,2041,50,99,-1,"N",76.5,-1,8.2]
["28411000590550144B","11000590550144B","284","00059","'STREAM'","'I 59'","30383959","089351616",2,"01","01",1963,2,9000,2020,"A",0,29,10000,2041,45,99,-1,"N",99.9,-1,8.2]
["28411000590550167A","11000590550167A","284","00059","'HOBOLOCHITTO CREEK'","'I 59'","30411297","089340830",2,"01","01",1964,2,8500,2020,"A",2010,27,9500,2041,20,35,45,7,58.4,25,81.4]
["28411000590550167B","11000590550167B","284","00059","'HOBOLOCHITTO CREEK'","'I 59'","30410916","089340818",2,"01","01",1964,2,8500,2020,"A",2010,27,9500,2041,20,35,99,8,58.4,35,81.4]
["28411000590550191A","11000590550191A","284","00059","'MILLARD ROAD'","'I 59'","30430626","089331674",2,"01","01",1964,2,8500,2020,"A",2015,27,9500,2041,20,35,45,7,64,25,36.9]
["28411000590550191B","11000590550191B","284","00059","'MILLARD ROAD'","'I 59'","30430489","089331550",2,"01","01",1964,2,8500,2020,"A",2015,27,9500,2041,25,35,40,6,64,25,36.9]
["28411000590550251A","11000590550251A","284","00059","'STREAM'","'I 59'","30473754","089311503",2,"01","01",1963,2,8000,2020,"A",0,31,9000,2041,50,99,-1,"N",99.9,-1,8.2]
["28411000590550251B","11000590550251B","284","00059","'STREAM'","'I 59'","30473735","089311331",2,"01","01",1963,2,8000,2020,"A",0,31,9000,2041,50,99,-1,"N",99.9,-1,8.2]
["284110005905502890","110005905502890","284","00059","'SPRING CREEK'","'I 59'","30503213","089294608",2,"01","01",1963,4,14000,2020,"A",0,35,15000,2041,50,99,-1,"N",44.1,-1,12.2]
["28411000590550297A","11000590550297A","284","00059","'BEAVERDAM CREEK'","'I 59'","30511683","089294675",2,"01","01",1963,2,8000,2020,"A",2010,31,9000,2041,25,35,99,8,63.5,40,61]
["28411000590550297B","11000590550297B","284","00059","'BEAVERDAM CREEK'","'I 59'","30511445","089294574",2,"01","01",1963,2,8000,2020,"A",2010,32,9000,2041,20,35,99,8,63.5,40,61]
["28411000590550316A","11000590550316A","284","00059","'WOLF RIVER'","'I 59'","30523563","089291524",2,"01","01",1963,2,8000,2020,"A",2010,31,9000,2041,20,35,50,7,68.1,30,73.2]
["28411000590550316B","11000590550316B","284","00059","'WOLF RIVER'","'I 59'","30523289","089291496",2,"01","01",1963,2,8000,2020,"A",2010,32,9000,2041,20,35,99,8,51.2,35,73.2]
["28411000590550402A","11000590550402A","284","00059","'RED CREEK'","'I 59'","30592981","089252534",2,"01","01",1963,2,8500,2020,"A",2015,29,9500,2041,20,35,99,8,61.4,35,61]
["28411000590550402B","11000590550402B","284","00059","'RED CREEK'","'I 59'","30592756","089252496",2,"01","01",1963,2,8500,2020,"A",2015,29,9500,2041,20,35,99,8,61.4,35,61]
["284110011002400010","110011002400010","284","00110","'L&N RR AND KEEGAN BAYOU'","'I 110'","30234692","088533962",2,"01","11",1988,4,23000,2020,"A",0,4,23000,2041,20,35,45,7,55.2,25,1616.4]
["284110011002400130","110011002400130","284","00110","'BILOXI BACK BAY'","'I 110'","30244044","088533787",14,"01","11",1973,4,35000,2020,"A",0,4,35000,2041,20,35,35,6,60,15,1745.9]
["28411001100240025A","11001100240025A","284","00110","'RODRIGUEZ STREET'","'I 110'","30254931","088534175",2,"01","11",1973,2,25500,2020,"A",0,5,26000,2041,20,30,35,6,92.3,15,86]
["28411001100240025B","11001100240025B","284","00110","'RODRIGUEZ STREET'","'I 110'","30254636","088534109",2,"01","11",1973,2,25500,2020,"A",0,5,26000,2041,20,30,35,6,94.3,15,86]
["28411001100240031A","11001100240031A","284","00110","'DIBERVILLE BLVD'","'I 110'","30261985","088534214",2,"01","11",1973,2,20000,2020,"A",0,4,20000,2041,25,35,50,7,50.8,30,113.1]
["28411001100240031B","11001100240031B","284","00110","'DIBERVILLE BLVD'","'I 110'","30261568","088534135",2,"01","11",1973,2,20000,2020,"A",0,4,20000,2041,25,35,50,7,50.8,30,113.1]
["28411001100240041A","11001100240041A","284","00110","'I 10'","'I 110'","30271402","088534728",2,"01","11",1970,2,20000,2020,"A",0,4,20000,2041,25,35,50,7,58.3,30,143.9]
["28411001100240041B","11001100240041B","284","00110","'I 10'","'I 110'","30270986","088534476",2,"01","11",1970,2,20000,2020,"A",0,4,20000,2041,25,35,50,7,58.3,30,143.9]
["28411002200250001A","11002200250001A","284","00220","'I 20 WEST'","'I 220'","32172347","090150720",2,"01","11",1969,2,12000,2020,"A",0,18,13000,2041,15,30,50,7,62.5,30,131.7]
["28411002200250001B","11002200250001B","284","00220","'I 20 WEST'","'I 220'","32172511","090145422",2,"01","11",1969,2,13000,2020,"A",0,18,14000,2041,15,30,99,8,60.4,35,131.7]
["284110022002500020","110022002500020","284","00220","'I 220 NORTH'","'I 220S TO I 20E'","32173205","090145810",2,"01","11",1969,2,13000,2020,"A",0,18,14000,2041,15,30,30,5,62.5,15,90.8]
["28411002200250005A","11002200250005A","284","00220","'JOHN R. LYNCH STREET'","'I 220'","32174766","090145445",2,"01","11",1970,3,27500,2020,"A",0,8,30500,2041,15,30,45,7,73.5,30,98.1]
["28411002200250005B","11002200250005B","284","00220","'JOHN R. LYNCH STREET'","'I 220'","32174466","090145261",2,"01","11",1977,3,27500,2020,"A",0,8,30500,2041,15,30,45,7,71.1,30,96]
["28411002200250008A","11002200250008A","284","00220","'US 80'","'I 220'","32180331","090144720",2,"01","11",1978,3,27500,2020,"A",0,8,30500,2041,15,30,30,5,63.4,10,92]
["28411002200250008B","11002200250008B","284","00220","'US 80'","'I 220'","32180011","090144758",2,"01","11",1978,3,27500,2020,"A",0,8,30500,2041,15,30,30,5,76.1,10,92]
["28411002200250012A","11002200250012A","284","00220","'ROBINSON STREET'","'I 220'","32182386","090144460",2,"01","11",1978,2,32000,2020,"A",0,9,35000,2041,20,35,99,8,84.5,40,64.6]
["28411002200250012B","11002200250012B","284","00220","'ROBINSON STREET'","'I 220'","32182192","090144326",2,"01","11",1978,2,32000,2020,"A",0,9,35000,2041,15,30,30,5,84.5,10,64.6]
["28411002200250018A","11002200250018A","284","00220","'LYNCH CREEK'","'I 220'","32185110","090144899",2,"01","11",1978,2,32000,2020,"A",0,9,35000,2041,15,30,99,8,75.8,35,37.2]
["28411002200250018B","11002200250018B","284","00220","'LYNCH CREEK'","'I 220'","32185032","090144784",2,"01","11",1978,2,32000,2020,"A",0,9,35000,2041,15,30,99,8,75.8,35,37.2]
["284110022002500250","110022002500250","284","00220","'LYNCH CREEK'","'I 220'","32192533","090145122",2,"01","11",1978,6,64000,2020,"A",0,9,70000,2041,99,99,-1,"N",99.9,-1,13.4]
["28411002200250026B","11002200250026B","284","00220","'KCS RR'","'I 220'","32193426","090144951",2,"01","11",1978,2,32000,2020,"A",0,9,35000,2041,15,30,25,5,80.7,10,71]
["28411002200250026C","11002200250026C","284","00220","'KCS RR & CLINTON BLVD'","'I 220'","32193218","090144914",2,"01","11",1978,2,32000,2020,"A",0,9,35000,2041,15,30,25,5,63.9,10,310.3]
["28411002200250027A","11002200250027A","284","00220","'CLINTON BLVD/LYNCH CREEK'","'I 220'","32194248","090144678",2,"01","11",1978,3,59000,2020,"A",0,8,65000,2041,15,30,25,5,56,10,153.6]
["28411002200250027B","11002200250027B","284","00000","'LYNCH CREEK'","'CLINTON BLVD'","32193913","090144655",2,"01","14",1979,6,6000,2020,"A",0,4,6000,2041,99,99,-1,"N",99.9,-1,13.7]
["28411002200250027C","11002200250027C","284","00000","'KCS RR'","'CLINTON BLVD'","32193741","090143652",2,"01","14",1978,3,6000,2020,"A",0,4,6000,2041,15,30,25,5,59.9,5,256]
["28411002200250032A","11002200250032A","284","00220","'WELOTA DRIVE'","'I 220'","32200467","090144466",2,"01","11",1978,3,29500,2020,"A",2005,8,32500,2041,15,30,99,8,81.9,40,61.6]
["28411002200250032B","11002200250032B","284","00220","'WELOTA DRIVE'","'I 220'","32200268","090144364",2,"01","11",1978,3,29500,2020,"A",2005,8,32500,2041,20,35,99,8,89.9,40,61.6]
["28411002200250036A","11002200250036A","284","00220","'INDUSTRIAL DRIVE'","'I 220'","32202654","090144467",2,"01","11",1978,2,29500,2020,"A",0,8,32500,2041,15,30,99,8,72.8,35,74.1]
["28411002200250036B","11002200250036B","284","00220","'INDUSTRIAL DRIVE'","'I 220'","32202417","090144364",2,"01","11",1978,2,29500,2020,"A",0,8,32500,2041,20,35,99,8,72.8,35,73.8]
["28411002200250048A","11002200250048A","284","00220","'NORTHSIDE DRIVE'","'I 220'","32212608","090142122",2,"01","11",1977,3,24000,2020,"A",0,9,26500,2041,15,25,99,8,36.5,35,258.5]
[{"$f":"CONCATENATE(C827, B827)","v":"28411002200250048B"},"11002200250048B","284","00220","'NORTHSIDE DRIVE'","'I 220'","32212078","090142722",2,"01","11",1977,3,24000,2020,"A",0,9,26500,2041,15,25,40,6,45.7,20,204.8]
["28411002200250051A","11002200250051A","284","00220","'US 49'","'I 220'","32213515","090140789",2,"01","11",1976,3,24000,2020,"A",0,9,26500,2041,10,25,99,8,62.9,35,81.5]
["28411002200250051B","11002200250051B","284","00220","'US 49'","'I 220'","32213288","090140958",2,"01","11",1976,3,24000,2020,"A",0,9,26500,2041,15,30,50,7,51.5,30,81.5]
["284110022002500560","110022002500560","284","00220","'DITCH'","'I 220'","32214846","090134713",2,"01","11",1977,4,49000,2020,"A",0,7,54000,2041,99,99,-1,"N",99.9,-1,11]
["284110022002500600","110022002500600","284","00220","'DITCH'","'I 220'","32220082","090132925",2,"01","11",1978,4,49000,2020,"A",0,7,54000,2041,99,99,-1,"N",99.9,-1,9.4]
["28411002200250061A","11002200250061A","284","00220","'METH. HOME RD & CNIC RR'","'I 220'","32221197","090131473",2,"01","11",1978,2,24500,2020,"A",0,7,27000,2041,15,30,30,5,70.7,15,268.2]
["28411002200250061B","11002200250061B","284","00220","'METH. HOME RD & CNIC RR'","'I 220'","32220534","090132270",2,"01","11",1978,2,24500,2020,"A",0,7,27000,2041,15,30,45,7,70.7,30,278.9]
["28411002200250074A","11002200250074A","284","00220","'HANGING MOSS CREEK'","'I 220'","32225161","090121752",2,"01","11",1978,2,24500,2020,"A",0,7,27000,2041,15,30,99,8,78.1,35,46.3]
["28411002200250074B","11002200250074B","284","00220","'HANGING MOSS CREEK'","'I 220'","32225015","090121801",2,"01","11",1978,2,24500,2020,"A",0,7,27000,2041,15,30,99,8,78.1,35,46.3]
["28411002200250077A","11002200250077A","284","00220","'LIVINGSTON ROAD'","'I 220'","32230137","090120341",2,"01","11",1978,2,24500,2020,"A",0,7,27000,2041,15,30,99,8,74.7,35,74.1]
["28411002200250077B","11002200250077B","284","00220","'LIVINGSTON ROAD'","'I 220'","32225881","090120546",2,"01","11",1978,2,24500,2020,"A",0,7,27000,2041,15,30,99,8,75.6,35,74.1]
["28411002200250079A","11002200250079A","284","00220","'BEASLEY ROAD'","'I 220'","32230741","090115468",2,"01","11",1978,2,24500,2020,"A",0,7,27000,2041,15,30,25,5,58,10,101.8]
["28411002200250079B","11002200250079B","284","00220","'BEASLEY ROAD'","'I 220'","32230534","090115598",2,"01","11",1978,2,24500,2020,"A",0,7,27000,2041,15,30,25,5,58,10,101.8]
["284110022002500820","110022002500820","284","00220","'DITCH'","'I 220'","32231345","090114431",2,"01","11",1978,6,49000,2020,"A",0,7,54000,2041,99,99,-1,"N",99.9,-1,8.2]
["28411002200250083A","11002200250083A","284","00220","'WATKINS DRIVE'","'I 220'","32232319","090113190",2,"01","11",1978,2,24500,2020,"A",0,7,27000,2041,15,30,99,8,61,40,83.2]
["28411002200250083B","11002200250083B","284","00220","'WATKINS DRIVE'","'I 220'","32232032","090113435",2,"01","11",1978,2,24500,2020,"A",0,7,27000,2041,15,30,50,7,61,30,83.2]
["284110022002500850","110022002500850","284","00220","'DITCH'","'I 220   RAMPS'","32232504","090112755",2,"01","11",1978,6,49000,2020,"A",0,7,54000,2041,99,99,-1,"N",99.9,-1,12.5]
["28411002200250095B","11002200250095B","284","00220","'DITCH'","'I 220'","32235703","090104132",2,"01","11",1978,6,25000,2020,"A",0,7,27500,2041,99,99,-1,"N",99.9,-1,6.7]
["28411002200250096A","11002200250096A","284","00220","'COUNTY LINE ROAD'","'I 220'","32240191","090103618",2,"01","11",1978,3,23000,2020,"A",0,6,25500,2041,20,35,40,6,65.1,25,98.8]
["28411002200250096B","11002200250096B","284","00220","'COUNTY LINE ROAD'","'I 220'","32235992","090103713",2,"01","11",1978,3,23000,2020,"A",0,6,25500,2041,20,35,40,6,65.1,20,98.8]
["284110022004501010","110022004501010","284","00220","'DITCH'","'I 220'","32241694","090101258",2,"01","11",1977,4,46000,2020,"A",0,6,53000,2041,99,99,-1,"N",71.1,-1,12.5]
["28411002200450106A","11002200450106A","284","00220","'WHITE OAK CREEK'","'I 220'","32243846","090094307",2,"01","11",1978,2,23000,2020,"A",0,6,26500,2041,15,30,99,8,70.3,35,46.3]
["28411002200450106B","11002200450106B","284","00220","'WHITE OAK CREEK'","'I 220'","32243686","090094379",2,"01","11",1978,2,23000,2020,"A",0,6,26500,2041,15,25,99,8,70.3,35,46.3]
["28411002200450111A","11002200450111A","284","00220","'DITCH'","'I 220'","32244827","090092163",2,"01","11",1977,2,23000,2020,"A",0,6,26500,2041,99,99,-1,"N",99.9,-1,8.2]
["28411002200450111B","11002200450111B","284","00220","'DITCH'","'I 220'","32244491","090092139",2,"01","11",1977,2,23000,2020,"A",0,6,26500,2041,99,99,-1,"N",99.9,-1,9.1]
["284110026901701500","110026901701500","284","00269","'STREAM'","'I 269'","34514101","089584671",2,"01","01",2016,4,29000,2020,"A",0,26,70000,2041,35,99,-1,"N",99.9,-1,9.1]
["28411002690170165A","11002690170165A","284","00269","'TCHULAHOMA ROAD'","'I 269'","34521124","089571385",2,"01","01",2016,2,14500,2020,"A",0,26,35000,2041,15,25,35,7,52.8,20,111.6]
["28411002690170165B","11002690170165B","284","00269","'TCHULAHOMA ROAD'","'I 269'","34520938","089571816",2,"01","01",2016,2,14500,2020,"A",0,26,35000,2041,15,25,35,8,52.8,25,111.6]
["28411002690170182A","11002690170182A","284","00269","'DOUGLAS ROAD'","'I 269'","34521070","089552877",2,"01","01",2016,2,16000,2020,"A",0,25,38500,2041,15,25,35,8,57.2,25,66.5]
["28411002690170182B","11002690170182B","284","00269","'DOUGLAS ROAD'","'I 269'","34520935","089553142",2,"01","01",2016,2,16000,2020,"A",0,25,38500,2041,15,25,35,8,57.2,25,66.5]
["28411002690170185A","11002690170185A","284","00269","'MALONE ROAD'","'I 269'","34521350","089550736",2,"01","01",2016,2,16000,2020,"A",0,25,38500,2041,15,25,30,7,55.2,20,73.2]
["28411002690170185B","11002690170185B","284","00269","'MALONE ROAD'","'I 269'","34521182","089551019",2,"01","01",2016,2,16000,2020,"A",0,25,38500,2041,15,25,30,7,55.2,20,73.2]
["28411002690170203A","11002690170203A","284","00269","'BEAN PATCH CREEK'","'I 269'","34521316","089530494",2,"01","01",2016,2,16000,2020,"A",0,19,38500,2041,15,25,35,8,41.2,20,290.6]
["28411002690170203B","11002690170203B","284","00269","'BEAN PATCH CREEK'","'I 269'","34521508","089531463",2,"01","01",2016,2,16000,2020,"A",0,19,38500,2041,15,25,35,8,41.2,20,290.6]
["28411002690170208A","11002690170208A","284","00269","'CAMP CREEK'","'I 269'","34520426","089523914",2,"01","01",2016,2,16000,2020,"A",0,19,38500,2041,15,25,35,8,49.7,25,253.5]
["28411002690170208B","11002690170208B","284","00269","'CAMP CREEK'","'I 269'","34520615","089524859",2,"01","01",2016,2,16000,2020,"A",0,19,38500,2041,15,25,35,8,49.7,25,253.5]
["28411002690170211A","11002690170211A","284","00269","'CAMP CREEK TRIBUTARY'","'I 269'","34520021","089522674",2,"01","01",2016,3,16000,2020,"A",0,19,38500,2041,15,25,30,7,62.4,20,180.4]
["28411002690170211B","11002690170211B","284","00269","'CAMP CREEK TRIBUTARY'","'I 269'","34520152","089523494",2,"01","01",2016,2,16000,2020,"A",0,19,38500,2041,15,25,35,8,62.4,25,180.4]
["284110026901702340","110026901702340","284","00269","'SHORT BRANCH'","'I 269'","34521376","089501000",2,"01","01",2016,4,30000,2020,"A",0,21,72000,2041,35,99,-1,"N",99.9,-1,6.9]
["28411002690170237A","11002690170237A","284","00269","'SR 305'","'I 269'","34521373","089494781",2,"01","01",2016,2,11000,2020,"A",0,32,26500,2041,15,25,35,7,51.9,20,80]
["28411002690170237B","11002690170237B","284","00269","'SR 305'","'I 269'","34521264","089495087",2,"01","01",2016,2,15000,2020,"A",0,21,36000,2041,15,25,35,7,51.9,20,80]
["28411002690170243A","11002690170243A","284","00269","'FARM ROAD'","'I 269'","34521250","089490665",2,"01","01",2016,2,11000,2020,"A",0,32,26500,2041,15,25,35,8,52,25,70.8]
["28411002690170243B","11002690170243B","284","00269","'FARM ROAD'","'I 269'","34521136","089490952",2,"01","01",2016,2,11000,2020,"A",0,32,26500,2041,15,25,35,8,52,20,70.8]
["28411002690170251A","11002690170251A","284","00269","'COLDWATER RIVER'","'I 269'","34520924","089473596",2,"01","01",2013,2,11000,2020,"A",0,32,26500,2041,15,25,30,7,43.4,20,1162.2]
["28411002690170251B","11002690170251B","284","00269","'COLDWATER RIVER'","'I 269'","34521000","089482249",2,"01","01",2013,2,11000,2020,"A",0,32,26500,2041,15,25,30,7,43.4,20,1162.2]
["28411002690170298A","11002690170298A","284","00269","'I 22'","'I 269'","34524726","089432815",2,"01","01",2016,2,8500,2020,"A",0,25,20500,2041,15,25,35,8,51.2,25,165.3]
["28411002690170298B","11002690170298B","284","00269","'I 22'","'I 269'","34524340","089433269",2,"01","01",2016,2,8500,2020,"A",0,26,20500,2041,15,25,35,8,51.2,25,165.3]
["28411002690470302A","11002690470302A","284","00269","'SR 178/BNSF RR/MASON RD'","'I 269'","34530444","089425876",2,"01","01",2016,2,6500,2020,"A",0,17,10500,2041,15,25,30,7,42.4,20,474.4]
["28411002690470302B","11002690470302B","284","00269","'SR 178/BNSF RR/MASON RD'","'I 269'","34525472","089431332",2,"01","01",2016,2,6500,2020,"A",0,17,10500,2041,15,25,30,7,42.4,20,480.8]
["28411002690470349A","11002690470349A","284","00269","'DAVIS ROAD'","'I 269'","34550953","089391838",2,"01","01",2016,2,6500,2020,"A",0,22,10500,2041,15,25,35,8,61.6,25,87.7]
["28411002690470349B","11002690470349B","284","00269","'DAVIS ROAD'","'I 269'","34550714","089391882",2,"01","01",2016,2,6500,2020,"A",0,23,10500,2041,15,25,35,8,61.6,25,87.7]
["284110026904703580","110026904703580","284","00269","'COLDWATER RIVER'","'I 269'","34554917","089384346",5,"01","01",2016,4,13000,2020,"A",0,23,21000,2041,15,25,35,8,57.1,25,1235.8]
["28411002690470371A","11002690470371A","284","00269","'DOGWOOD ROAD'","'I 269'","34565447","089382756",2,"01","01",2016,2,6500,2020,"A",0,22,10500,2041,15,25,35,8,64.5,20,67.8]
["28411002690470371B","11002690470371B","284","00269","'DOGWOOD ROAD'","'I 269'","34565241","089382637",2,"01","01",2016,2,6500,2020,"A",0,23,10500,2041,15,25,35,8,64.5,20,67.8]
["284110026904703740","110026904703740","284","00269","'NONCONNAH CREEK'","'I 269/SR 304'","34570928","089382686",2,"01","01",2013,4,13000,2020,"A",0,23,21000,2041,35,99,-1,"N",99.9,-1,6.9]
["28411002690470381A","11002690470381A","284","00269","'SR 302'","'I-269/SR 304'","34574602","089382706",2,"01","01",2013,2,7500,2020,"A",0,22,12000,2041,15,25,35,8,44.4,25,96.4]
["28411002690470381B","11002690470381B","284","00269","'SR 302'","'I-269/SR 304'","34574295","089382590",2,"01","01",2013,2,6500,2020,"A",0,23,10500,2041,15,25,35,8,44.4,25,96.4]
["28411002690470400A","11002690470400A","284","00269","'NONCONNAH CREEK'","'I-269/SR 304'","34592561","089382880",2,"01","01",2013,2,7500,2020,"A",0,22,12000,2041,15,25,35,8,44.4,25,73.7]
["28411002690470400B","11002690470400B","284","00269","'NONCONNAH CREEK'","'I-269/SR 304'","34592343","089382708",2,"01","01",2013,2,7500,2020,"A",0,22,12000,2041,15,25,35,8,44.4,25,73.7]
["28417000100240355A","17000100240355A","284","00010","'KCS RR'","'I 10 RAMP'","30260030","089054691",3,"01","11",1969,2,4600,2020,"A",0,18,4600,2041,20,35,99,8,65,35,60.4]
["28417000100240355D","17000100240355D","284","00010","'KCS RR'","'I 10 RAMP'","30255214","089054703",3,"01","11",1969,2,3900,2020,"A",0,18,3900,2041,20,35,99,8,65,35,46.3]
["28417000100240359A","17000100240359A","284","00010","'BERNARD BAYOU'","'I 10 RAMP'","30260257","089052532",2,"01","11",1969,1,5000,2020,"A",0,18,5100,2041,20,35,45,7,57.6,25,152.4]
["28417000100240359D","17000100240359D","284","00010","'BERNARD BAYOU'","'I 10 RAMP'","30255866","089052567",2,"01","11",1969,1,5000,2020,"A",0,18,5100,2041,20,35,99,8,61.7,35,82.9]
["28417000200250446C","17000200250446C","284","00020","'TERRY RD'","'RAMP A (I 20)'","32164630","090124676",2,"01","11",1966,2,8200,2020,"A",0,18,9000,2041,20,35,50,8,46.7,35,76.8]
[{"$f":"CONCATENATE(C891, B891)","v":"284170002002504480"},"170002002504480","284","00020","'RAMP I 20E TO I 55S'","'TERRY RD TO I 20'","32163863","090124328",2,"01","11",1966,1,1500,2020,"A",0,18,1700,2041,25,35,50,7,88.5,35,125.6]
["284170002002504620","170002002504620","284","00020","'CNIC RR'","'I 20 S STATE RAMP'","32163981","090110704",2,"01","11",1966,1,1200,2020,"A",0,18,1300,2041,15,30,25,5,99.9,5,253.6]
["28417000200610471A","17000200610471A","284","00020","'OLD US 49/KCS RR'","'US 49 TO I 55 NB'","32163034","090095377",5,"01","11",2006,2,10000,2020,"A",0,18,11000,2041,25,35,99,8,47.6,40,453.4]
["28417000200610471B","17000200610471B","284","00020","'OLD US 49'","'I 20 WB TO I 55 NB'","32163202","090100624",5,"01","11",2006,2,12000,2020,"A",0,18,14000,2041,25,40,99,8,55.1,35,127.8]
["28417000200610471C","17000200610471C","284","00020","'I 20 WB TO I 55 NB RAMP'","'US 49 TO I 20 WB'","32163091","090095818",5,"01","11",2006,2,10000,2020,"A",0,18,11000,2041,25,35,99,8,60.7,35,349.4]
["28417000200610473A","17000200610473A","284","00020","'KCS RR'","'I 20 WB TO I 55 NB'","32162881","090095341",5,"01","11",2006,2,12000,2020,"A",0,18,14000,2041,25,40,99,8,54.3,35,130.9]
["284170002006104740","170002006104740","284","00020","'KCS RR/COUNTY ROAD'","'I 20 RAMP'","32162599","090095741",2,"01","14",1997,2,8500,2020,"A",0,7,10000,2041,20,35,99,8,52.8,35,133]
["284170002006105490","170002006105490","284","00020","'DITCH'","'I  20 SW RAMP'","32163530","090022248",2,"01","11",1983,2,9400,2020,"A",0,18,11000,2041,50,99,-1,"N",99.9,-1,8.2]
["28417000200610568C","17000200610568C","284","00020","'KCS RR/COUNTY ROAD'","'I 20 RAMP'","32164336","090001349",2,"01","11",2016,2,6200,2020,"A",0,18,7100,2041,25,40,99,8,51.2,35,206.5]
["284170002007500090","170002007500090","284","00020","'TUNNEL CARRYING KCS RR'","'I 20'","32184175","090535870",2,"01","16",1971,7,8200,2020,"A",0,9,8300,2041,45,99,-1,"N",44.1,-1,10.7]
["284170002007500110","170002007500110","284","00020","'TUNNEL CARRYING KCS RR'","'I 20'","32184146","090535301",2,"01","11",1971,2,2400,2020,"A",0,18,2600,2041,45,99,-1,"N",44.1,-1,10.7]
["284170002007500120","170002007500120","284","00020","'TUNNEL CARRYING KCS RR'","'I 20'","32184000","090535317",2,"01","11",1971,1,720,2020,"A",0,18,790,2041,45,99,-1,"N",44.1,-1,10.7]
["28417000200750013A","17000200750013A","284","00020","'IOWA AV KCSRR STOUT B'","'I 20 WEST RAMP'","32183702","090534213",2,"01","11",1971,1,2400,2020,"A",0,18,2600,2041,15,30,30,5,61.2,15,191.7]
["28417000200750013D","17000200750013D","284","00020","'IOWA AVE  KCSRR'","'I 20 EAST RAMP'","32183436","090535072",2,"01","11",1971,1,3500,2020,"A",0,18,3800,2041,15,30,40,6,53.4,20,42.7]
["284170002007500500","170002007500500","284","00020","'US 80 WESTBOUND LANE'","'XR 80EB TO 20EB'","32203655","090502423",2,"01","11",1960,1,1800,2020,"A",0,18,2000,2041,5,20,5,4,61.3,0,55.8]
["28417000220470122C","17000220470122C","284","00022","'VINSON ROAD'","'I 22 WB CD ROAD'","34521992","089430078",2,"01","01",2016,1,3700,2020,"A",0,26,6000,2041,15,25,35,8,61.2,25,84.7]
["28417000220470122D","17000220470122D","284","00022","'VINSON ROAD'","'I 22 EB CD ROAD'","34522171","089430698",2,"01","01",2016,1,7300,2020,"A",0,26,12000,2041,15,25,30,7,51.7,20,85.4]
["28417000550172835C","17000550172835C","284","00055","'HURRICANE CREEK'","'I 55'","34521389","089592707",2,"01","11",2004,1,4700,2020,"A",0,18,5400,2041,15,25,30,7,58.7,20,78.6]
["284170005502509120","170005502509120","284","00055","'I20 WB TO I55SB AND US51'","'I55 NB TO I20WB'","32162461","090123262",2,"01","11",1966,1,7900,2020,"A",0,18,8700,2041,15,30,30,5,99.9,10,131.7]
["284170005502509490","170005502509490","284","00055","'RAMP B AT HIGH ST'","'I 55 RAMP A'","32180221","090100366",2,"01","11",1967,1,3400,2020,"A",0,18,3700,2041,15,30,25,5,99.9,10,124.4]
["284170005502509570","170005502509570","284","00000","'ABANDONED RAILROAD'","'FORTIFICATION ST'","32184153","090100044",2,"01","16",1967,2,8500,2020,"A",0,2,8500,2041,25,40,99,8,55.1,40,109.4]
["28417000550250957C","17000550250957C","284","00000","'ABANDONED RAILROAD'","'FORTIFICATION ST'","32184001","090095640",2,"01","16",1967,2,8500,2020,"A",0,2,8500,2041,20,35,99,8,55.1,40,109.4]
["284170005502509700","170005502509700","284","00055","'WW DR TO I 55N RAMP'","'I55N RAMP TO WW DR'","32193230","090093830",2,"01","14",1966,1,8100,2020,"A",0,7,8100,2041,15,30,25,5,87.2,10,130.1]
["28417000550451162A","17000550451162A","284","00055","'BEAR CREEK TRIB'","'SW RAMP'","32350183","090042038",2,"01","11",2004,1,890,2020,"A",0,18,1000,2041,99,99,-1,"N",71.8,-1,7.6]
["28417000550451162B","17000550451162B","284","00055","'BEAR CREEK TRIB'","'SE RAMP'","32350180","090040872",2,"01","11",2004,1,3400,2020,"A",0,18,3900,2041,45,99,-1,"N",61.8,-1,10.3]
["284170005506109310","170005506109310","284","00055","'I 55  I 20  AND US 80'","'I 55 S TO I 20 E'","32165244","090102307",2,"01","11",1996,2,21000,2020,"A",0,18,24000,2041,25,40,45,7,76.1,25,777.5]
["28417000590121365A","17000590121365A","284","00059","'STREAM'","'RAMP'","32121676","088504241",2,"01","01",1981,1,110,2020,"A",0,26,120,2041,50,99,-1,"N",99.9,-1,7.9]
["28417000590121365B","17000590121365B","284","00059","'STREAM'","'RAMP'","32121462","088503364",2,"01","01",1981,1,90,2020,"A",0,26,100,2041,50,99,-1,"N",61,-1,7.9]
["284170005901805880","170005901805880","284","00059","'STEELE ROAD'","'I 59S TO US 98E'","31144111","089193678",2,"01","14",1980,1,12000,2020,"A",0,7,12000,2041,25,35,99,8,59.9,35,55.5]
["28417000590340940C","17000590340940C","284","00059","'PEDESTRIAN/BICYCLE PATH'","'BEACON ST/I 59 SB'","31410803","089081153",2,"01","11",2009,1,1200,2020,"A",0,18,1400,2041,25,40,50,8,69.6,35,111]
["28417000590340940D","17000590340940D","284","00059","'MAGNOLIA STREET'","'I 59 SB TO BEACON'","31410600","089080537",2,"01","11",2009,1,1800,2020,"A",0,18,2100,2041,25,40,99,8,72.9,40,148.8]
["28417000590340940E","17000590340940E","284","00059","'ROYAL/MAGNOLIA STREETS'","'BEACON TO I 59 NB'","31410266","089081542",2,"01","11",2009,1,1400,2020,"A",0,18,1600,2041,25,40,99,8,47,40,150.9]
["28417000590381509B","17000590381509B","284","00059","'SOWASHEE CREEK'","'I 59 NE RAMP'","32205832","088432554",2,"01","11",1973,1,2400,2020,"A",0,18,3300,2041,20,35,99,8,67.6,40,116.4]
["28417000590381509D","17000590381509D","284","00059","'SOWASHEE CREEK'","'I 59 SE RAMP'","32205308","088433209",2,"01","11",1973,1,2300,2020,"A",0,18,3100,2041,10,25,99,8,65.6,35,135]
["28417001100240000A","17001100240000A","284","00110","'US 90'","'I 110 INNER LOOP'","30235688","088534215",2,"01","11",1988,1,4300,2020,"A",0,18,4300,2041,20,35,45,7,56.8,30,854.6]
["28417001100240000B","17001100240000B","284","00110","'US 90'","'I 110 OUTER LOOP'","30233845","088534888",2,"01","11",1988,1,4700,2020,"A",0,18,4700,2041,20,35,45,7,56.8,30,816.5]
["28417001100240008A","17001100240008A","284","00110","'PERCY STREET'","'I 110 OFF RAMP'","30242395","088534036",2,"01","11",1988,1,2900,2020,"A",0,18,2900,2041,25,40,99,8,56.8,35,225.6]
["28417001100240008B","17001100240008B","284","00110","'PERCY STREET'","'I 110 ON RAMP'","30241733","088533913",2,"01","11",1988,1,2500,2020,"A",0,18,2500,2041,20,35,45,7,56.8,25,161.5]
["284170011002400110","170011002400110","284","00110","'CHARTRES STREET'","'I 110 RAMP'","30243669","088533439",2,"01","11",1988,1,3000,2020,"A",0,18,3000,2041,20,35,99,8,45,35,129.8]
["28417001100240012A","17001100240012A","284","00110","'BILOXI BACK BAY'","'I 110 RAMP'","30245168","088533908",2,"01","11",1988,1,9100,2020,"A",0,18,9200,2041,25,35,50,8,83.4,35,209.3]
["28417001100240012B","17001100240012B","284","00110","'BILOXI BACK BAY'","'I 110 RAMP'","30244429","088533668",2,"01","11",1988,1,3300,2020,"A",0,18,3300,2041,25,35,99,8,65.5,40,231.4]
["28417002200250026A","17002200250026A","284","00220","'KCS RR'","'SW RAMP I 220'","32193389","090145425",2,"01","11",1978,1,4700,2020,"A",0,18,5200,2041,15,30,30,5,74.8,10,61.6]
["28417002200250026D","17002200250026D","284","00220","'LYNCH CK  KCS RR'","'SE RAMP I 220'","32193143","090144662",2,"01","11",1978,1,1700,2020,"A",0,18,1900,2041,15,30,30,5,74.5,10,177.4]
["28417002200250027D","17002200250027D","284","00000","'KCS RR AND BULLARD ST'","'CLINTON BLVD'","32193767","090143041",2,"01","14",1978,2,6000,2020,"A",0,7,6000,2041,15,30,25,5,63.8,10,150.9]
["284170022004501140","170022004501140","284","00220","'I 55'","'I 55 N TO I 220W'","32244018","090085033",2,"01","11",1979,1,10000,2020,"A",0,18,11000,2041,15,30,25,5,84.2,10,363.3]
["28417002690170298C","17002690170298C","284","00269","'I 22'","'I 269 SB CD ROAD'","34524807","089432901",2,"01","01",2016,2,8000,2020,"A",0,26,19000,2041,15,25,35,8,55.8,25,165.3]
["28417002690170298D","17002690170298D","284","00269","'I 22'","'I 269 NB CD ROAD'","34524259","089433186",2,"01","01",2016,2,3300,2020,"A",0,26,7900,2041,15,25,35,8,55.8,25,165.3]
["28417002690470302C","17002690470302C","284","00269","'SR 178/BNSF RR/MASON RD'","'I 269 SB CD ROAD'","34530519","089425973",2,"01","01",2016,2,920,2020,"A",0,26,1500,2041,15,25,30,7,47.6,20,467.8]
["28417002690470302D","17002690470302D","284","00269","'SR 178/BNSF RR/MASON RD'","'I 269 NB CD ROAD'","34525381","089431255",2,"01","01",2016,2,1900,2020,"A",0,26,3100,2041,15,25,30,7,47.6,20,487.6]
["28418000200250275A","18000200250275A","284","00020","'FLEETWOOD CREEK'","'I 20 FRT RD'","32214370","090282765",2,"01","09",1971,2,600,2020,"A",0,8,600,2041,20,35,30,8,41.6,20,45.7]
["28418000200250316C","18000200250316C","284","00020","'MERIDIAN SPEEDWAY RR'","'I 20 N FRONTAGE RD'","32212564","090242095",2,"01","09",2020,4,1600,2020,"A",0,9,1600,2041,25,40,35,8,53.6,20,503.9]
["28418000200250452A","18000200250452A","284","00020","'CNIC RR'","'I 20 NORTH FRT RD'","32163535","090121637",2,"01","19",1966,2,860,2020,"A",1976,4,870,2041,20,35,30,7,45.9,15,104.5]
["28418000200250452D","18000200250452D","284","00020","'CNIC RR'","'I 20 SOUTH FRT RD'","32162918","090122134",2,"01","19",1966,2,2500,2020,"A",0,4,2500,2041,25,35,35,8,45.9,20,95.4]
["28418000200750045C","18000200750045C","284","00020","'OLD HWY 27  KCS RR'","'I 20 FRONTAGE ROAD'","32202436","090504935",2,"01","17",2022,3,570,2020,"A",0,4,590,2041,25,40,50,7,51.6,30,100.7]
["28418000550250784A","18000550250784A","284","00055","'HARRIS CREEK'","'I 55 W FRT RD'","32063027","090175790",2,"01","17",1959,2,570,2020,"A",0,5,580,2041,25,35,40,6,60.1,20,48.8]
["28418000550250784D","18000550250784D","284","00055","'HARRIS CREEK'","'I 55 E FRT RD'","32063072","090175484",2,"01","17",1959,2,370,2020,"A",0,5,370,2041,25,35,35,6,60.1,20,48.8]
["28418000550250788A","18000550250788A","284","00055","'RHODES CREEK'","'I 55 W FRT RD'","32065216","090174671",2,"01","17",1959,2,570,2020,"A",0,5,580,2041,20,35,35,6,51.5,20,67.1]
["28418000550250788D","18000550250788D","284","00055","'RHODES CREEK'","'I 55 E FRT RD'","32065131","090174438",2,"01","17",1959,2,370,2020,"A",0,5,370,2041,20,35,35,6,51.5,20,67.1]
["28418000550250825A","18000550250825A","284","00055","'BIG CREEK'","'I 55 W FRT RD'","32094915","090161422",2,"01","17",1959,2,1200,2020,"A",0,5,1200,2041,15,30,35,6,60.1,20,97.5]
["28418000550250825D","18000550250825D","284","00055","'BIG CREEK'","'I 55 E FRT RD'","32094810","090161195",2,"01","17",1959,2,1500,2020,"A",0,5,1500,2041,15,30,35,6,60.1,15,97.5]
["28418000550250856A","18000550250856A","284","00055","'TRAHON CREEK'","'I 55 W FRT RD'","32120869","090144302",2,"01","17",1959,2,1500,2020,"P",0,5,1500,2041,20,35,45,7,49.6,30,54.9]
["28418000550250856C","18000550250856C","284","00055","'TRAHON CREEK'","'I 55 E FRT RD'","32120726","090144096",2,"01","17",1959,2,2400,2020,"P",0,5,2400,2041,20,35,45,7,49.6,30,42.7]
["284180005502509860","180005502509860","284","00000","'I 55'","'CANTON FLYOVER'","32210314","090090959",2,"01","16",1989,2,8600,2020,"A",0,6,8700,2041,20,30,35,6,69.7,15,177.7]
["28418000550250998A","18000550250998A","284","00055","'HANGING MOSS CREEK'","'I 55 W FRT RD'","32215805","090090091",2,"01","17",1985,3,9100,2020,"P",0,3,9200,2041,25,40,99,8,43.6,35,47.2]
[{"$f":"CONCATENATE(C955, B955)","v":"28418000550250998D"},"18000550250998D","284","00055","'HANGING MOSS CREEK'","'I 55 E FRT RD'","32215616","090085852",2,"01","17",1985,4,9200,2020,"A",0,2,9300,2041,25,40,99,8,59.9,35,47.2]
["284180005502510070","180005502510070","284","00000","'I 55'","'BRIARWOOD LOOP'","32224686","090084866",2,"01","17",1987,1,3900,2020,"A",0,5,3900,2041,20,35,45,6,57,25,75.3]
["28418000550451123C","18000550451123C","284","00055","'CHURCH RD'","'I 55 W FRONTAGE RD'","32315466","090054507",2,"01","11",2008,2,200,2020,"A",0,18,230,2041,25,40,99,8,56.3,35,70.8]
["28418000550451162C","18000550451162C","284","00857","'BEAR CREEK TRIB'","'SR 857'","32345868","090035160",2,"01","17",2004,5,7700,2020,"A",0,8,7800,2041,50,99,-1,"N",99.9,-1,8.4]
["28418000550451169C","18000550451169C","284","00055","'SOLDIER COLONY ROAD'","'I 55 W FRONTAGE RD'","32353643","090041097",2,"01","11",2003,1,2000,2020,"A",0,18,2300,2041,25,40,99,8,61.3,35,43.7]
["28418000550451169D","18000550451169D","284","00055","'SOLDIER COLONY ROAD'","'I 55 E FRONTAGE RD'","32353500","090040777",2,"01","11",2003,2,2700,2020,"A",0,18,3100,2041,25,40,50,8,61.3,35,43.7]
["28418000590381509A","18000590381509A","284","00059","'SOWASHEE CREEK'","'I 59 FRONTAGE RD'","32210120","088432896",2,"01","19",1973,2,300,2020,"A",0,4,310,2041,20,35,35,8,51.7,20,116.4]
["28418000590381530A","18000590381530A","284","00059","'SOWASHEE CREEK'","'I 59 FRONTAGE RD'","32211804","088413522",2,"01","17",1973,2,1500,2020,"A",0,8,1500,2041,25,40,99,8,55.5,40,107.3]
["284180005903815310","180005903815310","284","00059","'SOWASHEE CREEK'","'FRONTAGE RD'","32212091","088413221",39,"01","16",1965,2,6800,2020,"A",0,6,6900,2041,20,35,40,6,50.8,20,79.2]
["284210001101212950","210001101212950","284","00011","'SHUBUTA CREEK'","'US 11'","31583299","088542532",45,"01","07",1938,2,660,2020,"A",0,11,670,2041,15,30,25,5,54,5,45.7]
["284210001101213000","210001101213000","284","00011","'SHUBUTA CREEK'","'US 11'","31585834","088541725",47,"01","07",1937,2,660,2020,"A",0,11,670,2041,15,30,25,5,54,5,45.7]
["284210001101213280","210001101213280","284","00011","'STREAM'","'US 11'","32011257","088533063",51,"01","07",1937,2,660,2020,"A",0,11,670,2041,5,20,25,5,54,5,27.4]
["284210001101213370","210001101213370","284","00011","'PACHUTA CREEK'","'US 11'","32015975","088531367",51,"01","07",1937,2,660,2020,"A",0,11,670,2041,15,30,25,5,54,5,45.7]
["284210001101213540","210001101213540","284","00011","'SOUINLOVEY CREEK RELIEF'","'US 11'","32032488","088525168",26,"01","07",1988,2,560,2020,"A",0,11,560,2041,25,40,99,8,39.5,35,98.1]
["284210001101213560","210001101213560","284","00011","'SOUINLOVEY CREEK RELIEF'","'US 11'","32033336","088525048",26,"01","07",1988,2,560,2020,"A",0,11,560,2041,25,35,99,8,39.5,35,37.2]
["284210001101213590","210001101213590","284","00011","'SOUINLOVEY CREEK'","'US 11'","32034560","088524875",6,"01","07",2017,2,560,2020,"A",0,11,560,2041,25,35,50,8,48.5,35,188.8]
["284210001101213630","210001101213630","284","00011","'SOUINLOVEY CREEK RELIEF'","'US 11'","32040443","088524618",6,"01","07",2017,2,560,2020,"A",0,11,560,2041,25,40,99,8,52.8,40,85.8]
["284210001101213950","210001101213950","284","00011","'STREAM'","'US 11'","32063426","088512490",27,"01","07",1925,2,560,2020,"A",1937,11,560,2041,50,99,-1,"N",99.3,-1,6.7]
["284210001101214050","210001101214050","284","00011","'NORFOLK SOUTHERN RR'","'US 11'","32072109","088511608",34,"01","07",1942,2,560,2020,"P",0,11,560,2041,20,35,45,6,39.2,25,36.9]
["284210001101214290","210001101214290","284","00011","'STREAM'","'US 11'","32091485","088503272",32,"01","07",1925,2,560,2020,"A",0,11,560,2041,50,99,-1,"N",88.1,-1,6.7]
["284210001101214330","210001101214330","284","00011","'CANTS CREEK'","'US 11'","32093451","088502038",34,"01","07",1937,2,560,2020,"A",0,11,560,2041,15,30,30,5,43.5,15,18.3]
["284210001101214460","210001101214460","284","00011","'WEIR CREEK'","'US 11'","32103421","088494832",31,"01","07",1937,2,1500,2020,"A",0,11,1500,2041,15,30,30,5,41.5,15,27.4]
["284210001101214520","210001101214520","284","00011","'ALLEN CREEK'","'US 11'","32110190","088494258",32,"01","07",1937,2,1200,2020,"A",0,11,1200,2041,10,25,30,5,41.5,15,27.4]
["284210001101214580","210001101214580","284","00011","'CHUNKY RIVER'","'US 11'","32112881","088493120",34,"01","07",1994,2,1200,2020,"A",0,11,1200,2041,20,35,99,8,44.6,35,168.2]
["284210001101214590","210001101214590","284","00011","'CHUNKY RIVER RELIEF'","'US 11'","32113597","088492573",32,"01","07",1994,2,1200,2020,"A",0,11,1200,2041,25,40,99,8,49.1,35,110.3]
["284210001101214690","210001101214690","284","00011","'CHUNKY RIVER RELIEF'","'US 11'","32114556","088484046",3,"01","07",2017,2,1200,2020,"A",0,11,1200,2041,25,40,50,8,48.3,35,110.2]
["284210001101214870","210001101214870","284","00011","'STREAM'","'US 11'","32124765","088471485",34,"01","07",1937,2,1200,2020,"P",0,11,1200,2041,15,30,30,5,36.4,10,18.3]
["28421000110180689A","21000110180689A","284","00011","'I 59'","'US 11'","31153916","089201474",2,"01","16",1960,2,3200,2020,"A",0,9,3250,2041,25,35,50,7,45.5,35,97.5]
["28421000110180689B","21000110180689B","284","00011","'I 59'","'US 11'","31153493","089201477",2,"01","16",1960,2,3200,2020,"A",0,9,3250,2041,25,35,50,7,45.5,30,97.5]
["284210001101807230","210001101807230","284","00011","'STREAM'","'US 11'","31181457","089191318",37,"01","16",1953,2,12000,2020,"A",0,6,12000,2041,50,99,-1,"N",52.7,-1,7.9]
["284210001101807240","210001101807240","284","00011","'GORDONS CREEK'","'US 11'","31181992","089190689",13,"01","16",1953,2,20000,2020,"A",0,3,20000,2041,50,99,-1,"N",42.4,-1,8.4]
["284210001101807300","210001101807300","284","00011","'GORDONS CREEK'","'US 11'","31184172","089184220",10,"01","14",1938,2,16000,2020,"A",1982,3,16000,2041,50,99,-1,"N",56.7,-1,11.9]
["284210001101807630","210001101807630","284","00011","'LEAF RIVER'","'US 11'","31203463","089165092",10,"01","14",1978,4,10000,2020,"A",0,7,10000,2041,20,35,50,7,56.4,30,317.6]
["284210001101807800","210001101807800","284","00011","'GREENS CREEK'","'US 11'","31214617","089161069",47,"01","16",2013,4,5700,2020,"A",0,13,5700,2041,20,35,99,8,44.2,35,61]
["284210001101808240","210001101808240","284","00011","'STREAM'","'US 11'","31252003","089164894",51,"01","07",1931,2,5100,2020,"A",0,11,5200,2041,35,99,-1,"N",32.5,-1,8]
["284210001103111730","210001103111730","284","00011","'BIG BOGUE HOMA'","'US 11'","31493662","089000492",47,"01","07",1936,2,2100,2020,"A",0,15,2100,2041,15,30,25,5,42.7,5,54.9]
["284210001103111770","210001103111770","284","00011","'LAKE'","'US 11'","31495446","088595654",47,"01","07",1936,2,2100,2020,"A",0,15,2100,2041,15,30,25,5,51.1,5,27.4]
["284210001103112780","210001103112780","284","00011","'HOLLICAR CREEK'","'US 11'","31570544","088544286",37,"01","07",1937,2,1000,2020,"A",0,11,1000,2041,15,30,20,5,51.1,5,54.9]
["284210001103408380","210001103408380","284","00011","'STREAM'","'US 11'","31264419","089171149",48,"01","07",1931,2,4700,2020,"A",0,10,4700,2041,45,99,-1,"N",51.5,-1,7]
["284210001103408530","210001103408530","284","00011","'WATERFALL CREEK'","'US 11'","31275656","089170219",6,"01","07",2014,2,4700,2020,"A",0,10,4700,2041,20,35,99,8,50.8,35,37.1]
["284210001103408870","210001103408870","284","00011","'GRAYSON CREEK'","'US 11'","31305328","089165140",53,"01","07",1931,2,7300,2020,"A",0,11,7400,2041,20,35,40,6,40.9,25,38.1]
["284210001103409470","210001103409470","284","00011","'LITTLE ROCKY CREEK'","'US 11'","31350326","089131307",26,"01","16",2009,2,3600,2020,"A",0,8,3700,2041,25,40,99,8,60.7,35,115.8]
["284210001103409560","210001103409560","284","00011","'ROCKY CREEK'","'US 11'","31353060","089123730",66,"01","16",1931,2,4800,2020,"A",0,6,4900,2041,20,35,40,6,65.3,25,59.4]
["284210001103409790","210001103409790","284","00011","'TALLAHOMA CREEK RELIEF'","'US 11'","31370282","089111565",14,"01","14",1997,2,6700,2020,"A",0,8,6700,2041,25,40,99,8,58.2,35,37.2]
["284210001103409820","210001103409820","284","00011","'TALLAHOMA CREEK'","'US 11'","31371629","089110344",14,"01","14",1997,2,6700,2020,"A",0,8,6700,2041,25,40,99,8,58.2,35,142.3]
["284210001103410190","210001103410190","284","00011","'COUNTRY CLUB TRIB #1'","'US 11'","31395619","089092210",31,"01","14",1929,2,5200,2020,"A",2015,6,5200,2041,25,40,50,8,43.3,35,16.2]
["284210001103410700","210001103410700","284","00011","'TALLAHALA CREEK'","'US 11'","31431966","089064929",10,"01","16",1994,2,3800,2020,"A",0,6,3900,2041,20,35,99,8,58.6,40,168.2]
["284210001105502300","210001105502300","284","00011","'BIG BRANCH'","'US 11'","30412467","089370848",71,"01","07",1937,2,2300,2020,"A",0,13,2300,2041,15,30,30,5,39.5,10,17.1]
["284210001105504340","210001105504340","284","00011","'WOLF CREEK'","'US 11'","30563031","089305369",23,"01","07",2007,2,1100,2020,"A",0,11,1100,2041,20,35,99,8,60.8,40,85.8]
["28421000450022716A","21000450022716A","284","00045","'BRIDGE CREEK CHANNEL'","'US 45'","34533381","088325959",2,"01","02",1990,2,8500,2020,"A",0,16,9000,2041,15,25,30,7,52.2,15,147]
["28421000450022776A","21000450022776A","284","00045","'KCS RR'","'US 45'","34582734","088313880",2,"01","12",1976,2,5500,2020,"A",0,24,5500,2041,15,25,30,7,72.2,20,129.7]
["28421000450120528B","21000450120528B","284","00045","'IVY LAKE DISCHARGE'","'US 45'","32054953","088421332",2,"01","02",2001,2,2850,2020,"A",0,20,3250,2041,25,40,99,8,65.9,40,61.4]
["28421000450350939B","21000450350939B","284","00045","'STREAM'","'US 45'","32351962","088300567",2,"01","02",1986,4,5600,2020,"A",1992,28,7100,2041,99,99,-1,"N",99.9,-1,6.7]
["28421000450351060A","21000450351060A","284","00045","'BODKA CREEK'","'US 45'","32452758","088275688",2,"01","02",1994,2,2200,2020,"A",0,34,2800,2041,25,40,99,8,61.7,35,142.3]
["28421000450380708B","21000450380708B","284","00045","'MERIDIAN BIGBEE RR'","'US 45'","32194539","088400038",2,"01","02",1993,3,3100,2020,"A",0,16,3750,2041,25,40,99,8,55.5,35,50.6]
["284210004503807860","210004503807860","284","00045","'SOWASHEE CREEK'","'US 45'","32253644","088381841",2,"01","12",1973,4,7800,2020,"A",0,14,8100,2041,99,99,-1,"N",99.9,-1,8.5]
["28421000450412114B","21000450412114B","284","00045","'TOWN CREEK RELIEF'","'US 45'","34054810","088384117",2,"01","02",1996,2,8000,2020,"A",0,10,9500,2041,15,25,30,7,56.2,20,61.4]
["284210004504121690","210004504121690","284","00045","'RELIEF'","'US 45'","34084466","088420758",2,"01","02",1983,4,28000,2020,"A",0,14,34000,2041,30,50,-1,"N",99.9,-1,7.8]
["284210004504122730","210004504122730","284","00045","'OLD TOWN CREEK RELIEF'","'US 45'","34171063","088422429",2,"01","12",1983,4,33000,2020,"A",0,12,35000,2041,35,50,-1,"N",99.9,-1,17.7]
["28421000450412434A","21000450412434A","284","00045","'OKEELALA CREEK'","'US 45'","34301434","088394109",2,"01","02",1991,2,7500,2020,"A",0,17,9000,2041,15,25,30,7,99.9,20,99.4]
["28421000450441600B","21000450441600B","284","00045","'OAK SLUSH CREEK'","'US 45/US 82'","33291815","088283028",2,"01","02",1965,2,15000,2020,"A",0,15,17500,2041,20,35,45,7,60.6,30,67.1]
["28421000450481755B","21000450481755B","284","00045","'BUTTAHATCHIE RELIEF'","'US 45'","33404445","088255505",2,"01","02",1996,2,4150,2020,"A",0,12,5500,2041,15,25,30,6,58.5,15,110.4]
["28421000450481860B","21000450481860B","284","00045","'SR 8 25 NICHOLS CREEK'","'US 45'","33484416","088291960",2,"01","02",1996,2,4700,2020,"A",0,13,6500,2041,15,25,35,8,60.9,25,185.1]
["28421000450521225B","21000450521225B","284","00045","'SHUQUALAK CREEK'","'US 45'","32581420","088331404",2,"01","02",1996,2,2800,2020,"A",0,31,2950,2041,25,40,99,8,57.9,35,61.6]
["284210004505213320","210004505213320","284","00045","'CLEAR CREEK'","'US 45'","33071307","088325114",2,"01","02",1975,4,12000,2020,"A",0,20,13000,2041,99,99,-1,"N",99.9,-1,9.1]
["28421000450770031A","21000450770031A","284","00045","'SAVANNAH BRANCH'","'US 45'","31281556","088283772",2,"01","02",2006,2,3100,2020,"A",0,20,3250,2041,25,35,99,8,59.3,35,39]
["28421000450770196B","21000450770196B","284","00045","'PATTON CREEK'","'US 45'","31403198","088363594",2,"01","02",2003,2,3550,2020,"A",0,20,3700,2041,25,40,99,8,67,35,73.2]
["284210004901433710","210004901433710","284","00049","'MISSISSIPPI RIVER'","'US 49'","34294136","090344846",199,"01","02",1961,2,3900,2020,"A",1991,15,4100,2041,10,30,10,4,20,0,1586.2]
["28421000490161051B","21000490161051B","284","00049","'LEONARDS MILL CREEK'","'US 49'","31442691","089382963",2,"01","02",1964,2,7500,2020,"A",0,25,8500,2041,50,99,-1,"N",52.2,-1,10.7]
["28421000490180493A","21000490180493A","284","00049","'BLACK CREEK'","'US 49'","31031623","089122008",2,"01","02",1949,2,7000,2020,"P",0,14,8000,2041,20,35,40,6,34.6,25,384]
["28421000490180790A","21000490180790A","284","00049","'BOUIE RIVER'","'US 49'","31253437","089245444",2,"01","02",1993,2,10000,2020,"A",0,17,11000,2041,20,35,99,8,59.8,40,128.6]
["28421000490240112A","21000490240112A","284","00049","'LITTLE BILOXI RIVER'","'US 49'","30312433","089063135",2,"01","02",2015,2,9500,2020,"A",0,7,10000,2041,25,40,50,8,50.8,35,177.3]
["284210004906114910","210004906114910","284","00049","'STREAM'","'US 49'","32110345","090081298",2,"01","14",1967,4,36000,2020,"A",0,14,41000,2041,45,99,-1,"N",46.8,-1,7.9]
["28421000490641099A","21000490641099A","284","00049","'USPAHA CREEK'","'US 49 FRONTAGE RD'","31473870","089411865",2,"01","09",1935,2,640,2020,"A",0,8,640,2041,20,35,30,7,49.3,15,27.4]
["28421000490660296A","21000490660296A","284","00049","'KCS RR'","'US 49'","30470585","089080980",2,"01","02",1991,2,10500,2020,"A",0,12,11000,2041,20,35,99,8,58.8,35,171.9]
["28421000490821842B","21000490821842B","284","00049","'BIG BLACK RIVER RELIEF'","'US 49'","32363231","090220077",2,"01","02",1977,2,6500,2020,"A",0,13,8000,2041,15,30,99,8,60.5,35,55.5]
["284210004922623950","210004922623950","284","00049","'ABIACHA CREEK'","'US 49E'","33202842","090141401",89,"01","06",1967,2,3300,2020,"A",0,14,3300,2041,15,30,35,6,55,20,91.4]
["284210004924225950","210004924225950","284","00049","'RELIEF DITCH'","'US 49E'","33333002","090152214",72,"01","06",1988,2,3600,2020,"A",0,14,3600,2041,25,35,50,7,62,35,49.4]
["28421000494272187A","21000494272187A","284","00049","'ATCHAFALAYA BAYOU'","'US 49W'","33043690","090284378",2,"01","02",2004,2,2800,2020,"A",0,22,3500,2041,20,35,50,8,60.8,35,144.5]
["284210004946726090","210004946726090","284","00049","'SUNFLOWER RIVER'","'US 49W'","33292834","090354968",21,"01","06",1987,2,3000,2020,"A",0,15,3000,2041,20,30,45,7,54,30,119.5]
["284210004948221190","210004948221190","284","00016","'PANTHER CREEK'","'SR 16/SR 149'","32550718","090332712",10,"01","06",1966,2,1900,2020,"A",0,12,1900,2041,15,30,25,5,62.4,5,85.3]
["284210005101728780","210005101728780","284","00051","'CREEK'","'US 51'","34510644","089594268",16,"01","16",1935,2,9400,2020,"A",0,6,12000,2041,15,20,25,6,42.5,15,10.1]
["28421000510222114B","21000510222114B","284","00051","'RIVERDALE CREEK'","'US 51'","33480056","089484274",2,"01","14",2013,2,2750,2020,"A",0,9,2800,2041,25,40,99,8,36.7,40,85.9]
["284210005102614840","210005102614840","284","00051","'BOX CREEK'","'US 51'","32584361","089544027",40,"01","07",2008,2,1600,2020,"A",0,11,1600,2041,20,35,99,8,68.5,35,67.6]
["284210005102615480","210005102615480","284","00051","'BIG BLACK RIVER TRIB. #2'","'US 51'","33035248","089515115",24,"01","07",2008,2,2000,2020,"A",0,5,2000,2041,20,35,50,8,62.4,35,58.5]
["284210005104303460","210005104303460","284","00051","'GILLS CREEK'","'US 51'","31281542","090271014",3,"01","07",1979,2,2800,2020,"A",0,11,2800,2041,45,99,-1,"N",40.7,-1,12.5]
["284210005104512060","210005104512060","284","00051","'DITCH'","'US 51'","32355372","090021022",26,"01","14",1929,3,6800,2020,"A",1986,6,7800,2041,99,99,-1,"N",59.8,-1,7]
["284210005104918250","210005104918250","284","00051","'CANEY CREEK'","'US 51'","33260426","089451749",24,"01","07",2000,2,2100,2020,"A",0,14,2100,2041,20,35,99,8,65.8,35,41.1]
["284210005105425200","210005105425200","284","00051","'TALLAHATCHIE RELIEF'","'US 51'","34210419","089560996",18,"01","07",1999,2,4100,2020,"A",0,9,4100,2041,25,40,45,7,45.3,30,260]
["284210005105702460","210005105702460","284","00051","'LAKE DIXIE SPRINGS'","'US 51'","31195042","090280823",5,"01","07",2011,2,1600,2020,"A",0,11,1600,2041,25,40,99,8,58.6,40,48.8]
["284210005108122860","210005108122860","284","00051","'TILLATOBA CREEK'","'US 51'","34011825","089543319",24,"01","07",1940,2,1200,2020,"A",0,11,1200,2041,15,30,40,6,51.2,20,64]
["28421000610010495A","21000610010495A","284","00061","'ST CATHERINE CREEK'","'US 61'","31345348","091173579",2,"01","02",1981,2,3750,2020,"A",0,11,4150,2041,25,40,99,8,53.3,35,121.9]
["28421000610062423A","21000610062423A","284","00061","'HUSHPUCKENA RIVER'","'US 61'","34003809","090450988",2,"01","02",2005,2,2900,2020,"A",0,17,3300,2041,20,35,45,7,58.2,30,146.8]
["28421000610142568A","21000610142568A","284","00061","'SUNFLOWER RIVER'","'US 61'","34101691","090342992",2,"01","14",2003,2,2050,2020,"A",0,20,2050,2041,25,35,99,8,67.8,35,165.3]
["28421000610142644B","21000610142644B","284","00061","'BLACK LAKE CANAL'","'US 61'","34145365","090313460",2,"01","02",1986,2,4300,2020,"A",0,17,4500,2041,25,35,99,8,55.1,35,31.1]
["28421000610320640B","21000610320640B","284","00061","'HUGHES CREEK'","'US 61'","31412375","091055213",2,"01","02",2003,2,2250,2020,"A",0,14,2350,2041,20,30,50,8,63.6,35,79.2]
["284210006106315240","210006106315240","284","00061","'DEER CREEK'","'US 61'","32490368","090551651",55,"01","02",1992,2,2700,2020,"A",0,16,2800,2041,20,35,50,7,52.6,30,61.6]
["28421000610751061B","21000610751061B","284","00061","'PACES BAYOU'","'US 61'","32133704","090553972",2,"01","14",1986,2,4300,2020,"A",0,11,4300,2041,15,30,50,7,54.2,30,73.6]
["284210006107512790","210006107512790","284","00061","'SUNFLOWER RIVER'","'US 61'","32304262","090484153",113,"01","02",1964,2,2300,2020,"A",0,20,2400,2041,20,35,40,6,70.5,25,155.4]
["28421000720020486B","21000720020486B","284","00072","'HATCHIE RELIEFCANAL'","'US 72'","34563798","088470985",2,"01","02",1995,2,4500,2020,"A",0,20,4800,2041,15,25,30,7,58.6,20,116.5]
["28421000720020567B","21000720020567B","284","00072","'TAREBREECHES CREEK'","'US 72'","34555603","088391008",2,"01","02",1998,2,5500,2020,"A",0,20,6000,2041,15,25,35,8,45,25,74]
["284210007200206270","210007200206270","284","00072","'US 45'","'US 72'","34555132","088325259",2,"01","14",1972,4,23000,2020,"A",0,13,27000,2041,15,25,35,8,57.4,25,73.2]
["28421000720050220A","21000720050220A","284","00072","'CHUBBY CREEK TRIB'","'US 72'","34564758","089144019",2,"01","02",1999,2,3800,2020,"A",0,31,4100,2041,15,25,30,7,58,20,37]
["28421000720700419A","21000720700419A","284","00072","'ABANDONED KCS RR'","'US 72'","34570927","088535783",2,"01","02",1994,2,4650,2020,"A",0,25,4850,2041,15,25,35,7,43.7,20,46.4]
["28421000720710786B","21000720710786B","284","00072","'TENN TOM WATERWAY'","'US 72'","34494426","088181914",2,"01","02",1980,2,6500,2020,"A",0,21,7000,2041,10,20,30,7,59.1,20,427.4]
["28421000780170026B","21000780170026B","284","00078","'SR 302'","'US 78'","34574473","089511103",2,"01","12",1967,2,16500,2020,"A",0,25,17000,2041,10,20,15,5,99.9,5,68]
["28421000780291011A","21000780291011A","284","00022","'MANTACHIE CREEK RELIEF'","'I 22'","34160920","088290360",2,"01","01",1980,2,12500,2020,"A",0,36,16500,2041,15,25,35,8,58.4,25,61.4]
["28421000780291138B","21000780291138B","284","00022","'CYPRESS CREEK'","'I 22'","34131828","088171706",2,"01","01",1989,2,8000,2020,"A",0,42,10500,2041,15,20,35,8,54.7,25,91.9]
["28421000780410828A","21000780410828A","284","00022","'BURLINGTON NORTHERN RR'","'I 22'","34185229","088473707",2,"01","11",1978,3,16000,2020,"A",0,28,22500,2041,15,20,30,7,56.2,15,68]
["284210007804109150","210007804109150","284","00022","'WEST TULIP CREEK'","'I 22'","34164688","088385920",2,"01","11",1983,4,31000,2020,"A",0,28,44000,2041,30,50,-1,"N",99.9,-1,9.1]
["28421000780470148B","21000780470148B","284","00022","'BYHALIA CREEK'","'I 22'","34511442","089404932",2,"01","01",1987,2,15000,2020,"A",0,26,24500,2041,15,25,30,7,57.1,20,61.6]
["284210007804703560","210007804703560","284","00178","'SPRING CREEK'","'SR 178'","34423961","089233866",11,"01","07",1938,2,1400,2020,"P",0,8,1400,2041,0,5,5,4,0,0,30.5]
["28421000780730586A","21000780730586A","284","00022","'LITTLE MUD CREEK'","'I 22'","34321266","089053062",2,"01","01",1992,2,11000,2020,"A",0,37,12500,2041,15,25,35,8,62.4,25,58.4]
["284210007807307160","210007807307160","284","00022","'OKANNATTIE CREEK RELIEF'","'I 22'","34243056","088564236",2,"01","01",1979,4,25000,2020,"A",0,34,29000,2041,35,50,-1,"N",99.9,-1,10.1]
["284210008002504640","210008002504640","284","00080","'PEARL RIVER'","'US 80'","32165534","090105273",5,"01","14",1938,2,16000,2020,"A",0,12,16000,2041,15,30,20,4,38.5,0,356.6]
["284210008003814890","210008003814890","284","00080","'TOOMSUBA CREEK'","'US 80'","32250803","088305673",26,"01","07",1938,2,2000,2020,"P",0,14,2000,2041,20,35,40,6,39.5,20,27.4]
["284210008006104740","210008006104740","284","00080","'DITCH'","'US 80'","32164472","090095172",2,"01","14",1938,4,17000,2020,"A",0,15,20000,2041,99,99,-1,"N",73.4,-1,13.1]
["284210008006107060","210008006107060","284","00080","'CREEK'","'US 80'","32190042","089465093",18,"01","07",1933,2,3000,2020,"A",0,11,3000,2041,20,35,50,7,43.3,30,6.7]
["284210008006107370","210008006107370","284","00080","'PELAHATCHIE CREEK'","'US 80'","32193329","089434789",18,"01","07",2004,2,3000,2020,"A",0,11,3000,2041,20,35,99,8,68.6,35,74.7]
["28421000820441605B","21000820441605B","284","00082","'KCS RR'","'US 82'","33291569","088380505",2,"01","02",1976,2,9500,2020,"A",0,18,11000,2041,20,30,35,6,88.9,20,78.5]
["28421000820441669B","21000820441669B","284","00082","'MAYO SLOUGH'","'US 82'","33284010","088314002",2,"01","02",1975,4,20000,2020,"A",0,16,23000,2041,45,99,-1,"N",83.7,-1,13]
["28421000820441790A","21000820441790A","284","00082","'MAGBY CREEK RELIEF'","'US 82'","33303187","088203417",2,"01","02",1989,2,4550,2020,"A",0,20,5500,2041,20,35,50,7,57.8,35,61.4]
["28421000820490881A","21000820490881A","284","00082","'I 55'","'US 82'","33291247","089455077",2,"01","02",1965,2,4650,2020,"A",0,29,5000,2041,20,30,50,7,60.6,30,79.9]
["284210008204909500","210008204909500","284","00082","'STREAM'","'US 82'","33284014","089394446",2,"01","02",2000,5,5800,2020,"A",0,25,6300,2041,50,99,-1,"N",98.9,-1,7.7]
["28421000820531456A","21000820531456A","284","00082","'TRIM CANE CREEK'","'US 82'","33294340","088521596",2,"01","02",2004,2,4300,2020,"A",0,19,4950,2041,25,35,50,7,55,35,119.9]
["28421000820531504B","21000820531504B","284","00082","'OLD WEST POINT ROAD'","'US 82'","33293025","088472978",2,"01","14",2004,3,7000,2020,"A",0,16,8500,2041,20,35,99,8,70.4,35,63]
["28421000820760044B","21000820760044B","284","00082","'DRAINAGE CANAL'","'US 82'","33200618","091061747",2,"01","02",1975,2,3100,2020,"A",0,22,3250,2041,20,35,40,6,74.2,25,37.5]
["284210008207601450","210008207601450","284","00082","'BLACK BAYOU'","'US 82'","33240367","090580568",2,"01","02",1954,4,18000,2020,"A",0,11,19000,2041,50,99,-1,"N",38.7,-1,21.1]
["284210008207812180","210008207812180","284","00082","'STREAM'","'US 82'","33313255","089151759",2,"01","02",1996,4,5500,2020,"A",0,27,5600,2041,50,99,-1,"N",99.9,-1,27.5]
["28421000820781236B","21000820781236B","284","00082","'C G RR'","'US 82'","33321916","089134514",2,"01","02",1996,2,3050,2020,"A",0,23,3100,2041,20,35,50,8,60.3,35,104.5]
["284210008401611870","210008401611870","284","00084","'STREAM'","'US 84'","31373661","089364032",2,"01","02",2001,4,6500,2020,"A",0,23,7200,2041,99,99,-1,"N",56.5,-1,11.6]
["28421000840161225B","21000840161225B","284","00084","'CNIC RR'","'US 84'","31392402","089340602",2,"01","02",2009,2,2100,2020,"A",0,25,2350,2041,25,40,99,8,70.5,40,110.5]
["284210008401903830","210008401903830","284","00084","'ROLLINS CREEK'","'US 84'","31281051","090513178",2,"01","02",1977,4,4600,2020,"A",0,19,5000,2041,40,99,-1,"N",40,-1,7.9]
["28421000840190433A","21000840190433A","284","00084","'HOMOCHITTO RELIEF'","'US 84'","31301374","090471464",2,"01","02",1980,2,2250,2020,"A",0,16,2400,2041,20,35,99,8,99.9,35,36.6]
["284210008403309620","210008403309620","284","00084","'HOOKER HOLLOW CREEK'","'US 84'","31351660","089571976",2,"01","02",1980,2,3150,2020,"A",0,17,3300,2041,25,40,99,8,56.3,35,45.7]
["28421000840341389B","21000840341389B","284","00084","'MILL CREEK'","'US 84'","31405053","089182986",2,"01","02",1996,2,3800,2020,"A",0,16,4050,2041,20,35,99,8,58.2,35,61.5]
["28421000840341539B","21000840341539B","284","00084","'DRY CREEK'","'US 84'","31421886","089042409",2,"01","14",1992,2,7000,2020,"A",0,14,7000,2041,25,40,99,8,57.4,35,49.4]
["28421000840430628A","21000840430628A","284","00084","'BOGUE CHITTO RIVER'","'US 84'","31324125","090283576",2,"01","14",1965,2,4000,2020,"A",0,18,4300,2041,20,35,50,7,72,30,97.5]
["28421000840771675A","21000840771675A","284","00084","'LITTLE THOMPSON CREEK'","'US 84'","31414856","088505630",2,"01","02",1989,2,3650,2020,"A",0,19,3800,2041,20,35,99,8,58,40,37.2]
["284210008407717930","210008407717930","284","00184","'STREAM'","'SR 184'","31401903","088392620",5,"01","07",1939,2,5400,2020,"A",0,8,5400,2041,40,99,-1,"N",67.7,-1,8.2]
["284210009003006560","210009003006560","284","00090","'WEST PASCAGOULA RIVER'","'US 90'","30225967","088363757",13,"01","14",2002,6,33000,2020,"A",0,3,33000,2041,25,35,99,8,57.6,35,556]
["284210009801905410","210009801905410","284","00098","'COTTON CREEK'","'US 98'","31221730","090454787",72,"01","02",1952,2,2400,2020,"A",0,15,2600,2041,50,99,-1,"N",41.4,-1,10.4]
["28421000980371387B","21000980371387B","284","00098","'BLACK CREEK'","'US 98'","31180116","089313108",2,"01","02",1994,2,6500,2020,"A",0,10,6500,2041,20,35,45,7,58.2,30,122.5]
["28421000980461185B","21000980461185B","284","00098","'PEARL RIVER'","'US 98'","31141802","089505397",2,"01","14",1933,2,8000,2020,"P",0,11,8000,2041,20,35,30,5,35.5,15,207]
["28421000980561719B","21000980561719B","284","00098","'MILKY CREEK'","'US 98'","31121572","089033280",2,"01","02",1988,2,6000,2020,"A",0,29,6500,2041,25,40,99,8,58,40,52.4]
["284210009805618330","210009805618330","284","00098","'STREAM'","'US 98'","31085073","088530529",2,"01","02",1994,4,12000,2020,"A",0,25,13000,2041,99,99,-1,"N",99.9,-1,6.7]
["284210027801401820","210027801401820","284","00278","'CASSIDY BAYOU'","'US 278/SR 6'","34125399","090300219",19,"01","02",2017,2,3800,2020,"A",0,13,4000,2041,25,40,99,8,53.7,35,92]
["284210027805404440","210027805404440","284","00278","'TALLAHATCHIE RIVER'","'US 278/SR 6'","34174706","090034360",26,"01","02",2019,2,4500,2020,"A",0,13,5900,2041,25,40,45,7,49.1,30,1012.5]
["28422000450131614B","22000450131614B","284","0045A","'CREEK'","'US 45A'","33303198","088393166",2,"01","02",1992,2,8000,2020,"A",0,21,10500,2041,15,20,30,7,54,20,61.4]
["28422000450412036A","22000450412036A","284","0045A","'CHIWAPA CREEK'","'US 45A'","34061247","088420372",2,"01","02",1996,2,6500,2020,"A",0,20,8000,2041,15,25,35,7,54.1,20,211.2]
["28422000450441471A","22000450441471A","284","0045A","'KCS RR'","'US 45A'","33183429","088370327",2,"01","02",2007,2,3350,2020,"A",0,23,3900,2041,20,35,99,8,61.7,35,61.8]
["28422000450481938A","22000450481938A","284","0045A","'MATUBBY CREEK'","'US 45A'","33574269","088424928",2,"01","02",1996,2,5000,2020,"A",0,24,6500,2041,15,25,30,7,56.4,20,52.3]
["28422000450482000A","22000450482000A","284","0045A","'TALLABINNELA RELIEF'","'US 45A'","34030570","088420929",2,"01","02",1996,2,5500,2020,"A",0,24,7500,2041,15,25,35,7,59.8,20,73.7]
["28427000490160977C","27000490160977C","284","00049","'UNAMED STREAM'","'US 84EB TO US 49NB'","31392268","089341309",2,"01","02",2010,1,240,2020,"A",0,16,270,2041,99,99,-1,"N",99.9,-1,7.2]
["28427000840161225D","27000840161225D","284","00084","'CNIC RR'","'US 49NB TO US 84EB'","31392047","089340727",2,"01","02",2009,1,670,2020,"A",0,18,740,2041,25,40,50,8,64.9,35,110.5]
["284310000200203340","310000200203340","284","00002","'HATCHIE RIVER RELIEF'","'SR 2'","34490236","088435990",13,"01","06",1989,2,1300,2020,"A",0,14,1300,2041,15,25,35,8,62.8,25,52.3]
["284310000200204550","310000200204550","284","00002","'TUSCUMBIA RELIEF'","'SR 2'","34550662","088351560",13,"01","06",1978,2,3800,2020,"A",0,14,3800,2041,25,45,-1,"N",55,-1,13]
["284310000306015570","310000306015570","284","00003","'RELIEF OPENING'","'SR 3'","34155327","090162191",101,"01","06",1946,2,1900,2020,"A",0,12,1900,2041,99,99,-1,"N",47.6,-1,6.7]
["284310000307219750","310000307219750","284","00003","'BEAVER DAM BAYOU'","'SR 3'","34484826","090141146",43,"01","06",1959,2,1800,2020,"P",0,14,1800,2041,15,25,35,7,41.3,20,30.5]
["284310000308202650","310000308202650","284","00003","'ONEIL CREEK'","'SR 3'","32441209","090295392",60,"01","06",1978,2,1400,2020,"A",0,26,1400,2041,10,25,50,7,48,35,180.4]
["284310000404707820","310000404707820","284","00004","'SAND CREEK'","'SR 4'","34480907","089240826",48,"01","06",1992,2,2000,2020,"A",0,8,2000,2041,15,25,35,8,66.6,25,41.8]
["284310000405915340","310000405915340","284","00004","'JENSAY CREEK'","'SR 4'","34322932","088241632",16,"01","07",1959,2,1100,2020,"P",0,11,1100,2041,10,20,20,6,41.3,10,57.9]
["284310000406903580","310000406903580","284","00004","'ARKABUTLA CREEK'","'SR 4'","34370895","090020305",26,"01","07",2013,2,4600,2020,"A",0,9,4600,2041,15,25,35,8,55.1,20,92.1]
["284310000500500900","310000500500900","284","00005","'TIPPAH RIVER'","'SR 5'","34442264","089110043",51,"01","06",2003,2,1200,2020,"A",0,8,1200,2041,15,25,35,8,78.9,20,110]
["284310000603606700","310000603606700","284","00278","'HUDSON CREEK'","'US 278'","34211200","089403889",47,"01","02",1977,4,16000,2020,"A",0,7,22000,2041,50,99,-1,"N",99.9,-1,17.1]
["284310000603608620","310000603608620","284","00278","'STREAM'","'US 278'","34190563","089213534",58,"01","02",1996,4,12000,2020,"A",0,14,16000,2041,50,99,-1,"N",99.9,-1,6.4]
["284310000604113720","310000604113720","284","00006","'LEEPER CREEK'","'SR 6'","34083613","088365965",6,"01","07",1955,2,1800,2020,"A",0,11,1800,2041,30,50,-1,"N",80.1,-1,7.6]
["28431000060540571A","31000060540571A","284","00278","'HOTOPHIA CREEK'","'US 278'","34192404","089504385",2,"01","02",1979,2,8500,2020,"A",0,10,11000,2041,20,35,45,7,60,25,61.6]
["28431000060581066B","31000060581066B","284","00278","'LYON CREEK_TANGLEFOOT TR'","'US 278'","34172103","089003674",2,"01","02",1996,2,7000,2020,"A",0,15,8000,2041,15,25,35,7,56.9,20,145.2]
["284310000700516630","310000700516630","284","00007","'GRAYS CREEK TRIBUTARY'","'SR 7'","34575176","089163841",66,"01","06",2016,2,2000,2020,"A",0,17,2000,2041,15,25,35,8,53.3,25,85.9]
["284310000702206550","310000702206550","284","00007","'HOWARD CREEK'","'SR 7'","33471535","089515557",72,"01","14",2006,5,7400,2020,"A",0,10,7600,2041,20,35,99,8,58.3,35,36.5]
["28431000070361187B","31000070361187B","284","00007","'UNIVERSITY AVENUE'","'SR 7'","34214243","089302119",2,"01","12",1967,2,12000,2020,"A",0,7,12000,2041,25,35,50,7,56.1,35,61.6]
["284310000704715020","310000704715020","284","00007","'BURLINGTON NORTHERN RR'","'SR 7'","34470647","089265841",80,"01","14",1941,2,4900,2020,"A",0,7,4900,2041,15,20,15,5,38.9,5,61]
["28431000070811007A","31000070811007A","284","00007","'OTOUCALOFA CREEK RELIEF'","'SR 7'","34084583","089391087",11,"01","02",1978,2,2800,2020,"A",0,14,3400,2041,20,35,45,7,60.2,30,49.4]
["284310000800709550","310000800709550","284","00008","'SABOUGLA CANAL'","'SR 8'","33454472","089292408",72,"01","06",1952,2,1600,2020,"P",0,14,1600,2041,20,35,40,6,37,25,61]
["284310000800913190","310000800913190","284","00008","'HOULKA CREEK'","'SR 8'","33502974","088555790",19,"01","06",1940,2,2100,2020,"P",0,17,2100,2041,15,25,25,6,36.6,15,79.2]
["284310000802205450","310000802205450","284","00008","'TIPPO BAYOU'","'SR 8'","33460926","090075126",72,"01","06",1955,2,950,2020,"A",0,14,1100,2041,20,35,35,6,41,15,146.3]
["28431000080670263B","31000080670263B","284","00008","'SUNFLOWER RIVER'","'SR 8'","33433995","090354107",2,"01","06",2015,2,4000,2020,"A",0,14,4000,2041,20,35,99,8,71.6,35,180.5]
["284310000900703850","310000900703850","284","00009","'TOPISHAW CANAL'","'SR 9'","33485179","089204548",113,"01","06",1952,2,3200,2020,"P",0,16,3200,2041,15,30,25,5,37,5,61]
["284310000901001020","310000901001020","284","00009","'BIG BYWY CREEK'","'SR 9'","33265663","089142581",18,"01","06",1955,2,2200,2020,"A",0,14,2200,2041,20,30,25,5,42.3,5,189]
["284310000905809750","310000905809750","284","00009","'OAK CREEK'","'SR 9'","34210674","088502763",34,"01","07",1956,2,6500,2020,"A",0,21,6600,2041,30,50,-1,"N",53.1,-1,10.2]
["284310000907803100","310000907803100","284","00009","'STREAM'","'SR 9'","33424879","089215426",3,"01","06",1949,2,1000,2020,"A",0,14,1000,2041,40,99,-1,"N",99.9,-1,7.3]
["284310001201012260","310001201012260","284","00012","'BESA CHITTO CREEK RELIEF'","'SR 12'","33162503","089175646",3,"01","06",1995,2,2600,2020,"A",0,14,2600,2041,25,35,99,8,60.6,35,37.1]
["284310001202606100","310001202606100","284","00012","'FANNEGUSHA CREEK'","'SR 12'","33100372","090101355",77,"01","06",2017,2,2100,2020,"A",0,14,2100,2041,25,35,99,8,48.4,35,178]
["284310001205314290","310001205314290","284","00012","'CYPRESS CREEK'","'SR 12'","33220988","088593774",16,"01","06",1949,2,4000,2020,"P",0,6,4000,2041,20,35,25,5,37.5,5,36.6]
["28431000120531568A","31000120531568A","284","00012","'SR 182'","'SR 12'","33280210","088475110",2,"01","14",1962,2,11000,2020,"A",0,4,13500,2041,20,35,45,7,78.7,30,65.9]
["284310001303307680","310001303307680","284","00013","'UNNAMED STREAM'","'SR 13'","31384401","089512918",56,"01","06",1940,2,2700,2020,"A",0,17,2700,2041,50,99,-1,"N",63.8,-1,6.8]
["284310001304015380","310001304015380","284","00013","'BALUCTA CREEK'","'SR 13'","32355645","089363171",23,"01","07",1988,2,1500,2020,"A",0,11,1500,2041,25,40,99,8,55.6,40,61.6]
["284310001306111040","310001306111040","284","00013","'RELIEF'","'SR 13'","32044308","089464246",45,"01","06",1957,2,3100,2020,"P",0,14,3900,2041,5,30,5,4,30.6,0,27.4]
["284310001306410360","310001306410360","284","00013","'MAYS BRANCH'","'SR 13'","32001142","089505257",32,"01","06",1955,2,3400,2020,"A",0,14,3400,2041,20,35,45,7,42.3,30,54.9]
["284310001400411470","310001400411470","284","00014","'FAIR CREEK'","'SR 14'","33025387","089205087",50,"01","06",1952,2,640,2020,"P",0,14,640,2041,25,35,50,7,37.2,30,36.6]
[{"$f":"CONCATENATE(C3259, B3259)","v":"284310001405215650"},"310001405215650","284","00014","'HASHUQUA CREEK'","'SR 14'","33060738","088405486",51,"01","06",1939,2,2400,2020,"P",0,14,2400,2041,25,35,30,5,38.8,10,76.2]
["284310001408011740","310001408011740","284","00014","'SAND CREEK'","'SR 14'","33041112","089183730",68,"01","06",1948,2,640,2020,"A",0,22,640,2041,45,99,-1,"N",37.9,-1,8.7]
["284310001500924290","310001500924290","284","00015","'CANE CREEK TRIB SOUTH'","'SR 15'","33462738","089024829",10,"01","06",1992,2,2500,2020,"A",0,15,2500,2041,15,25,30,7,63.3,20,22]
["284310001501021760","310001501021760","284","00015","'BYWY CANAL'","'SR 15'","33262860","089090625",18,"01","06",1972,2,2200,2020,"A",0,25,2200,2041,20,30,45,7,53.3,25,52.6]
["284310001503111980","310001503111980","284","00015","'TALLAHALA CREEK'","'SR 15'","32090894","089121455",69,"01","06",1968,2,1800,2020,"A",0,14,1800,2041,25,35,99,8,59,35,36.6]
["284310001505015610","310001505015610","284","00015","'CRENSHAW CREEK'","'SR 15'","32375732","089081609",31,"01","06",1981,2,4500,2020,"A",0,13,4500,2041,99,99,-1,"N",45.9,-1,10.7]
["28431000150501656A","31000150501656A","284","00015","'KENTAWKA CANAL'","'SR 15'","32455539","089082227",2,"01","16",1976,2,9500,2020,"A",0,6,9500,2041,20,35,99,8,61.1,40,98.1]
["284310001505604400","310001505604400","284","00015","'CRANE CREEK'","'SR 15'","31130333","088550399",29,"01","06",2012,2,2000,2020,"A",0,14,2000,2041,25,40,99,8,75.5,40,37.1]
["284310001505605160","310001505605160","284","00015","'PINE BRANCH CREEK'","'SR 15'","31192958","088560412",29,"01","06",2012,2,2600,2020,"A",0,14,2600,2041,25,35,99,8,75.1,35,49.3]
["284310001507032660","310001507032660","284","00015","'BLUFF CREEK'","'SR 15'","34531056","088543974",47,"01","02",1973,2,3200,2020,"A",0,13,3300,2041,35,50,-1,"N",45.6,-1,10.1]
["284310001507328810","310001507328810","284","00015","'DITCH'","'SR 15'","34233654","089010381",47,"01","06",1970,2,8000,2020,"A",0,14,8400,2041,30,50,-1,"N",54.6,-1,15.3]
["284310001507824040","310001507824040","284","00015","'CREEK'","'SR 15'","33441564","089030658",14,"01","06",1938,2,2200,2020,"A",1996,14,2200,2041,35,99,-1,"N",32.8,-1,7]
["284310001603516790","310001603516790","284","00016","'SUCARNOOCHEE RELIEF'","'SR 16'","32470960","088360082",53,"01","06",1979,2,2100,2020,"A",0,14,2100,2041,25,35,50,7,53.9,30,61.6]
["284310001604010140","310001604010140","284","00016","'YOCKANOOKANY RIVER'","'SR 16'","32422185","089402271",64,"01","06",2013,2,4100,2020,"A",0,14,4100,2041,25,35,99,8,46.3,40,204.7]
["28431000160450827A","31000160450827A","284","00016","'BEAR CREEK'","'SR 16'","32351402","090020171",2,"01","16",2012,2,4800,2020,"A",0,12,6500,2041,25,40,99,8,69,35,235.2]
["284310001605012460","310001605012460","284","00016","'BEASHA CREEK'","'SR 16'","32472377","089182413",26,"01","06",1972,2,5000,2020,"A",0,14,5000,2041,20,35,99,8,51.2,35,51.8]
["284310001702602570","310001702602570","284","00017","'I 55'","'SR 17'","32562648","089584296",2,"01","07",1971,2,940,2020,"A",0,11,950,2041,15,30,50,7,70.5,30,111.9]
[{"$f":"CONCATENATE(C3515, B3515)","v":"284310001702605200"},"310001702605200","284","00017","'CHICOPA CREEK'","'SR 17'","33165028","090005492",40,"01","06",2016,2,720,2020,"A",0,8,720,2041,20,35,99,8,49.1,35,55.5]
["284310001802503550","310001802503550","284","00018","'OSBURN CREEK'","'SR 18'","32090310","090313450",66,"01","06",1970,2,4500,2020,"A",0,14,4500,2041,10,25,50,8,71.4,35,36.6]
["28431000180250556A","31000180250556A","284","00018","'I 20'","'SR 18'","32173610","090155895",2,"01","14",1969,3,14000,2020,"A",0,3,14000,2041,15,30,30,5,99.9,10,103]
["284310001806108620","310001806108620","284","00018","'DITCH'","'SR 18'","32080926","089505712",51,"01","06",1946,2,5000,2020,"A",1982,13,6200,2041,50,99,-1,"N",38.7,-1,7.9]
["284310001806511910","310001806511910","284","00018","'TALLAHALLA RELIEF'","'SR 18'","32000393","089214662",71,"01","06",1970,2,2900,2020,"A",0,18,3100,2041,20,35,50,8,61.5,35,73.2]
["284310001900410500","310001900410500","284","00019","'CREEK'","'SR 19'","33062751","089405100",24,"01","07",1962,2,810,2020,"A",0,10,820,2041,50,99,-1,"N",74.3,-1,8.5]
["284310001903802390","310001903802390","284","00019","'DITCH'","'SR 19'","32224733","088444968",72,"01","14",1936,5,15000,2020,"A",0,5,15000,2041,45,99,-1,"N",58,-1,8.5]
["28431000190500523B","31000190500523B","284","00019","'CUSHTUSIA CREEK RELIEF'","'SR 19'","32415028","089025028",16,"01","06",2021,2,5500,2020,"A",0,7,5500,2041,25,40,99,8,60.5,35,31.2]
["284310001905007400","310001905007400","284","00019","'CREEK'","'SR 19'","32550476","089161068",76,"01","06",1958,2,1500,2020,"A",0,25,1500,2041,99,99,-1,"N",40,-1,9.1]
["284310002106201220","310002106201220","284","00021","'RELIEF SLOUGH'","'SR 21'","32305878","089240337",72,"01","06",1981,2,3800,2020,"A",0,14,4400,2041,99,99,-1,"N",53.3,-1,9.1]
["284310002204502220","310002204502220","284","00022","'BOGUE CHITTO TRIBUTARY'","'SR 22'","32314950","090202043",80,"01","06",2000,2,1100,2020,"A",0,11,1400,2041,25,40,99,8,54.8,40,46.4]
["284310002302901520","310002302901520","284","00023","'STREAM'","'SR 23'","34125250","088153159",10,"01","07",1966,4,730,2020,"A",1989,20,740,2041,30,50,-1,"N",37.5,-1,12.4]
["284310002400305410","310002400305410","284","00024","'WEST FORK AMITE RIVER'","'SR 24'","31095059","090504318",45,"01","07",1996,2,2200,2020,"A",0,11,2200,2041,25,40,99,8,58.2,35,107.3]
["284310002407900340","310002407900340","284","00024","'BOOMER CREEK'","'SR 24'","31074279","091311653",26,"01","07",1959,2,120,2020,"A",0,11,120,2041,45,99,-1,"N",47.6,-1,13.1]
["284310002504003640","310002504003640","284","00025","'DITCH'","'SR 25'","32364110","089414337",2,"01","02",1985,4,6300,2020,"A",0,17,8500,2041,99,99,-1,"N",65.3,-1,6.1]
["28431000250400622A","31000250400622A","284","00025","'COBBS CREEK'","'SR 25'","32491509","089284144",58,"01","02",2003,2,2800,2020,"A",0,20,3750,2041,25,35,99,8,56.6,35,110.2]
["284310002504812600","310002504812600","284","00025","'NICHOLS CREEK'","'SR 25'","33494624","088283260",13,"01","06",1949,2,5600,2020,"P",0,6,5600,2041,15,20,25,6,39.8,15,45.7]
["284310002504814300","310002504814300","284","00025","'CALDWELL CREEK'","'SR 25'","34024824","088254280",13,"01","07",1948,2,3800,2020,"A",0,9,3800,2041,30,50,-1,"N",49.6,-1,10]
["28431000250530668B","31000250530668B","284","00025","'SR 12/KCS RR'","'SR 25'","33262401","088511327",2,"01","14",2003,3,4200,2020,"A",0,17,5000,2041,20,35,50,7,60.6,30,149]
["284310002506101290","310002506101290","284","00025","'DITCH'","'SR 25'","32225750","089573292",2,"01","14",1981,4,18000,2020,"A",0,9,21000,2041,99,99,-1,"N",50.4,-1,9.1]
["284310002507121870","310002507121870","284","00025","'LARD CREEK'","'SR 25'","34572888","088145074",48,"01","02",1952,2,4000,2020,"A",0,22,4200,2041,30,50,-1,"N",52,-1,6.3]
["284310002508003460","310002508003460","284","00025","'TALLAHAGA CREEK'","'SR 25'","33044218","089062481",2,"01","02",1981,2,2500,2020,"A",0,16,4400,2041,20,35,45,7,55.5,30,70.8]
["28431000250800460B","31000250800460B","284","00025","'MILL CREEK'","'SR 25'","33115019","088594206",2,"01","02",2006,2,3550,2020,"A",0,13,6000,2041,25,35,99,8,55.7,35,80]
["284310002605502840","310002605502840","284","00026","'MURDER CREEK'","'SR 26'","30511762","089222918",69,"01","06",1956,2,2200,2020,"A",0,24,2200,2041,99,99,-1,"N",35.6,-1,17.4]
["284310002606604670","310002606604670","284","00026","'FLYNT CREEK'","'SR 26'","30503880","089043751",111,"01","06",1952,2,2800,2020,"A",0,14,2800,2041,20,35,40,6,42.3,20,64]
["284310002703904170","310002703904170","284","00027","'HALLS CREEK'","'SR 27'","31320958","090071150",2,"01","06",1997,2,2000,2020,"A",0,14,2300,2041,25,40,99,8,57.3,40,100]
["284310002707400720","310002707400720","284","00027","'UNNAMED STREAM'","'SR 27'","31053634","090093619",80,"01","06",1976,2,3100,2020,"A",0,14,3100,2041,45,99,-1,"N",54.3,-1,12.2]
["284310002801506460","310002801506460","284","00028","'PEARL RIVER'","'SR 28'","31523086","090082094",72,"01","06",1940,2,2200,2020,"P",0,14,2200,2041,15,25,20,5,37.2,5,169.1]
["284310002806406860","310002806406860","284","00028","'UNNAMED STREAM'","'SR 28'","31530081","090042912",64,"01","06",1951,2,2100,2020,"A",0,23,2100,2041,50,99,-1,"N",57.8,-1,7]
["284310002905600670","310002905600670","284","00029","'BLUFF CREEK'","'SR 29'","30550966","089043608",87,"01","07",1962,2,640,2020,"A",0,14,650,2041,45,99,-1,"N",37.1,-1,14.6]
["284310002905604400","310002905604400","284","00029","'STREAM'","'SR 29'","31200792","089062375",10,"01","07",1983,2,1800,2020,"A",0,21,1800,2041,15,30,25,5,81.6,10,11.6]
["284310003005907910","310003005907910","284","00030","'LITTLE BROWN CREEK'","'SR 30'","34372925","088215121",60,"01","06",1953,2,2000,2020,"A",0,28,2000,2041,15,20,25,6,41.7,10,36.6]
["284310003007302440","310003007302440","284","00030","'RELIEF'","'SR 30'","34280195","089082169",16,"01","06",1948,2,5100,2020,"A",2008,8,5400,2041,30,50,-1,"N",43.1,-1,8.7]
["284310003007302940","310003007302940","284","00030","'HELL CREEK'","'SR 30'","34293048","089033984",16,"01","14",2008,2,5100,2020,"A",0,8,5400,2041,15,25,35,8,52.3,25,76.8]
["284310003200912590","310003200912590","284","00032","'INDIAN CREEK'","'SR 32'","34034857","089074781",34,"01","06",2007,2,1000,2020,"A",0,15,1000,2041,15,25,30,7,59.6,20,55.6]
["284310003200912820","310003200912820","284","00032","'SKUNA CANAL'","'SR 32'","34030741","089055533",8,"01","06",2006,2,1000,2020,"A",0,15,1000,2041,15,25,35,8,56.1,25,189.7]
["284310003206805040","310003206805040","284","00032","'SLOUGH'","'SR 32'","33590672","090092704",47,"01","06",2018,2,2300,2020,"A",0,9,2300,2041,99,99,-1,"N",99.9,-1,6.8]
["284310003206805160","310003206805160","284","00032","'RELIEF OPENING'","'SR 32'","33590649","090082216",47,"01","06",2018,2,2300,2020,"A",0,9,2300,2041,25,40,99,8,49.2,35,24.9]
["284310003208109380","310003208109380","284","00032","'STREAM'","'SR 32'","34040734","089324727",77,"01","07",1965,2,450,2020,"A",0,11,450,2041,50,99,-1,"N",99.8,-1,6.7]
["284310003500415310","310003500415310","284","00035","'CONEHOMA CREEK'","'SR 35'","33002139","089335654",60,"01","06",1941,2,4600,2020,"P",2002,14,4600,2041,20,35,50,7,37.3,30,36.6]
["284310003500819920","310003500819920","284","00035","'BEASLEY CREEK'","'SR 35'","33310531","089552481",64,"01","06",1958,2,1900,2020,"A",0,14,1900,2041,20,35,99,8,44,35,42.7]
["284310003504012260","310003504012260","284","00035","'RELIEF'","'SR 35'","32350171","089275744",63,"01","06",1948,2,3000,2020,"A",0,17,3000,2041,45,99,-1,"N",40.3,-1,7.9]
["284310003504601130","310003504601130","284","00035","'TEN MILE CREEK'","'SR 35'","31092886","089504488",47,"01","06",1957,2,2100,2020,"A",0,28,2100,2041,20,35,50,7,64.3,30,73.2]
["284310003505427340","310003505427340","284","00035","'STREAM'","'SR 35'","34181505","089574266",58,"01","14",1959,2,3600,2020,"A",0,6,3600,2041,50,99,-1,"N",67.4,-1,9.1]
["284310003506212200","310003506212200","284","00035","'SOUTH CANAL'","'SR 35'","32342395","089280720",27,"01","06",2017,2,4000,2020,"A",0,14,4600,2041,25,40,99,8,49.2,40,73.7]
["284310003903501570","310003903501570","284","00039","'DITCH'","'SR 39'","32352361","088404194",69,"01","06",1959,2,2100,2020,"A",0,14,2100,2041,45,99,-1,"N",72.6,-1,7.6]
["284310004104800320","310004104800320","284","00041","'STREAM'","'SR 41'","34000482","088404170",19,"01","06",1952,2,3000,2020,"A",0,14,3000,2041,25,45,-1,"N",36.8,-1,6.3]
["28431000420180591B","31000420180591B","284","00042","'BAY CREEK'","'SR 42'","31215183","089181671",2,"01","14",2006,2,7000,2020,"A",0,8,7000,2041,25,35,99,8,64,35,54]
["284310004202110050","310004202110050","284","00042","'EAST MASON CREEK'","'SR 42'","31233948","088391922",76,"01","06",1970,2,550,2020,"A",0,18,550,2041,45,99,-1,"N",68.7,-1,13.4]
["284310004203302610","310004203302610","284","00042","'STREAM'","'SR 42'","31305494","089460768",29,"01","06",2011,2,3000,2020,"A",0,10,3000,2041,50,99,-1,"N",71,-1,6.7]
["284310004302300870","310004302300870","284","00043","'BAYOU TALLA'","'SR 43'","30240519","089265153",79,"01","06",1961,2,14000,2020,"A",0,9,15000,2041,20,35,50,7,54.1,30,36.6]
["284310004303909290","310004303909290","284","00043","'SILVER CREEK'","'SR 43'","31305690","090020581",32,"01","07",1987,2,520,2020,"A",0,11,520,2041,25,35,50,7,55.8,30,134.7]
["284310004304606510","310004304606510","284","00043","'FORDS CREEK'","'SR 43'","31002630","089432784",113,"01","06",1962,2,420,2020,"A",0,14,420,2041,20,35,99,8,52.1,35,36.6]
["284310004305502490","310004305502490","284","00043","'NORFOLK SOUTHERN RR'","'SR 43'","30325140","089402919",114,"01","14",1972,2,15000,2020,"A",0,5,15000,2041,20,35,99,8,58.1,40,49.4]
["284310004305503210","310004305503210","284","00043","'STREAM'","'SR 43'","30362052","089452809",79,"01","06",1984,2,2900,2020,"A",0,11,2900,2041,25,35,50,7,78.8,30,6.1]
["284310004306412140","310004306412140","284","00043","'WESTVILLE CREEK'","'SR 43'","31524928","089572859",26,"01","07",1963,2,1800,2020,"A",0,11,1800,2041,20,35,45,6,44.8,25,55.5]
["284310004404603770","310004404603770","284","00044","'CYPRESS CREEK'","'SR 44'","31221927","089550965",40,"01","07",2010,2,370,2020,"A",0,28,370,2041,25,40,99,8,57.3,35,36.6]
["284310004607800040","310004607800040","284","00046","'UNNAMED CREEK'","'SR 46'","33440294","089024057",16,"01","07",1959,2,1100,2020,"A",0,11,1100,2041,40,99,-1,"N",42.9,-1,10]
["284310004800301220","310004800301220","284","00048","'WEST FORK AMITE RIVER'","'SR 48'","31074148","090505607",48,"01","06",1968,2,2800,2020,"A",0,21,2800,2041,25,35,99,8,59.7,35,85.3]
["284310004807407410","310004807407410","284","00048","'UNNAMED STREAM'","'SR 48'","31042581","089563412",47,"01","07",1984,2,960,2020,"A",0,15,970,2041,20,35,40,6,53.5,20,21]
["284310005001306710","310005001306710","284","00050","'LONG CREEK'","'SR 50'","33363653","088452883",18,"01","06",1986,2,3000,2020,"A",0,8,3000,2041,15,25,30,7,58.5,20,30.8]
["284310005007803450","310005007803450","284","00050","'TWIN BRANCH CREEK'","'SR 50'","33371071","089142272",24,"01","07",1968,2,40,2020,"A",0,11,40,2041,50,99,-1,"N",82.1,-1,7.6]
["28431000570210679B","31000570210679B","284","00057","'SR 63'","'SR 57'","31073809","088303997",2,"01","02",2011,2,1450,2020,"A",0,11,1500,2041,20,35,45,7,55.2,30,81.7]
["28431000570210764B","31000570210764B","284","00057","'GREEN CREEK'","'SR 57'","31121849","088302785",2,"01","02",2011,2,550,2020,"A",0,19,550,2041,20,35,50,8,58.2,35,48.7]
["284310005703001800","310005703001800","284","00057","'STREAM'","'SR 57'","30405295","088441044",124,"01","06",1938,2,840,2020,"A",0,14,840,2041,50,99,-1,"N",41.3,-1,8.2]
["28431000630200428B","31000630200428B","284","00063","'US 98'","'SR 63'","30572545","088372707",2,"01","02",2000,2,3250,2020,"A",0,17,4350,2041,25,35,99,8,64.1,40,97.5]
["28431000630300218B","31000630300218B","284","00063","'BLACK CREEK'","'SR 63'","30411856","088343587",2,"01","02",1959,2,4350,2020,"A",0,10,5000,2041,20,35,50,7,52.9,30,48.8]
["284310006702402240","310006702402240","284","00067","'WEST CREEK'","'SR 67'","30372967","089063337",2,"01","02",2009,2,9900,2020,"A",0,12,10000,2041,45,99,-1,"N",99.9,-1,7.7]
["28431001450410115B","31001450410115B","284","00145","'SR 178'","'SR 145'","34162213","088425590",2,"01","14",1967,2,11500,2020,"A",0,3,11500,2041,15,25,35,8,52.1,25,83.1]
["284310014504120590","310014504120590","284","00145","'COONEWAH CREEK'","'SR 145'","34081715","088430951",3,"01","16",2002,2,9100,2020,"A",0,11,9400,2041,15,25,35,7,61.5,20,91]
["284310014906413140","310014906413140","284","00149","'DABBS CREEK RELIEF'","'SR 149'","32001605","089554890",5,"01","09",1935,2,620,2020,"A",0,7,620,2041,50,99,-1,"N",88.7,-1,7.3]
["284310016100623450","310016100623450","284","00161","'US 61'","'SR 161'","33541052","090443412",2,"01","07",1998,2,1600,2020,"A",0,5,3100,2041,20,30,45,7,58.8,30,123.4]
["284310017801700910","310017801700910","284","00178","'COLDWATER RIVER'","'SR 178'","34542949","089451608",8,"01","07",1990,2,6800,2020,"A",0,12,6900,2041,15,20,20,5,63.6,5,162.2]
["284310017804107900","310017804107900","284","00178","'WOLF CREEK'","'SR 178'","34211154","088492993",2,"01","07",1936,2,2900,2020,"A",0,7,2900,2041,10,20,20,5,44.4,10,29.7]
["284310017804703410","310017804703410","284","00178","'STREAM'","'SR 178'","34431627","089245201",8,"01","07",1938,2,1400,2020,"A",0,8,1400,2041,15,25,15,5,42.6,5,12.2]
["284310018204417870","310018204417870","284","00182","'VERNON BRANCH'","'SR 182'","33293236","088185994",5,"01","16",2019,2,3400,2020,"A",0,6,3400,2041,25,40,99,8,49.6,40,43.2]
["284310019802020960","310019802020960","284","00198","'DEPOT CREEK/CNIC RR'","'SR 198'","30552987","088345427",5,"01","06",1999,2,4100,2020,"A",0,14,4100,2041,20,35,99,8,59.6,40,137.8]
["28431003020170172B","31003020170172B","284","00302","'CAMP CREEK'","'SR 302'","34574369","089505829",2,"01","14",2001,3,15000,2020,"A",0,10,17000,2041,10,20,35,8,61.8,25,60]
["284310030401700050","310030401700050","284","00304","'CREEK'","'SR 304'","34520511","090134482",2,"01","02",2006,4,5300,2020,"A",0,6,5500,2041,35,99,-1,"N",99.9,-1,6.9]
["284310030501701500","310030501701500","284","00305","'COLDWATER RIVER RELIEF'","'SR 305'","34500100","089492500",80,"01","06",2010,2,6600,2020,"A",0,8,13000,2041,15,25,35,8,61.5,25,37.1]
["284310030506900130","310030506900130","284","00305","'HICKAHALA CANAL'","'SR 305'","34382807","089483726",24,"01","06",2013,2,1600,2020,"A",0,14,1600,2041,15,25,35,8,49.9,25,67.8]
["284310031005402530","310031005402530","284","00310","'ARKABUTLA CREEK'","'SR 310'","34303778","090021953",45,"01","07",1949,2,1600,2020,"A",0,11,1600,2041,50,99,-1,"N",44.1,-1,12.2]
["284310031104700710","310031104700710","284","00311","'STREAM'","'SR 311'","34524783","089294867",42,"01","06",1962,2,1700,2020,"A",0,14,1700,2041,15,25,30,7,55.2,20,30.5]
["284310031506001470","310031506001470","284","00315","'DAVID BAYOU'","'SR 315'","34261774","090142112",56,"01","07",1980,2,630,2020,"A",0,19,640,2041,20,35,45,7,61.9,25,48.8]
["284310031508106560","310031508106560","284","00315","'TOWN CREEK'","'SR 315'","34090034","089375195",29,"01","06",1990,2,2300,2020,"A",0,14,2300,2041,99,99,-1,"N",60.3,-1,8.2]
["284310032201401510","310032201401510","284","00322","'STREAM'","'SR 322'","34093830","090290946",37,"01","07",1985,2,730,2020,"A",0,11,740,2041,25,40,45,6,44.6,25,9.4]
["284310033000703400","310033000703400","284","00330","'PERSIMMON CREEK'","'SR 330'","33591235","089250186",56,"01","06",1964,2,890,2020,"P",0,14,890,2041,20,35,45,7,39.5,30,54.9]
["284310033008102700","310033008102700","284","00330","'RELIEF OPENING'","'SR 330'","33561761","089311979",60,"01","06",1960,2,610,2020,"P",0,14,610,2041,20,35,45,7,46.4,30,24.4]
["284310033403601330","310033403601330","284","00334","'KETTLE CREEK'","'SR 334'","34161354","089201411",50,"01","07",1986,2,270,2020,"A",0,11,290,2041,25,35,35,6,48.6,15,18.9]
["284310033605800830","310033605800830","284","00336","'BUTTERMILK BRANCH'","'SR 336'","34184521","089110332",10,"01","08",1983,2,210,2020,"A",0,13,210,2041,15,25,35,7,61.4,20,23.2]
["284310034100900460","310034100900460","284","00341","'BEAR CREEK'","'SR 341'","33472375","089084837",6,"01","07",1999,2,310,2020,"A",0,22,310,2041,15,25,35,8,62.5,25,36.5]
["284310034105804610","310034105804610","284","00341","'FUNNY CREEK'","'SR 341'","34105889","089050684",5,"01","07",1971,2,1400,2020,"A",0,11,1400,2041,30,50,-1,"N",75.6,-1,7.6]
["284310034804101540","310034804101540","284","00348","'LITTLE DRY CREEK'","'SR 348'","34270400","088453702",26,"01","07",2005,2,2800,2020,"A",0,11,2800,2041,15,25,35,8,57.1,25,37.1]
["284310034907300490","310034907300490","284","00349","'MILLS CREEK'","'SR 349'","34315604","089143486",24,"01","07",2005,2,680,2020,"A",0,11,690,2041,15,25,35,8,56.5,25,46.3]
["284310035600200590","310035600200590","284","00356","'MOORES CREEK TRIB'","'SR 356'","34461302","088310311",10,"01","07",2000,2,1100,2020,"A",0,11,1100,2041,15,25,30,7,61,20,36.5]
["284310036405901010","310036405901010","284","00364","'CLAWSET CREEK'","'SR 364'","34433446","088214204",26,"01","07",1981,2,1200,2020,"A",0,14,1200,2041,25,45,-1,"N",40.1,-1,11.6]
["284310036605900320","310036605900320","284","00366","'DONIVAN CREEK'","'SR 366'","34305941","088323899",6,"01","07",1993,2,490,2020,"A",0,11,490,2041,15,25,30,7,63.1,15,73.9]
["284310037102903030","310037102903030","284","00371","'TWENTY MILE RELIEF'","'SR 371'","34224341","088274427",24,"01","06",1984,2,2100,2020,"A",0,14,2100,2041,35,50,-1,"N",59.6,-1,11.7]
["284310038805201250","310038805201250","284","00388","'PUMPKIN CREEK TRIB'","'SR 388'","33144181","088213999",80,"01","07",1993,2,730,2020,"A",0,11,740,2041,50,99,-1,"N",99.8,-1,6.7]
["284310039508001270","310039508001270","284","00395","'NOXAPATER CREEK'","'SR 395'","32591883","089055159",40,"01","07",1988,2,510,2020,"A",0,11,510,2041,20,35,99,8,63.9,40,37.1]
["284310040407802250","310040407802250","284","00404","'LINDSEY CREEK'","'SR 404'","33404031","089235278",14,"01","07",1986,2,280,2020,"A",0,11,280,2041,20,35,45,7,62.9,25,47.5]
["284310040701000610","310040701000610","284","00407","'YOCKANOOKANY RIVER'","'SR 407'","33161646","089171657",3,"01","07",1929,2,1400,2020,"P",1982,11,1400,2041,15,30,30,5,18,15,66.6]
["284310041301000550","310041301000550","284","00413","'OLY CREEK'","'SR 413'","33175060","089214716",5,"01","07",1952,2,900,2020,"A",0,11,910,2041,50,99,-1,"N",44.1,-1,8.8]
["284310041304902180","310041304902180","284","00413","'BIG BLACK RELIEF'","'SR 413'","33250592","089330947",48,"01","07",1965,2,830,2020,"A",0,11,840,2041,25,40,99,8,55.4,40,109.7]
["284310043302604470","310043302604470","284","00433","'HARLAND CREEK'","'SR 433'","32584506","090084365",35,"01","07",1985,2,240,2020,"P",0,11,240,2041,10,25,15,4,42.9,0,28.3]
["284310043308203780","310043308203780","284","00433","'TECHEVA CREEK'","'SR 433'","32540310","090112182",47,"01","07",1985,2,680,2020,"A",0,11,690,2041,20,35,99,8,44.2,35,49.4]
["284310044400600580","310044400600580","284","00444","'HUSHPUCKENA RIVER'","'SR 444'","34024615","090445940",48,"01","07",2008,2,360,2020,"A",0,24,700,2041,25,35,50,8,61.3,35,98.3]
["284310044600601280","310044600601280","284","00446","'PECAN BAYOU'","'SR 446'","33421389","090455467",64,"01","07",1950,2,1200,2020,"A",0,11,2300,2041,40,99,-1,"N",57.9,-1,6.7]
["284310046304500020","310046304500020","284","00463","'HOY ROAD & CNIC RR'","'SR 463'","32275168","090064532",2,"01","14",2012,4,22000,2020,"A",0,4,25000,2041,25,40,99,8,49.6,40,391.6]
["284310046702500400","310046702500400","284","00467","'JACKSON CREEK'","'SR 467'","32180198","090324913",71,"01","07",1989,2,1100,2020,"A",0,9,1100,2041,25,40,99,8,47.5,40,48.8]
["284310047106100160","310047106100160","284","00471","'TERRAPIN SKIN CREEK'","'SR 471'","32173462","089594762",19,"01","14",2016,5,11000,2020,"A",0,6,13000,2041,99,99,-1,"N",99.9,-1,12.9]
["28431004750610038B","31004750610038B","284","00475","'OLD BRANDON ROAD'","'SR 475'","32172490","090043161",2,"01","14",2013,2,10000,2020,"A",0,8,11500,2041,25,40,99,8,53.5,35,100.7]
["284310048106201440","310048106201440","284","00481","'ROBINSON CREEK'","'SR 481'","32154892","089360756",48,"01","07",1988,2,430,2020,"A",0,11,470,2041,25,40,50,7,75.5,30,39.9]
["284310048704000670","310048704000670","284","00487","'TUSCOLAMETA CREEK (OLD)'","'SR 487'","32375261","089312635",24,"01","07",1961,2,550,2020,"K",0,11,550,2041,0,0,15,6,0,10,58.5]
["284310048704002100","310048704002100","284","00487","'DITCH'","'SR 487'","32380388","089215274",74,"01","07",1973,2,1600,2020,"A",0,11,1600,2041,99,99,-1,"N",59.1,-1,9.1]
["284310049105002250","310049105002250","284","00491","'OWL CREEK RELIEF'","'SR 491'","32511155","088565082",35,"01","07",1997,2,220,2020,"A",0,11,220,2041,25,40,50,8,70.8,35,27.9]
["284310049303801210","310049303801210","284","00493","'CREEK'","'SR 493'","32311331","088434256",42,"01","07",2006,2,630,2020,"A",0,11,640,2041,99,99,-1,"N",53.7,-1,6.3]
["284310049405100630","310049405100630","284","00494","'LITTLE ROCK CREEK'","'SR 494'","32313116","089014146",64,"01","07",1988,2,1300,2020,"A",0,11,1300,2041,25,40,50,8,54.5,35,37.2]
["284310049503800500","310049503800500","284","00495","'BALES CREEK'","'SR 495'","32312379","088460355",42,"01","07",1993,2,1300,2020,"A",0,11,1300,2041,25,40,99,8,47.2,35,73.8]
["284310050305103000","310050305103000","284","00503","'POTTERCHITTO CREEK'","'SR 503'","32183117","089013486",21,"01","07",2012,2,1100,2020,"A",0,11,1100,2041,25,40,99,8,49.8,40,113.3]
["284310051201201650","310051201201650","284","00512","'SHOTS CREEK RELIEF'","'SR 512'","32022265","088454389",27,"01","07",1994,2,2100,2020,"A",0,11,2100,2041,25,35,50,7,71.4,30,34.7]
["284310052803100900","310052803100900","284","00528","'NUAKHUPPA CREEK'","'SR 528'","31574102","089085241",66,"01","07",1957,2,1100,2020,"P",0,11,1100,2041,20,30,35,6,49.6,20,54.9]
["284310053703400040","310053703400040","284","00537","'BEE BRANCH'","'SR 537'","31440355","089074185",11,"01","17",1986,2,2500,2020,"A",0,8,2500,2041,25,40,50,8,57.4,35,11.6]
["284310054106402390","310054106402390","284","00541","'UNNAMED STREAM'","'SR 541'","31544339","089441019",23,"01","07",1976,2,1400,2020,"A",0,11,1400,2041,45,99,-1,"N",55,-1,13.7]
["284310055203202870","310055203202870","284","00552","'ZION CREEK'","'SR 552'","31461292","090534959",32,"01","07",1965,2,70,2020,"A",0,11,70,2041,50,99,-1,"N",99.8,-1,10.7]
["284310056307900810","310056307900810","284","00563","'UNNAMED STREAM'","'SR 563'","31133493","091133571",26,"01","07",1960,2,590,2020,"A",0,11,600,2041,50,99,-1,"N",52,-1,9.4]
["284310056900302690","310056900302690","284","00569","'HORSE CREEK'","'SR 569'","31175129","090394598",55,"01","07",1957,2,830,2020,"P",0,22,840,2041,20,35,45,7,49.6,30,30.5]
["284310057505700120","310057505700120","284","00575","'CREEK'","'SR 575'","31031908","090185724",66,"01","07",2017,2,710,2021,"A",0,19,710,2040,99,99,-1,"N",32.7,-1,6.1]
["284310058405702290","310058405702290","284","00584","'TERRYS CREEK'","'SR 584'","31005503","090313649",32,"01","07",1997,2,810,2020,"A",0,11,820,2041,25,40,50,7,60.2,30,73.6]
["284310058703903030","310058703903030","284","00587","'UNNAMED STREAM'","'SR 587'","31330665","090061619",2,"01","07",1980,2,790,2020,"A",0,11,800,2041,50,99,-1,"N",60.5,-1,13.1]
["284310059001600400","310059001600400","284","00590","'CURRY CREEK'","'SR 590'","31330766","089271789",5,"01","07",2017,2,1600,2020,"A",0,15,1600,2041,25,40,99,8,50.8,40,82.8]
["284310060302301770","310060302301770","284","00603","'BAYOU BACON'","'SR 603'","30312063","089255293",106,"01","06",1955,2,3800,2020,"A",0,14,4000,2041,20,35,45,6,43.4,25,45.7]
["284310060903000020","310060903000020","284","00609","'OLD FORT BAYOU'","'SR 609'","30250635","088493991",23,"01","14",1984,4,33000,2020,"A",0,4,33000,2041,15,30,40,6,61.4,25,535.5]
["284310061303000810","310061303000810","284","00613","'FOUR MILE CREEK'","'SR 613'","30283134","088325170",3,"01","16",1984,2,4200,2020,"A",0,6,4200,2041,25,35,50,7,66.3,35,17.4]
["28431007130720057A","31007130720057A","284","00713","'LAKE CORMORANT BAYOU'","'SR 713'","34494812","090130950",2,"01","02",2006,2,1700,2020,"A",0,9,1750,2041,15,25,30,7,57.7,20,90.5]
["28431008540380030B","31008540380030B","284","00854","'WRIGHT CREEK'","'SR 854'","32322463","088362591",2,"01","07",1978,2,1250,2020,"A",0,11,1250,2041,20,35,99,8,69.9,35,36.6]
["284310092705700040","310092705700040","284","00927","'DITCH'","'SR 927'","31171871","090264841",2,"01","19",1950,2,610,2020,"P",0,3,630,2041,5,10,10,5,7.3,5,6.1]
["284370000905809430","370000905809430","284","00009","'COONEWAH BOTTOM'","'SR 9 RAMP'","34190237","088522637",2,"01","07",2012,2,540,2020,"A",0,11,540,2041,15,25,35,8,49.2,25,49.3]
["284410000604112210","410000604112210","284","00006","'SR 6'","'HANCOCK ROAD'","34123789","088460039",2,"01","19",2015,2,1500,2020,"A",0,4,2100,2041,15,25,20,8,66.8,15,128.7]
["284410002005111130","410002005111130","284","00000","'I 20'","'NORMAN ROAD'","32203279","089063460",2,"01","09",1961,2,430,2020,"A",0,8,430,2041,15,30,20,5,60.9,10,81.1]
[{"$f":"CONCATENATE(C5691, B5691)","v":"284410002006105860"},"410002006105860","284","00000","'I 20'","'TRICKHAM BRIDGE RD'","32164062","089583562",2,"01","17",1962,2,3700,2020,"A",0,8,4200,2041,25,35,50,7,79.1,30,95.4]
["284410004504121700","410004504121700","284","00000","'US 45'","'COUNTY ROAD 484'","34085265","088421030",2,"01","08",1985,2,380,2020,"A",0,13,380,2041,15,25,30,7,52.8,20,101.3]
["284410005501505100","410005501505100","284","00000","'I 55'","'SYLVARENA ROAD'","31440802","090263639",2,"01","07",1966,2,1200,2020,"A",0,11,1200,2041,20,35,45,7,64.6,25,121]
["284410005502508020","410005502508020","284","00000","'I 55'","'WYNNDALE ROAD'","32075614","090171152",2,"01","17",1959,2,1600,2020,"A",0,5,1600,2041,15,30,25,5,57.7,5,65.8]
["284410005504303300","410005504303300","284","00000","'I 55'","'BAILEY ROAD'","31283805","090284554",2,"01","09",1965,2,260,2020,"A",0,8,260,2041,25,35,30,8,45.3,20,113.4]
["284410005505700930","410005505700930","284","00000","'I 55'","'HAMP LEE ROAD'","31075879","090285586",2,"01","07",1960,2,410,2020,"A",0,11,410,2041,20,35,45,7,56.1,30,69.8]
["284410005901805470","410005901805470","284","00000","'I 59'","'HAROLD TUCKER ROAD'","31111790","089203627",26,"01","09",1961,2,310,2020,"A",0,8,310,2041,20,35,30,7,46.2,15,85.6]
["28441000590370619B","41000590370619B","284","00000","'I 59'","'RICHBURG ROAD'","31165950","089210557",13,"01","19",1960,2,4000,2020,"A",0,4,4000,2041,25,35,30,7,57.8,20,49.4]
["284410005905501540","410005905501540","284","00000","'I 59'","'MCNEIL HOLLOW ROAD'","30392479","089345849",68,"01","07",1963,2,1500,2020,"A",0,11,1500,2041,20,35,50,7,64.4,30,101.8]
["284410007801700140","410007801700140","284","00000","'US 78'","'CRAFT ROAD'","34583416","089515390",2,"01","16",1967,2,13000,2020,"A",0,5,17000,2041,15,25,30,7,99.9,20,101.5]
["284410007801701040","410007801701040","284","00000","'US 78'","'RED BANKS ROAD'","34534566","089443813",2,"01","07",1974,2,2100,2020,"A",2021,11,2100,2041,15,25,35,8,67,20,93]
["284410007804702500","410007804702500","284","00000","'I 22'","'BICYCLE ROAD'","34482463","089304027",11,"01","09",1987,2,430,2020,"A",0,8,430,2041,15,25,20,7,56.5,10,108.8]
["28441000820441635B","41000820441635B","284","00791","'US 82'","'SR 791 GOLDEN TRI'","33285006","088351316",2,"01","07",2009,2,1350,2020,"A",0,11,1450,2041,25,35,99,8,59.5,40,97]
["284410026901702270","410026901702270","284","00269","'I 269'","'ROSS ROAD'","34520861","089505484",2,"01","09",2016,2,310,2020,"A",0,8,310,2041,15,25,20,8,60.5,15,121.4]
["28451000200750024A","51000200750024A","284","00000","'I 20'","'HALLS FERRY ROAD'","32190941","090523905",2,"01","14",1971,2,8500,2020,"A",0,2,8500,2041,20,35,99,8,86.8,35,111.9]
["28451000550250957A","51000550250957A","284","00000","'I 55'","'FORTIFICATION ST'","32183527","090094661",2,"01","16",1967,2,8500,2020,"A",0,2,8500,2041,15,30,30,5,99.9,15,103.6]
["284510009003007000","510009003007000","284","00000","'US 90'","'14TH ST'","30220511","088322049",50,"01","17",1985,4,5200,2020,"A",0,8,5200,2041,25,35,50,7,49.9,30,434.3]
["2845570037P0000000","5570037P0000000","284","00001","'MS ROUTE 30'","'NATCHEZ TRACE PARK'","34380162","088090990",48,"66","08",1971,2,510,2007,"A",0,5,561,2027,15,25,35,7,28.1,20,40.8]
["2845570060P0000000","5570060P0000000","284","00001","'COUNTY ROAD'","'NATCHEZ TRACE PARK'","33571750","088555120",56,"66","08",1960,2,1210,2019,"A",0,12,1331,2039,15,25,30,7,77.1,20,9.8]
["2845570070P0000000","5570070P0000000","284","00001","'COUNTY ROAD'","'NATCHEZ TRACE PARK'","33475840","089001940",35,"66","08",1960,2,920,2012,"A",0,9,1012,2032,15,25,25,6,99.9,15,7.9]
["2845570095P0000000","5570095P0000000","284","00001","'COUNTY ROAD'","'NATCHEZ TRACE PARK'","33275920","089125320",24,"66","08",1958,2,1075,2012,"R",0,10,1183,2032,20,35,50,7,39.9,30,10.8]
["2845570104P0000000","5570104P0000000","284","00001","'LITTLE BYWAY CREEK'","'NATCHEZ TRACE PARK'","33242480","089162910",40,"66","08",1956,2,1230,2012,"R",null,12,1353,2032,20,35,40,6,42.6,20,31.3]
["2845570129P0000000","5570129P0000000","284","00001","'COUNTY ROAD'","'NATCHEZ TRACE PARK'","32270450","090041430",37,"66","08",1968,2,2500,2012,"A",null,0,2750,2032,20,35,45,7,99.9,25,9.5]
["2845570137P0000000","5570137P0000000","284","00001","'COUNTY ROAD'","'NATCHEZ TRACE PARK'","32253640","090081160",13,"66","08",1965,2,6155,2012,"A",null,0,6770,2032,20,35,45,6,99.9,25,9.4]
["2845570162P0000000","5570162P0000000","284","00001","'COUNTY ROAD'","'NATCHEZ TRACE PARK'","32100100","090401110",58,"66","08",1960,2,440,2008,"A",null,0,484,2028,20,35,40,6,99.9,20,9.8]
["2845570169P0000000","5570169P0000000","284","00001","'BIG BAYOU PIERRE'","'NATCHEZ TRACE PARK'","32005490","090510408",58,"66","08",1965,2,450,2019,"A",null,0,495,2039,20,35,45,7,32.7,25,201.8]
["2845570180P0000000","5570180P0000000","284","00001","'COUNTY ROAD'","'NATCHEZ TRACE PARK'","31560120","090585990",8,"66","08",1965,2,440,2008,"A",null,0,484,2028,20,35,45,7,74.4,25,9.8]
["2845570211P0000000","5570211P0000000","284","00001","'U.S. ROUTE 45 BYPASS'","'NATCHEZ TRACE PARK'","34204840","088413840",16,"66","08",1979,4,1940,2010,"A",null,19,2134,2030,15,25,30,7,51.7,20,123.1]
["2845570224P0000000","5570224P0000000","284","00001","'MANTACHIE CREEK'","'NATCHEZ TRACE PARK'","34252300","088354770",56,"66","08",1977,2,1080,2011,"A",null,10,1188,2031,15,25,30,7,46.3,20,56.4]
["2845570244P0000000","5570244P0000000","284","00001","'COUNTY ROAD'","'NATCHEZ TRACE PARK'","34303080","088204470",24,"66","08",1981,2,810,2011,"A",null,8,891,2031,15,25,30,7,49,20,34.5]
["2845570274P0000000","5570274P0000000","284","00001","'TURKEY CREEK BRANCH'","'NATCHEZ TRACE PARK'","32122970","090352030",39,"66","08",1961,2,650,2010,"A",null,0,715,2030,25,50,-1,"N",59,-1,12.8]
["2845570307P0000000","5570307P0000000","284","00001","'CULLEY CREEK'","'NATCHEZ TRACE PARK'","32253050","090053310",37,"66","08",1964,2,2500,2012,"A",null,0,2750,2032,40,99,-1,"N",99.9,-1,9.8]
["2845570328P0000000","5570328P0000000","284","00001","'STREAM'","'NATCHEZ TRACE PARK'","34063270","088512570",48,"66","08",1949,2,3965,2019,"A",null,1,4360,2039,30,50,-1,"N",46.3,-1,6.2]
["2845570354P0000000","5570354P0000000","284","00001","'STREAM'","'NATCHEZ TRACE PARK'","33140680","089262810",40,"66","08",1946,2,1140,2012,"R",null,11,1254,2032,45,99,-1,"N",62.6,-1,8.3]
["2845570377P0000000","5570377P0000000","284","00001","'STREAM'","'NATCHEZ TRACE PARK'","32461040","089411800",40,"66","08",1950,2,1641,2012,"A",null,16,1805,2032,25,99,-1,"N",68.9,-1,8.2]
["2845570403P0000000","5570403P0000000","284","00001","'STREAM'","'NATCHEZ TRACE PARK'","33505370","088580400",8,"66","08",1962,2,920,2019,"A",null,9,1015,2039,20,40,-1,"N",73.5,-1,9.4]
["2845570468P0000000","5570468P0000000","284","00001","'CROSSROAD B'","'NATCHEZ TRACE PARK'","31353900","091161560",0,"66","08",1995,2,210,2008,"A",null,0,231,2028,20,35,50,7,74.4,30,83.2]
["2845570485P0000000","5570485P0000000","284","00001","'LIBERTY ROAD'","'NATCHEZ TRACE PARK'","31324290","091220850",0,"66","08",2004,2,250,2008,"A",null,0,300,2028,20,30,45,7,48.1,25,69.2]
["2845570503P0000000","5570503P0000000","284","00001","'COUNTY ROAD G'","'NATCHEZ TRACE PARK'","32222330","090164880",0,"66","02",2004,2,9100,2013,"R",null,0,10920,2033,20,30,40,6,99.9,20,48.8]
["284CEPERDMS0000003","CEPERDMS0000003","284","00000","'STORMDRAIN TO BROWN LAKE'","'TENNESSEE ROAD'","32181842","090521233",199,"70","09",1960,2,12,2020,"P",0,10,20,2039,15,30,20,5,21.4,10,9.1]
["284SA0100000000003","SA0100000000003","284","00003","'BR OF SANDY CREEK'","'PALESTINE RD'","31250591","091144492",18,"02","09",1983,2,50,2021,"A",0,0,75,2041,25,35,25,6,58.8,15,17.4]
["284SA0100000000012","SA0100000000012","284","00001","'BR OF HOMOCHITTO RIVER'","'DEERFIELD ROAD'","31223099","091130755",29,"02","09",1976,2,100,2021,"A",0,null,150,2043,20,35,25,6,34.3,15,9.4]
["284SA0100000000047","SA0100000000047","284","00136","'BR OF COLES CREEK'","'TATE RD'","31345408","091104289",18,"02","09",2006,2,100,2021,"A",0,8,150,2041,45,99,-1,"N",87.2,-1,12.3]
["284SA0100000000056","SA0100000000056","284","00159","'ST CATHERINE CREEK'","'LIBERTY RD'","31323070","091214427",14,"02","07",1998,2,3100,2021,"A",0,10,4650,2041,25,35,99,8,64.4,40,109.6]
["284SA0200000000006","SA0200000000006","284","00204","'TAREBREECHES CREEK'","'CR 753'","34573689","088384325",6,"02","09",2003,2,198,2022,"A",0,8,285,2040,15,25,20,7,63.1,10,47]
["284SA0200000000021","SA0200000000021","284","00066","'SEVEN MILE CREEK'","'CR 152'","34580080","088272010",5,"02","09",2003,2,178,2022,"A",0,8,263,2040,15,25,20,7,63.1,10,28.3]
["284SA0200000000055","SA0200000000055","284","01952","'KOSSUTH CREEK'","'512 WHEELER GROVE'","34514300","088382300",8,"02","07",1993,2,1800,2022,"A",0,8,2550,2040,15,25,35,8,69.9,25,36.6]
["284SA0200000000064","SA0200000000064","284","03025","'ELAM CREEK KCS RAILROAD'","'SHILOH ROAD'","34564377","088312990",3,"04","09",1978,2,596,2022,"A",0,8,7850,2040,15,20,20,7,80.7,10,187.5]
["284SA0200000000099","SA0200000000099","284","00275","'MS CENTRAL RR'","'CR 309'","34514340","088253550",5,"02","09",2008,2,200,2016,"A",0,8,300,2036,10,20,15,6,55.7,10,36.6]
["284SA0200000000110","SA0200000000110","284","00990","'HATCHIE RELIEF'","'CR 560'","34482748","088430582",14,"02","09",1997,2,170,2013,"P",0,8,255,2035,5,10,15,5,7.9,5,15.5]
["284SA0200000000124","SA0200000000124","284","00979","'HINKLE CREEK'","'CR 409'","34464400","088322200",13,"02","09",1996,2,740,2021,"A",0,8,1110,2040,15,25,20,8,66.7,15,42.7]
["284SA0200000000163","SA0200000000163","284","03005","'GOOSE POND CREEK'","'CR 609'","34554240","088454268",47,"02","09",2014,1,50,2015,"P",0,8,75,2035,5,10,10,5,6.4,5,18.3]
["284SA020000000A042","SA020000000A042","284","00998","'HATCHIE RIVER'","'CR 600'","34543370","088475070",13,"02","07",2014,2,340,2022,"A",0,0,510,2040,15,25,35,8,50.5,25,48.8]
["284SA0300000000029","SA0300000000029","284","01181","'COX CREEK'","'GREENSBURG ROAD'","31022210","090480500",8,"02","07",1981,2,220,2019,"A",0,8,330,2039,20,35,45,7,53.5,25,21]
[{"$f":"CONCATENATE(C6523, B6523)","v":"284SA0300000000040"},"SA0300000000040","284","00100","'EASELEY BRANCH'","'EASLEY ROAD'","31043700","090350890",5,"02","09",2007,2,120,2021,"A",0,8,180,2043,25,35,30,7,75.2,20,21]
["284SA0300000000084","SA0300000000084","284","00117","'HURRICANE CREEK'","'DICKEY MILL ROAD'","31093736","090331150",2,"02","09",2004,2,75,2021,"A",0,0,112,2043,20,35,35,8,73.2,20,28.3]
["284SA0300000000090","SA0300000000090","284","00164","'SMALL BRANCH'","'BATES SCHOOL ROAD'","31055700","090383360",10,"02","07",1978,2,320,2021,"A",0,8,480,2043,99,99,-1,"N",78.1,-1,7]
["284SA0300000000107","SA0300000000107","284","00233","'RELIEF W FORK AMITE RIV'","'OLD 24-COMPROMISE'","31104233","090504428",3,"02","09",1960,2,80,2019,"P",0,null,120,2039,10,20,15,6,20.6,10,29]
[{"$f":"CONCATENATE(C6587, B6587)","v":"284SA0300000000142"},"SA0300000000142","284","00035","'SMALL CREEK'","'FOREMAN ROAD'","31164045","091014599",2,"02","09",1999,2,80,2020,"A",0,null,120,2042,25,35,30,7,59.8,20,28.3]
["284SA0300000000166","SA0300000000166","284","00143","'WEST FORK AMITE RIVER'","'COLEMAN ROAD'","31165870","090461284",10,"02","09",1970,2,80,2019,"P",0,null,120,2039,10,15,20,6,62.2,10,34.7]
["284SA0300000000202","SA0300000000202","284","00117","'HOMINY CREEK'","'DICKEY MILL ROAD'","31102577","090375401",6,"02","09",2011,2,75,2019,"R",0,8,113,2039,15,20,20,6,21.4,10,22.8]
["284SA030000000A051","SA030000000A051","284","00019","'SEABURY CREEK'","'PERRY ROAD'","31070155","090594610",5,"02","08",2017,2,85,2020,"A",0,null,125,2042,25,40,99,8,43.7,35,28.3]
[{"$f":"CONCATENATE(C6651, B6651)","v":"284SA030000000A181"},"SA030000000A181","284","00178","'SMALL CREEK'","'BURRIS ROAD'","31172770","090393000",3,"02","09",2013,2,30,2020,"A",0,0,45,2040,25,40,35,8,43.7,20,28.3]
["284SA0400000000034","SA0400000000034","284","00084","'BCH OF LONG CREEK'","'CO. ROAD 4106'","33002808","089413428",8,"02","09",1999,2,110,2007,"A",0,8,165,2030,99,99,-1,"N",57.3,-1,10.9]
["284SA0400000000053","SA0400000000053","284","01620","'ARCHIE CREEK'","'CO. ROAD 5015'","32585507","089233820",11,"02","07",1996,2,70,2007,"A",0,8,75,2030,25,40,99,8,58.3,40,42.7]
["284SA0400000000079","SA0400000000079","284","00412","'BCH YOCKANOOKANY RIVER'","'CO. ROAD 5053'","33055000","089272400",8,"02","09",2008,2,275,2007,"A",0,8,345,2030,25,40,30,8,62.5,20,40]
["284SA0400000000099","SA0400000000099","284","00007","'SHARKEY CREEK'","'CO. ROAD 3113'","33105812","089402032",6,"02","09",1966,2,50,2013,"P",0,null,75,2033,10,15,20,5,2.8,10,18.1]
["284SA0400000000134","SA0400000000134","284","00661","'BAXTER CREEK'","'CO. ROAD 3122'","33152200","089375100",10,"02","07",1993,2,110,2013,"A",0,8,165,2035,99,99,-1,"N",59.9,-1,9.8]
["284SA0400000000154","SA0400000000154","284","00219","'BRASWELL BRANCH'","'CO. ROAD 3226'","33123711","089340802",8,"02","09",1986,2,40,2013,"P",0,null,75,2033,20,30,25,6,17.2,10,17.4]
["284SA040000000A026","SA040000000A026","284","00668","'BCH OF ROBY CREEK'","'CO. ROAD 4127'","32574838","089481089",10,"02","07",2020,2,140,2013,"A",0,8,210,2035,20,35,-1,"N",32.7,-1,6.7]
["284SA040000000A126","SA040000000A126","284","00285","'BCH YOCKANOOKANY RIVER'","'CO. ROAD 2246'","33083356","089204519",6,"02","09",2020,2,50,2013,"A",0,8,75,2035,20,35,-1,"N",13.5,-1,6.4]
["284SA0500000000024","SA0500000000024","284","01910","'INDIAN CREEK'","'FAS 1910'","34515070","089051080",11,"02","07",1968,2,323,2022,"A",0,8,480,2040,30,50,-1,"N",54.6,-1,8.2]
["284SA0500000000039","SA0500000000039","284","02912","'BRADY BRANCH'","'BECK SPRINGS RD'","34402600","089151300",24,"02","07",1957,2,268,2022,"A",0,8,390,2040,35,50,-1,"N",53.6,-1,6.7]
["284SA0500000000048","SA0500000000048","284","00116","'TIPPAH RIVER'","'MOOREHEAD ROAD'","34365600","089142100",6,"02","09",1965,2,40,2015,"K",0,null,60,2035,0,0,15,6,0,10,46.9]
["284SA0600000000010","SA0600000000010","284","00469","'PORTER BAYOU'","'BOYLES ROAD'","33332870","090474370",8,"02","09",1999,2,30,2020,"A",0,0,45,2040,20,35,30,7,63.1,15,28.3]
["284SA0600000000022","SA0600000000022","284","00341","'BCH OF LEAD BAYOU'","'ADAMS ROAD'","33421000","090412000",5,"02","09",1996,2,20,2015,"P",0,null,30,2043,15,20,30,7,21.8,20,15.2]
["284SA0600000000049","SA0600000000049","284","00608","'PHALIA BAYOU'","'LITTON ROAD'","33384400","090515380",3,"02","07",1978,2,250,2020,"A",0,8,375,2040,20,35,40,6,53.9,20,78.3]
["284SA0600000000062","SA0600000000062","284","00609","'PECAN BAYOU'","'SHAW-SKENE ROAD'","33374180","090475470",6,"02","07",2005,2,300,2020,"A",0,10,450,2040,45,99,-1,"N",98,-1,8.2]
["284SA0600000000089","SA0600000000089","284","01353","'JONES BAYOU'","'SHELBY STREET'","33443500","090432200",3,"04","19",1960,2,800,2020,"A",0,8,1200,2040,45,99,-1,"N",82,-1,7]
["284SA0600000000101","SA0600000000101","284","00340","'BCH OF LEAD BAYOU'","'PEAVINE ROAD'","33421462","090404181",5,"02","09",1995,2,50,2015,"P",0,null,75,2035,15,25,30,7,69.3,20,15.2]
["284SA0600000000124","SA0600000000124","284","00345","'CAMP SLOUGH CANAL'","'LAUGHLIN ROAD'","33430600","090504460",8,"02","09",1973,2,20,2023,"E",0,0,30,2043,0,15,10,4,0,0,17.4]
["284SA0600000000143","SA0600000000143","284","00602","'SUNFLOWER RIVER'","'MERIGOLD-DREW RD.'","33495470","090402240",13,"02","07",1958,2,1300,2021,"P",0,8,1950,2041,25,99,40,6,39.2,20,115.8]
["284SA0600000000170","SA0600000000170","284","00198","'BOGUE PHALIA CREEK'","'CATTLE RANCH ROAD'","33510870","090551080",10,"02","09",2004,2,60,2021,"A",0,10,90,2041,20,35,30,8,63.1,20,56.7]
["284SA0600000000189","SA0600000000189","284","00034","'BCH OF BIG BRADFORD'","'SIXTEENTH SECT RD'","33561600","090445300",8,"02","09",1993,2,600,2021,"A",0,8,900,2041,20,35,30,7,53.9,15,15.2]
["284SA0600000000215","SA0600000000215","284","00186","'BOGUE PHALIA CREEK'","'OLD GUNNISON ROAD'","33552200","090534900",5,"02","09",2001,2,40,2021,"A",0,10,60,2041,20,35,30,7,63.1,15,47.2]
["284SA0600000000232","SA0600000000232","284","01610","'STOKES BAYOU'","'SHELBY-DEESON ROAD'","34001800","090520475",10,"02","07",1959,2,130,2015,"P",0,8,195,2035,20,30,35,6,32.5,15,17.4]
["284SA060000000A050","SA060000000A050","284","00608","'BOGUE HASTY CREEK'","'LITTON ROAD'","33384550","090502190",6,"02","09",2020,2,250,2021,"A",0,10,375,2041,25,40,30,7,44.7,20,23.8]
["284SA060000000A200","SA060000000A200","284","01610","'HOLMES LAKE'","'W. SECOND AVE.'","33570374","090461506",11,"02","07",2020,2,760,2022,"A",0,8,1140,2042,25,40,99,8,43.7,35,21]
["284SA0700000000025","SA0700000000025","284","00182","'KITTAHUTTY CREEK'","'CR 156'","34025150","089113480",5,"02","09",1987,2,140,2015,"A",0,8,210,2035,20,35,35,8,65.4,20,62.2]
["284SA0700000000026","SA0700000000026","284","00159","'COWPEN CREEK'","'CR 265'","34024220","089191550",6,"02","09",1997,2,60,2015,"A",0,null,90,2035,20,35,30,7,61.6,15,100.9]
["284SA0700000000045","SA0700000000045","284","00018","'DOG CREEK'","'CR 247'","34022650","089275610",13,"02","09",1984,2,40,2015,"A",0,null,60,2035,10,40,-1,"N",32,-1,8.5]
["284SA0700000000065","SA0700000000065","284","00132","'MERIDIAN CREEK'","'CR 428'","33530280","089123560",5,"02","09",1997,2,50,2015,"A",0,null,75,2035,20,35,30,8,74.8,20,39.8]
["284SA0700000000095","SA0700000000095","284","00795","'CREEK'","'CR 372'","33441070","089195850",8,"02","07",1959,2,150,2016,"A",0,8,225,2035,45,99,-1,"N",68,-1,6.4]
["284SA0700000000109","SA0700000000109","284","00211","'CREEK'","'CR 471'","33455950","089124270",11,"02","09",2009,2,70,2014,"A",0,null,105,2034,20,30,30,7,54.8,15,18.9]
["284SA0700000000131","SA0700000000131","284","00136","'HUFFMAN CREEK'","'CR 406'","33531030","089180600",6,"02","09",1972,2,200,2014,"P",0,8,300,2034,25,35,30,7,26.9,20,23.8]
["284SA0700000000152","SA0700000000152","284","01460","'THOMPSONS CREEK'","'CR 107'","33575780","089171350",199,"02","09",2001,2,10,2014,"A",0,null,15,2034,50,99,-1,"N",54.1,-1,10.5]
["284SA070000000A081","SA070000000A081","284","00100","'CREEK'","'CR 392'","33444100","089291050",6,"02","09",2014,2,80,2015,"A",0,null,120,2035,20,35,25,6,59,10,17.4]
["284SA0800000000010","SA0800000000010","284","00075","'ABIACA CREEK'","'CO RD 75'","33202470","090090510",24,"02","09",1977,2,60,2015,"K",0,null,90,2035,0,20,0,3,18,0,69.5]
["284SA0800000000042","SA0800000000042","284","00025","'HURRICANE CREEK'","'CO RD325'","33210850","089454130",6,"02","09",2011,2,30,2015,"A",0,null,45,2035,25,35,30,7,50.5,20,36.6]
["284SA0800000000058","SA0800000000058","284","00008","'BIG HORSE CREEK'","'CO RD 8'","33195190","089391490",10,"02","09",2010,2,20,2015,"A",0,null,30,2035,25,40,30,7,43.7,20,28.3]
["284SA0800000000099","SA0800000000099","284","01752","'BCH OF PELUCIA CREEK'","'CO RD 211'","33233510","089541030",8,"02","07",1954,2,90,2021,"P",0,null,135,2043,15,35,40,6,14.4,25,30.6]
["284SA0800000000117","SA0800000000117","284","01734","'THOMPSON CREEK'","'CO RD 282'","33312710","089503890",11,"02","07",1962,2,490,2015,"A",0,8,735,2035,20,35,45,7,49.2,30,36.6]
["284SA0800000000147","SA0800000000147","284","00081","'BCH OF MAGIC CREEK'","'CO RD 81'","33340120","089502460",9,"02","09",1973,2,20,2020,"K",0,null,30,2042,5,10,5,4,0,0,19.1]
["284SA0800000000156","SA0800000000156","284","00085","'THOMPSON CREEK'","'CO RD 85'","33331660","089483600",11,"02","09",1961,2,60,2014,"A",0,null,90,2034,20,35,30,7,49.2,20,36.6]
["284SA0800000000194","SA0800000000194","284","00014","'BCH OF HAYS CREEK'","'CO RD 3'","33173280","089395250",13,"02","09",1975,2,40,2015,"E",0,0,60,2035,0,5,15,6,0,10,12.2]
["284SA0800000000202","SA0800000000202","284","00214","'BRANCH OF GREASY CK'","'CR 214'","33364590","089560800",6,"02","09",2016,2,25,2021,"P",0,7,40,2043,15,25,25,7,18.1,15,12.2]
["284SA080000000A055","SA080000000A055","284","00087","'RELIEF FOR PEACHAHALA CK'","'CO RD 87'","33174121","089473266",10,"02","09",2019,2,252,2015,"A",0,8,788,2035,25,35,30,8,46.7,20,85.3]
["284SA0900000000016","SA0900000000016","284","00019","'HOULKA CREEK'","'CR 19'","33591450","089015390",10,"02","09",2002,2,41,2022,"A",0,0,60,2040,15,25,20,7,55.2,10,21]
["284SA0900000000032","SA0900000000032","284","00024","'FOUR MILE CREEK'","'CR 24'","33582090","089041500",14,"02","09",1980,2,252,2022,"A",0,8,360,2040,15,25,15,5,59.5,5,17.4]
["284SA0900000000054","SA0900000000054","284","00113","'SAND BRANCH'","'CR 113'","33572870","088571310",5,"02","09",1983,1,63,2022,"B",0,null,95,2044,10,15,15,6,18,10,18.2]
["284SA0900000000069","SA0900000000069","284","00151","'UNNAMED BRANCH'","'CR 151'","33574850","088501700",10,"02","09",2005,2,69,2022,"A",0,10,100,2040,15,25,20,8,63.1,15,28.3]
["284SA0900000000097","SA0900000000097","284","00052","'TRIB OF HOULKA CREEK'","'CR 52'","33533500","088564920",5,"02","09",2003,2,46,2021,"A",0,null,60,2040,15,25,20,6,59.5,10,17.4]
["284SA0900000000111","SA0900000000111","284","01796","'TRIB OF CHEWAWAH CREEK'","'CR 416'","33500790","089000130",8,"02","07",1973,2,340,2021,"A",0,8,510,2040,30,50,-1,"N",90.5,-1,9.3]
["284SA0900000000130","SA0900000000130","284","00801","'RELIEF CHUQUATONCHEE CK'","'OLD HWY 8'","33532000","088472100",19,"02","07",1997,2,610,2021,"A",0,8,840,2040,15,25,30,7,63.1,20,28.3]
["284SA0900000000152","SA0900000000152","284","00068","'CHEWAWAH CREEK'","'CR 68'","33481570","089033340",10,"02","09",1991,2,80,2021,"A",0,null,120,2040,30,50,-1,"N",69.3,-1,9.4]
["284SA0900000000170","SA0900000000170","284","00159","'TRIB OF CHUQUATONCHEE CK'","'CR 159'","33550200","088493300",19,"02","09",2011,2,50,2022,"A",0,null,75,2040,15,25,20,7,59.5,10,17.4]
["284SA1000000000005","SA1000000000005","284","00723","'BRIAR CREEK'","'FENTRESS-PANHANDLE'","33071710","089161773",10,"02","07",1994,2,70,2021,"A",0,8,105,2041,45,99,-1,"N",66.1,-1,7.3]
["284SA1000000000024","SA1000000000024","284","00721","'BOYD CREEK'","'WEIR-STEWART  ROAD'","33221970","089214015",13,"02","07",2001,2,220,2021,"A",0,8,330,2041,25,35,50,8,58.3,35,36.6]
["284SA1000000000048","SA1000000000048","284","01730","'BYWY CANAL'","'WEIR-STEWART RD'","33252989","089261148",26,"02","07",1994,2,280,2021,"A",0,8,420,2041,20,35,50,7,83.3,30,73.2]
["284SA1000000000062","SA1000000000062","284","00166","'HAMRICK CREEK'","'WELLS ROAD'","33222626","089185291",8,"02","09",1999,2,50,2020,"A",0,10,75,2040,99,99,-1,"N",62.9,-1,10.6]
["284SA1000000000085","SA1000000000085","284","00106","'PHILLIPS CREEK'","'BOLLIS TOMNOLEN RD'","33282924","089115164",3,"02","09",2001,2,300,2020,"A",0,8,450,2040,40,99,-1,"N",71,-1,8]
["284SA1000000000102","SA1000000000102","284","00000","'BRANCH OF LOBUTCHA CREEK'","'S. KENNEDY ROAD'","33095090","089141400",3,"02","09",1982,2,50,2021,"P",0,10,75,2043,10,15,10,4,8.2,0,7.6]
["284SA1000000000107","SA1000000000107","284","00000","'HURRICANE CREEK'","'MADDOX ROAD'","33273679","089142183",6,"02","09",2014,2,40,2021,"A",0,10,60,2041,99,99,-1,"N",68,-1,6.7]
["284SA1100000000026","SA1100000000026","284","00132","'BRANCH OF BAKERS CREEK'","'GORDON STATION RD'","31544740","090583380",6,"02","09",1985,2,240,2020,"A",0,8,360,2040,20,35,30,7,58.8,15,17.4]
["284SA1100000000035","SA1100000000035","284","00012","'CHICAGO BRANCH'","'OLD HWY 18 NO 4'","31573540","090502750",2,"02","09",1991,2,470,2020,"A",0,8,705,2040,20,35,30,7,75.5,15,17.4]
["284SA1100000000063","SA1100000000063","284","00082","'CLARKS CREEK'","'WHITAKER RD'","32012700","090483840",6,"02","09",1973,2,130,2021,"A",0,8,195,2041,20,35,30,7,59.5,15,17.4]
["284SA1100000000069","SA1100000000069","284","00081","'TRIB OF BAYOU PIERRE'","'BYRNES ROAD'","32014430","090443370",199,"02","09",1976,2,20,2021,"A",0,8,30,2041,20,35,25,6,59.5,15,17.4]
["284SA1200000000003","SA1200000000003","284","00191","'SHUBUTA CREEK'","'CO RD 290'","31571060","088523930",8,"02","09",1985,2,120,2022,"A",0,8,180,2042,25,35,30,7,63.1,20,55.8]
["284SA1200000000011","SA1200000000011","284","00342","'BR OF BOGUE HOMA CREEK'","'CO RD 280'","31572990","088481280",8,"02","07",1988,2,1000,2022,"A",0,20,1500,2042,45,99,-1,"N",65,-1,9.2]
["284SA1200000000024","SA1200000000024","284","00345","'FIVE MILE CREEK'","'CO RD 630'","31573946","088351904",3,"02","07",1974,2,1100,2021,"P",0,8,1650,2041,15,35,40,6,13.5,25,23.2]
["284SA1200000000051","SA1200000000051","284","00376","'TALLABOGUE CREEK'","'CR 670 (LINTON RD)'","32014800","088362190",13,"02","07",1976,2,510,2022,"A",0,8,765,2042,20,35,50,7,41.2,30,34.7]
["284SA1200000000061","SA1200000000061","284","00376","'BUCATUNNA CREEK'","'CR 670 (LINTON RD)'","32022200","088340300",23,"02","07",1975,2,410,2022,"A",0,8,615,2042,20,30,35,6,53.9,15,61.6]
["284SA1200000000090","SA1200000000090","284","00083","'MOORE MILL CREEK'","'CO RD 147'","32063720","088412810",14,"02","09",2000,2,100,2021,"A",0,8,150,2041,50,99,-1,"N",61.1,-1,9.5]
["284SA1200000000101","SA1200000000101","284","00041","'BR OF GREASY CREEK'","'CO RD 424'","32072980","088320530",10,"02","09",1983,2,100,2021,"A",0,8,150,2041,50,99,-1,"N",54.6,-1,6.7]
["284SA1200000000131","SA1200000000131","284","00348","'JOHNNIE BRANCH'","'CO RD 514'","32122860","088290190",10,"02","07",1962,2,120,2021,"P",0,8,180,2041,20,35,45,6,32.5,25,17.4]
["284SA1200000000138","SA1200000000138","284","00234","'BR OF WOLF CREEK'","'CO RD 210'","31503230","088471390",16,"02","07",1974,2,190,2021,"A",0,8,285,2041,45,99,-1,"N",54.6,-1,6.7]
["284SA1300000000023","SA1300000000023","284","00770","'HOULKA CREEK'","'SILOAM UNA RD'","33442840","088455620",29,"02","07",1974,2,310,2021,"A",0,8,465,2038,15,25,35,8,49.7,25,109.7]
["284SA1300000000031","SA1300000000031","284","00049","'BLUFF CREEK'","'PINE BLUFF ROAD'","33415800","088594000",14,"02","09",1997,2,50,2018,"A",0,8,75,2038,35,99,-1,"N",67.6,-1,7.8]
["284SA1300000000052","SA1300000000052","284","00028","'WOODRUFF CREEK'","'DEANS ROAD'","33405100","088504200",10,"02","09",1999,2,50,2018,"A",0,null,75,2038,40,99,-1,"N",98,-1,9.1]
["284SA1300000000072","SA1300000000072","284","00412","'TOWN CREEK'","'BARTON FERRY ROAD'","33381046","088332116",14,"02","09",1965,2,80,2020,"P",0,8,120,2041,15,20,20,7,30.8,10,73.2]
["284SA1300000000089","SA1300000000089","284","00121","'TOWN CREEK'","'CHURCHHILL ROAD'","33353300","088394600",5,"02","09",1980,2,300,2021,"A",0,8,450,2043,35,99,-1,"N",54.6,-1,9.8]
["284SA1300000000113","SA1300000000113","284","00739","'SUN CREEK'","'PHEBA-COLONY RD'","33341315","088565900",24,"02","07",1984,2,1080,2021,"A",0,8,1620,2043,15,25,35,8,58.8,25,48.8]
["284SA130000000A024","SA130000000A024","284","00770","'HOULKA BRANCH'","'SILOAM UNA RD'","33445094","088455584",20,"02","07",2017,2,100,2022,"A",0,10,150,2043,20,25,40,9,56.9,30,70.1]
["284SA1400000000020","SA1400000000020","284","02847","'DRAINAGE DITCH'","'NEW AFRICA RD'","34004462","090355274",3,"02","07",1985,2,270,2020,"A",0,8,315,2040,20,35,45,7,63.1,25,21]
["284SA1400000000049","SA1400000000049","284","00251","'DRAINAGE DITCH'","'PAROLLI RD'","34100500","090311500",3,"02","09",1995,2,40,2020,"A",0,0,60,2040,25,35,30,7,53.9,20,21]
["284SA1400000000069","SA1400000000069","284","00831","'MOORE BAYOU'","'COLDWATER RIVER RD'","34191080","090270120",16,"02","07",1975,2,280,2021,"A",0,8,420,2041,25,35,50,7,58.8,30,17.4]
["284SA1400000000093","SA1400000000093","284","00031","'TRIB OF MILL CREEK'","'COAHOMA-MOONLAKE'","34222060","090320000",3,"02","09",1970,2,400,2021,"A",0,20,600,2041,20,35,30,7,59.5,15,17.4]
["284SA1500000000009","SA1500000000009","284","00080","'LITTLE COPIAH CREEK'","'BETHESDA RD'","31543820","090174460",16,"02","09",1997,2,60,2015,"A",0,null,115,2043,20,35,35,8,78.7,20,47.3]
["284SA1500000000023","SA1500000000023","284","00309","'TURKEY CREEK'","'DENTVILLE RD.'","31565480","090311720",29,"02","07",1974,2,380,2015,"A",0,8,640,2041,20,35,45,7,61.2,25,85.3]
["284SA1500000000046","SA1500000000046","284","00311","'HALEY CREEK'","'BARNES ROAD'","32011406","090174567",11,"02","07",2001,2,350,2015,"A",0,8,550,2040,20,35,40,6,58.3,25,17.4]
["284SA1500000000063","SA1500000000063","284","00162","'TURKEY CREEK'","'DEES ROAD'","31591500","090231300",11,"02","09",1979,2,320,2015,"A",0,8,510,2041,20,35,30,7,56.8,20,29]
["284SA1500000000091","SA1500000000091","284","00531","'RELIEF BAYOU PIERRE RIV'","'TYSON RD'","31470040","090282090",19,"02","09",1967,2,140,2015,"P",0,8,230,2040,20,30,30,7,32,15,48.8]
["284SA1500000000102","SA1500000000102","284","02164","'TRIB TO BAYOU PIERRE'","'LOTT SMITH RD'","31432650","090284960",13,"02","07",1961,2,290,2021,"P",0,8,475,2040,20,35,45,7,27.8,25,21]
["284SA1500000000109","SA1500000000109","284","00522","'RUSSELL CREEK'","'MARTINSVILLE RD'","31455468","090211896",8,"02","09",1964,2,200,2014,"A",0,8,375,2043,15,30,20,5,38,10,32.6]
["284SA1500000000141","SA1500000000141","284","00529","'FOSTER CREEK BCH'","'WARREN HOOD ROAD'","31511870","090401540",10,"02","09",2009,2,40,2014,"A",0,null,110,2042,20,35,25,6,57.5,15,23.2]
["284SA1500000000148","SA1500000000148","284","00367","'TRIB TO JACKSON CREEK'","'BARLOW ROAD'","31494690","090355050",27,"02","07",2005,2,180,2014,"A",0,8,320,2042,20,35,35,6,57.4,20,17.4]
["284SA1500000000181","SA1500000000181","284","00264","'SARDIS BRANCH'","'MONTICELLO RD.'","31472600","090184000",11,"02","07",1979,2,800,2014,"A",0,8,1500,2046,50,99,-1,"N",38.7,-1,8]
[{"$f":"CONCATENATE(C8123, B8123)","v":"284SA1500000000197"},"SA1500000000197","284","05611","'ICGRR'","'N PAT HARRISON DR'","31595497","090210758",2,"04","17",2005,2,3900,2014,"A",0,8,5850,2034,25,35,50,7,61.8,30,47.2]
["284SA1500000000222","SA1500000000222","284","00175","'UNNAMED CREEK'","'BREWER ROAD'","32004732","090230672",4,"02","09",1995,2,150,2022,"G",0,8,150,2042,25,35,30,7,58.3,20,11.6]
["284SA150000000A112","SA150000000A112","284","00122","'TRIB OF DYE CREEK'","'LOWERY RD'","31432526","090240412",3,"02","09",2015,2,100,2014,"P",0,null,200,2046,15,30,20,5,24.5,10,15.2]
["284SA1600000000011","SA1600000000011","284","00915","'BEAVER CREEK'","'MARSON TRIGG RD'","31282969","089301560",10,"02","09",1980,2,120,2020,"A",0,8,180,2040,20,35,30,8,60.8,20,36.6]
["284SA1600000000027","SA1600000000027","284","00034","'CURRY CREEK'","'COUNTY FARM RD'","31342121","089271372",8,"02","09",2006,2,50,2020,"A",0,null,75,2040,20,35,30,7,75.8,20,28.3]
["284SA1600000000058","SA1600000000058","284","00927","'RELIEF FOR BLAKELY CREEK'","'WILLM WARREN R RD'","31410484","089341450",10,"02","09",1989,2,430,2020,"A",0,8,645,2040,25,35,30,8,62.1,20,36.6]
["284SA1600000000075","SA1600000000075","284","00925","'MCKINNIS CREEK'","'DAN EASTERLING RD'","31385341","089403570",3,"02","09",1972,2,150,2018,"A",0,8,225,2038,45,99,-1,"N",46.4,-1,9.3]
["284SA1600000000102","SA1600000000102","284","00195","'BRANCH OF OKATOMA CK'","'BIG V ROAD'","31464041","089411677",8,"02","09",1936,2,165,2022,"P",0,1,182,2042,5,20,15,5,30.5,5,12.2]
["284SA1600000000118","SA1600000000118","284","01217","'LITTLE TERRIBLE CREEK'","'SUNSET ROAD'","31404486","089402713",10,"02","07",2011,2,430,2018,"A",0,8,645,2038,99,99,-1,"N",89.8,-1,11.9]
["284SA1700000000012","SA1700000000012","284","09227","'COWPEN CREEK'","'NAIL ROAD'","34565346","090021788",8,"04","16",1977,5,15000,2020,"A",0,20,22500,2040,30,45,-1,"N",54.6,-1,10.7]
["284SA1700000000032","SA1700000000032","284","07867","'COWPEN CREEK'","'CHURCH ROAD'","34560084","090015802",14,"04","17",1991,2,4000,2020,"A",0,20,6000,2040,30,50,-1,"N",71.6,-1,8.2]
["284SA1700000000035","SA1700000000035","284","07913","'UNNAMED CREEK'","'STAR LANDING ROAD'","34541608","090005304",11,"02","17",2008,5,4000,2020,"A",0,20,6000,2040,35,50,-1,"N",63.7,-1,10.5]
["284SA1700000000056","SA1700000000056","284","01179","'RED BANKS CREEK CANAL'","'RED BANKS ROAD'","34480580","089453330",18,"02","08",1994,2,1100,2020,"A",0,8,1650,2040,10,20,30,7,66,20,43.3]
["284SA1700000000082","SA1700000000082","284","00768","'WHITES CREEK'","'WETONGA ROAD'","34503258","090110900",13,"02","09",1968,2,400,2021,"A",0,8,600,2041,15,25,15,6,43.2,10,8.4]
["284SA1700000000100","SA1700000000100","284","00000","'HORN LAKE CREEK'","'AIRWAYS EXTENDED'","34565688","089593108",1,"04","19",2003,5,25000,2021,"A",0,8,37500,2041,15,20,20,8,61.4,15,158.5]
["284SA1700000000116","SA1700000000116","284","07860","'CITY CANAL'","'TULANE ROAD'","34570315","090023727",1,"04","19",2022,4,1800,2022,"A",0,8,2700,2042,35,99,-1,"N",56.6,-1,6.7]
["284SA170000000A077","SA170000000A077","284","00019","'HURRICANE CREEK'","'FOGG ROAD'","34502645","090044100",19,"02","07",2018,2,2000,2022,"A",0,10,3000,2042,15,25,35,8,48,25,85.3]
["284SA1800000000017","SA1800000000017","284","01155","'BIG CREEK'","'ROCKHILL-BROOKLYN'","31035879","089160806",16,"02","07",1960,2,220,2022,"A",0,8,242,2042,20,35,45,6,48.4,25,38.4]
["284SA1800000000047","SA1800000000047","284","00622","'LONG BRANCH'","'OLD HWY 49 E'","31065979","089114741",23,"02","08",1962,2,310,2022,"A",0,8,465,2042,20,35,45,7,53.9,25,11.6]
["284SA1800000000062","SA1800000000062","284","00223","'JAKES CREEK'","'OLD RIVER ROAD'","31144449","089103399",6,"02","07",2000,2,700,2020,"A",0,8,1040,2040,45,99,-1,"N",69.3,-1,9.2]
["284SA1800000000092","SA1800000000092","284","00077","'LOTTS CREEK'","'FORREST BARNES RD'","31184544","089131920",5,"02","09",1968,2,280,2022,"A",0,8,420,2042,20,30,25,6,41.3,10,34.7]
["284SA1800000000111","SA1800000000111","284","08764","'GORDONS CREEK'","'MAMIE STREET'","31191031","089190016",2,"04","16",1955,2,1500,2020,"P",0,8,2500,2040,40,99,-1,"N",24.4,-1,12.2]
["284SA1800000000138","SA1800000000138","284","01236","'BRANCH OF BURKETTS CREEK'","'MORTON STREET'","31185998","089171670",2,"04","19",1984,2,180,2022,"A",0,8,270,2042,20,35,25,6,55.2,10,9.4]
["284SA1800000000152","SA1800000000152","284","08751","'GORDONS CREEK'","'SOUTH 28TH AVENUE'","31181532","089195224",2,"04","16",1992,2,9400,2022,"A",0,8,14100,2042,20,35,45,7,89.2,25,17.4]
["284SA1800000000180","SA1800000000180","284","00614","'MILL CREEK'","'MACEDONIA ROAD'","31254750","089100724",6,"02","09",1983,2,850,2022,"A",0,8,1105,2042,20,35,25,6,54.1,15,40.5]
["284SA1800000000189","SA1800000000189","284","00041","'GREENS CREEK'","'KELLY ROSE LANE'","31221356","089140345",8,"04","19",2010,2,580,2020,"A",0,8,870,2040,25,35,30,7,43.7,20,21]
["284SA1800000000218","SA1800000000218","284","00249","'MINERAL CREEK'","'RAWLS SPRING LOOP'","31220183","089225480",0,"02","09",1987,2,280,2022,"A",0,8,420,2042,25,35,30,7,52.3,20,11.6]
["284SA1800000000227","SA1800000000227","284","00123","'WEDGEWORTH CREEK'","'BUNTON ROAD'","31174543","089130539",2,"02","09",2005,2,60,2022,"A",0,null,90,2042,20,35,30,7,90.2,15,17.4]
["284SA1800000000238","SA1800000000238","284","07186","'LONG LEAF TRAIL'","'N 38TH AVENUE'","31200848","089203953",3,"04","16",2001,4,9000,2021,"A",0,20,13500,2041,99,99,-1,"N",32.7,-1,8.6]
["284SA1900000000017","SA1900000000017","284","00273","'RELIEF HOMOCHITTO RIVER'","'GLOSTER ROAD'","31255100","090540300",8,"02","07",1981,2,1200,2019,"A",0,8,1500,2029,20,35,50,7,61.8,30,134.1]
["284SA1900000000040","SA1900000000040","284","00245","'MCGEEHEE CREEK'","'BURT JORDAN ROAD'","31254050","090410228",3,"02","07",1984,2,450,2019,"A",0,8,675,2029,20,35,45,7,45.3,25,70.4]
["284SA1900000000077","SA1900000000077","284","00228","'SMALL DRAIN'","'MONROE ROAD'","31280239","090493997",0,"02","09",1984,1,75,2013,"K",0,5,100,2033,0,0,0,0,0,0,28]
["284SA1900000000098","SA1900000000098","284","02162","'LEHMAN CREEK'","'MCNAIR ROAD'","31343232","090582214",11,"02","07",1993,2,320,2013,"A",0,8,520,2033,20,35,99,8,63.1,35,36.3]
["284SA1900000000128","SA1900000000128","284","00113","'BRUSHY CREEK'","'BILL ARNOLD ROAD'","31345600","090532316",8,"02","09",2011,2,50,2013,"A",0,8,75,2033,25,35,30,8,58.2,20,61]
["284SA190000000A029","SA190000000A029","284","00070","'CANE MILL BRANCH'","'W. L. WALLACE ROAD'","31245289","090452375",5,"02","09",2020,2,50,2020,"A",0,8,75,2033,50,99,-1,"N",45.9,-1,9.2]
["284SA2000000000001","SA2000000000001","284","00180","'LIVE STREAM'","'TURNER ROAD'","30594061","088253234",0,"02","09",2005,2,50,2023,"A",0,10,100,2043,20,35,30,7,75.8,15,21]
["284SA2000000000021","SA2000000000021","284","00123","'MCLELLAND LAKE'","'SALEM SCHOOL ROAD'","30582617","088454197",40,"02","09",1995,2,50,2022,"P",0,2,75,2042,5,20,5,4,35.1,0,40.5]
["284SA2000000000048","SA2000000000048","284","00083","'LIVE STREAM'","'STEEDE ROAD'","30440900","088361300",13,"02","09",1997,2,100,2021,"A",0,5,200,2041,20,35,30,7,70.6,15,17.4]
["284SA2000000000065","SA2000000000065","284","00117","'BRIDGE BRANCH'","'BROOME SCHOOL ROAD'","30475560","088510203",8,"02","08",1960,2,200,2022,"B",0,10,300,2042,15,30,25,5,7.5,5,11.6]
["284SA2000000000084","SA2000000000084","284","00111","'RELIEF'","'E WILKERSON FERRY'","30491465","088444770",199,"02","09",2014,2,50,2021,"A",0,0,60,2041,20,35,25,6,50,15,17.4]
["284SA2100000000011","SA2100000000011","284","00080","'CONN CREEK'","'GATLIN CREEK ROAD'","31034791","088402185",16,"02","08",1980,2,150,2022,"A",0,8,170,2044,20,35,40,6,53.9,20,30.5]
["284SA2100000000031","SA2100000000031","284","00081","'BRANCH OF JUNIPER BAY'","'JERNIGAN RD'","31061099","088343255",11,"02","09",1960,2,100,2022,"P",0,10,150,2042,20,35,25,6,30,15,11.6]
["284SA2100000000049","SA2100000000049","284","00065","'MASON CREEK'","'JONATHAN ROAD'","31131925","088381260",5,"02","09",1977,2,200,2022,"A",0,5,300,2042,25,35,30,7,60.5,20,85]
["284SA2100000000071","SA2100000000071","284","00298","'WATERFORK CREEK'","'INDIAN HILL RD'","31194300","088364744",8,"02","07",1975,2,230,2022,"A",0,20,345,2042,20,35,45,6,42.3,25,29]
["284SA2100000000089","SA2100000000089","284","00298","'GRIFFIN CREEK'","'OLD AVERA RD'","31215418","088334959",14,"02","07",1956,2,344,2022,"P",0,20,557,2042,15,30,25,5,28,5,34.1]
["284SA2100000000096","SA2100000000096","284","00052","'MASON CREEK'","'PAT JAMES ROAD'","31220109","088393783",5,"02","09",1981,2,100,2022,"A",1991,2,150,2042,15,25,15,5,40.8,5,46.3]
["284SA210000000A092","SA210000000A092","284","00298","'PANTHER BRANCH'","'OLD AVERA RD'","31211523","088335799",8,"02","07",2016,2,550,2022,"A",0,8,650,2044,40,99,-1,"N",66.7,-1,7.3]
["284SA2200000000003","SA2200000000003","284","00043","'CANE CREEK'","'NASON RD.       43'","33430040","089534230",10,"02","09",1990,2,50,2015,"A",0,null,75,2035,20,35,20,5,50,10,28.3]
["284SA2200000000031","SA2200000000031","284","00454","'BROWN CREEK'","'MONROE ST.    8454'","33455310","089482160",1,"04","17",1974,2,3100,2015,"A",0,8,4650,2035,45,99,-1,"N",54.1,-1,13.1]
["284SA2200000000038","SA2200000000038","284","00093","'PERRY CREEK'","'HALLS ROAD      93'","33440220","089484730",4,"04","19",1991,2,260,2015,"A",0,8,390,2035,20,35,35,8,65.1,20,64.3]
["284SA2200000000050","SA2200000000050","284","00119","'BUTPUTER CREEK'","'HALLE RD.      119'","33444700","089353500",8,"02","09",1995,2,70,2015,"A",0,null,105,2035,20,35,30,7,89.4,15,17.4]
["284SA2200000000072","SA2200000000072","284","00139","'BULLPEN CREEK'","'HENDRIX ROAD   139'","33513570","089361240",8,"02","09",1998,2,70,2014,"A",0,null,105,2034,20,35,30,7,89.4,20,23.2]
["284SA2200000000082","SA2200000000082","284","00162","'COWPEN CREEK'","'OLD HIGHWAY 8'","33500558","089355384",6,"02","09",1998,2,100,2014,"A",0,null,150,2034,25,35,30,7,89.4,20,29]
["284SA2300000000006","SA2300000000006","284","01201","'CATAHOULA CREEK'","'PREACHER POWELL RD'","30370360","089312320",16,"02","09",1980,2,320,2022,"A",0,8,480,2042,20,30,30,7,49.7,15,36.6]
["284SA2300000000020","SA2300000000020","284","01246","'CATAHOULA CREEK'","'MITCHELL ROAD'","30294680","089320860",6,"02","09",1988,2,100,2020,"P",0,9,150,2040,15,30,15,5,28.3,5,56.1]
["284SA2300000000053","SA2300000000053","284","00621","'3RD MARSH'","'N. RAILROAD AVE.'","30154510","089252250",8,"02","09",2001,2,50,2021,"A",0,0,75,2041,15,35,15,5,43.8,5,21]
["284SA2300000000062","SA2300000000062","284","01106","'DRAINAGE DITCH'","'OLD LOWER BAY ROAD'","30160621","089333083",31,"02","07",2009,3,1248,2021,"A",0,8,1872,2041,35,99,-1,"N",54.9,-1,8.1]
["284SA2400000000003","SA2400000000003","284","08153","'SHIP BRANCH'","'MARTHA REDMOND RD.'","30400257","089042238",8,"02","09",1950,2,200,2022,"P",0,3,300,2042,15,35,25,6,26.4,15,17.4]
["284SA2400000000009","SA2400000000009","284","00145","'TUXACHANIE CREEK'","'FAS 145 BETHEL RD.'","30375800","088592880",19,"02","07",1975,2,500,2010,"A",0,8,750,2030,20,35,35,6,33,20,67.1]
["284SA2400000000039","SA2400000000039","284","08177","'TUXACHANIE CREEK BRANCH'","'POSEY BRIDGE ROAD'","30320502","088555294",8,"02","09",1971,2,700,2022,"A",0,8,1100,2042,15,30,20,5,49.8,5,34.7]
["284SA2400000000044","SA2400000000044","284","01138","'TUXACHANIE BRANCH'","'FAS 1138 WHITE PLA'","30324924","088563269",6,"02","07",1957,2,700,2022,"A",0,8,1300,2042,20,35,40,6,48.4,20,15.2]
["284SA2400000000056","SA2400000000056","284","01143","'LITTLE BILOXI RIVER'","'FAS 1143 OLD HWY.'","30314400","089070700",6,"02","07",2008,2,1200,2009,"A",0,8,1800,2030,20,35,99,8,58.2,35,73.2]
["284SA2400000000078","SA2400000000078","284","00046","'KEEGANS BAYOU'","'DIVISION ST'","30241258","088535987",2,"04","17",1990,4,3000,2010,"A",0,8,5000,2030,20,35,50,7,52.6,30,9.4]
["284SA2400000000096","SA2400000000096","284","00780","'FLAT BRANCH'","'ONEAL ROAD'","30281800","089051100",8,"04","17",1984,2,6000,2011,"A",0,8,9000,2032,20,35,50,7,62.1,30,61]
["284SA2400000000114","SA2400000000114","284","00607","'TURKEY CREEK'","'T&P 607 CANAL RD'","30235268","089081180",14,"02","16",1996,2,8040,2021,"A",0,8,11486,2041,20,35,35,6,62.1,20,37.8]
["284SA2400000000130","SA2400000000130","284","00229","'WOLF RIVER BRANCH'","'LOBOUY ROAD'","30265000","089152500",8,"02","09",1958,2,500,2011,"A",0,5,750,2032,25,40,35,8,78.1,20,37.8]
["284SA2400000000148","SA2400000000148","284","02160","'CANAL NO 2'","'DAUGHTERY RD'","30222600","089102800",2,"04","19",1999,2,3000,2012,"A",0,8,4500,2032,20,35,30,8,75.5,20,15.2]
["284SA2400000000164","SA2400000000164","284","00208","'CREEK'","'ARCADIA FARM RD'","30213200","089152200",13,"02","09",1975,2,1000,2022,"A",0,8,1500,2042,20,35,25,6,45.4,15,9.4]
["284SA2400000000181","SA2400000000181","284","09002","'FLAT BRANCH'","'CROSSROAD MALL #2'","30262400","089054700",16,"04","17",1999,2,4000,2012,"A",0,8,6000,2032,20,35,45,7,60.5,30,61]
["284SA2400000000198","SA2400000000198","284","00145","'SAUCIER CREEK'","'BETHEL RD-OLD 67'","30384026","089045377",13,"02","07",1991,2,1000,2018,"A",0,10,1100,2041,20,30,50,7,60.9,35,48.8]
["284SA2500000000010","SA2500000000010","284","05367","'VAUGHN CREEK'","'CAMPBELL RD'","32044400","090192080",6,"02","09",1969,2,280,2015,"P",0,8,420,2035,25,35,30,7,53.1,20,17.4]
["284SA2500000000033","SA2500000000033","284","05275","'SMALL STREAM'","'MORRISON ROAD'","32063160","090353740",8,"02","09",1989,2,140,2015,"P",0,8,210,2035,5,35,25,6,28.7,10,17.4]
["284SA2500000000050","SA2500000000050","284","00411","'BCH BIG CREEK'","'SIWELL RD'","32121019","090172049",10,"02","07",1992,5,5600,2020,"A",0,8,8400,2040,40,99,-1,"N",99.9,-1,8.8]
["284SA2500000000074","SA2500000000074","284","05423","'TALLAHALA CREEK'","'OAKLEY PALESTINE'","32111800","090240800",5,"02","09",1973,2,220,2018,"P",0,8,330,2038,20,35,25,6,47.6,15,17.4]
["284SA2500000000090","SA2500000000090","284","04123","'TALLAHALLA CREEK'","'LEB PINEGROVE RD'","32085848","090284381",13,"02","09",1967,2,410,2021,"A",0,8,615,2041,20,35,30,7,53.9,20,51.5]
["284SA2500000000113","SA2500000000113","284","01626","'BCH OF TOWN CREEK'","'COHEA STREET'","32183700","090113450",2,"04","19",1986,2,60,2020,"A",0,0,90,2040,20,35,30,7,43.2,15,28.3]
["284SA2500000000126","SA2500000000126","284","02680","'LYNCH CR'","'W FRONTAGE TERRY R'","32170000","090123280",2,"04","19",1998,2,820,2020,"A",0,8,1230,2040,20,35,30,7,75.8,15,30.4]
["284SA2500000000133","SA2500000000133","284","08273","'CANEY CREEK'","'TV ROAD'","32170052","090162896",2,"04","17",2010,2,380,2021,"A",0,8,570,2041,25,40,99,8,81.4,35,12.2]
["284SA2500000000169","SA2500000000169","284","05096","'SMITH CR'","'WELLS RD'","32165620","090210700",6,"02","09",1994,2,500,2022,"A",0,8,750,2042,20,35,30,7,59.8,15,28.2]
["284SA2500000000176","SA2500000000176","284","05207","'BCH OF TURKEY CREEK'","'CHAPEL HILL RD'","32160850","090292320",0,"02","09",1976,2,180,2015,"P",0,8,270,2035,0,25,25,6,13.6,10,17.4]
["284SA2500000000201","SA2500000000201","284","07298","'HANGING MOSS CR'","'WATKINS DR'","32224620","090113360",3,"04","16",1970,2,8200,2014,"A",0,8,12300,2034,25,35,50,7,49.9,30,28.3]
["284SA2500000000213","SA2500000000213","284","07295","'LARGE STREAM'","'COUNTRY CLUB DR'","32215440","090145390",3,"04","17",1990,2,1400,2015,"K",0,15,2100,2035,0,5,0,3,39.2,0,13.7]
[{"$f":"CONCATENATE(C9403, B9403)","v":"284SA2500000000244"},"SA2500000000244","284","00897","'TOWN CREEK'","'FORD AVE'","32202290","090135020",2,"04","19",1989,2,110,2015,"P",0,8,165,2035,5,20,5,4,24.9,0,9.4]
["284SA2500000000255","SA2500000000255","284","01572","'TOWN CR'","'MAPLE ST'","32190400","090121720",3,"04","19",1986,2,4000,2021,"A",0,8,6000,2041,20,35,30,7,37.6,15,18.2]
["284SA2500000000280","SA2500000000280","284","07268","'PURPLE CREEK'","'ADKINS BLVD'","32230340","090072330",3,"04","16",1993,2,5400,2015,"K",0,8,8100,2035,5,10,5,4,0,0,14.6]
["284SA2500000000292","SA2500000000292","284","05084","'RELIEF FOR BAKERS CREEK'","'ST. THOMAS ROAD'","32200550","090264560",10,"02","09",1982,2,150,2022,"K",0,8,225,2042,0,0,15,4,0,0,34.7]
[{"$f":"CONCATENATE(C9467, B9467)","v":"284SA2500000000318"},"SA2500000000318","284","05040","'BCH LIMEKILN CREEK'","'LANEWOOD ROAD'","32281600","090162700",8,"02","09",1961,2,400,2014,"P",0,8,600,2034,10,35,25,6,4.3,15,9.4]
["284SA2500000000330","SA2500000000330","284","05044","'BCH OF BOGUE CHITTO CR'","'MCLEAN RD'","32244256","090164154",6,"02","09",1977,2,260,2020,"P",0,8,390,2040,15,30,20,5,55.1,5,17.4]
["284SA2500000000359","SA2500000000359","284","05028","'POTER CREEK'","'WILLIAM LAKE RD'","32242650","090290430",10,"02","09",1982,2,240,2018,"P",0,8,360,2038,25,35,30,7,33.2,20,17.4]
["284SA2500000000376","SA2500000000376","284","00406","'5 MILE CREEK'","'PORT GIBSON RD'","32103089","090395172",11,"02","07",1980,2,300,2022,"A",0,8,450,2042,25,35,99,8,61.8,40,73.2]
["284SA2500000000379","SA2500000000379","284","05317","'JONES CREEK'","'CAYUGA RD'","32085640","090411680",8,"02","09",1971,2,240,2022,"P",2019,8,360,2042,20,35,30,7,48.3,20,26.8]
["284SA2500000000413","SA2500000000413","284","82690","'BRANCH OF BOGUE CHITTO'","'FLAG CHAPEL RD'","32220560","090160290",5,"04","17",1958,2,5000,2021,"A",0,8,7500,2041,45,99,-1,"N",54.6,-1,11]
["284SA2500000000415","SA2500000000415","284","00381","'TRIB OF LYNCH CREEK'","'LINDSEY DRIVE'","32185170","090141200",2,"04","19",2010,2,1000,2021,"A",0,8,1500,2041,20,35,30,8,76.1,20,12.2]
["284SA250000000A014","SA250000000A014","284","04123","'SMALL WATERWAY'","'LEB PINEGROVE RD'","32074790","090231900",10,"02","08",2021,2,380,2018,"A",0,8,570,2038,25,40,50,7,43.7,35,15.2]
["284SA250000000A163","SA250000000A163","284","07266","'BAKERS CREEK'","'MIDWAY ROAD'","32180483","090220957",8,"04","17",2020,2,960,2020,"A",0,8,1440,2042,25,40,99,8,43.7,35,39.9]
[{"$f":"CONCATENATE(C9595, B9595)","v":"284SA250000000A340"},"SA250000000A340","284","00489","'BCH OF STRAIGHT FENCE CR'","'CLINTON TINNIN RD'","32270503","090231274",8,"02","07",2019,2,1700,2021,"A",0,8,2550,2041,20,35,99,8,47.3,35,42.7]
["284SA2600000000012","SA2600000000012","284","00117","'BRANCH OF HARLAND CREEK'","'ROGERS ROAD'","32585400","090095300",8,"02","09",1997,2,30,2018,"A",0,null,45,2038,20,35,35,8,79.4,20,32.6]
["284SA2600000000040","SA2600000000040","284","00175","'HARLAND CREEK'","'EULOGY ROAD'","33033395","090102905",8,"02","09",1927,1,10,2018,"K",0,null,15,2038,0,0,0,0,0,0,34.4]
["284SA2600000000073","SA2600000000073","284","00040","'LOCAL STREAM'","'BUCKHANNAN ROAD'","33044650","089522300",6,"02","09",2001,2,30,2018,"A",0,null,45,2038,25,40,35,8,75.5,20,21]
[{"$f":"CONCATENATE(C9659, B9659)","v":"284SA2600000000088"},"SA2600000000088","284","00635","'OWENS BRANCH'","'HOWARD ROAD'","33064151","090042592",23,"02","07",1960,2,460,2021,"P",0,8,690,2043,20,35,50,7,27.4,30,32.6]
["284SA2600000000118","SA2600000000118","284","00058","'LOCAL STREAM'","'BOWLING GREEN RD.'","33063107","089522791",13,"02","09",1965,2,1400,2018,"A",0,8,2100,2038,45,99,-1,"N",86.6,-1,7.9]
["284SA2600000000133","SA2600000000133","284","00173","'WHITES CREEK'","'JACKSON RD'","33132280","090055046",16,"02","09",2004,2,20,2018,"A",0,null,30,2038,20,35,30,8,64.7,20,37.2]
["284SA2600000000157","SA2600000000157","284","00042","'TRIB TO BIG BLACK RIVER'","'HATHCOCK ROAD'","33052471","089525785",199,"02","09",1998,2,10,2018,"E",0,null,15,2038,5,10,15,5,0,5,21.8]
["284SA260000000A011","SA260000000A011","284","00638","'HARLAND CREEK'","'EBENZ-COXBURG RD.'","33002130","090120150",13,"02","07",2014,2,240,2018,"A",0,8,360,2038,25,40,99,8,48,40,48.8]
["284SA2700000000023","SA2700000000023","284","00509","'509 OVER WEST DITCH LAC'","'LAMKIN ROAD'","33024705","090284928",26,"02","07",1962,2,110,2018,"R",0,8,135,2038,20,35,50,7,43.2,35,18.3]
["284SA2700000000034","SA2700000000034","284","00165","'ST BAYOU CANAL'","'PEOPLES FARM ROAD'","33014706","090362087",121,"02","09",1971,2,10,2021,"B",0,null,15,2043,15,35,15,4,23.4,0,13.8]
["284SA2700000000073","SA2700000000073","284","00082","'DRAINAGE DITCH'","'BEAT LINE ROAD'","33060685","090331770",6,"02","09",1985,2,60,2018,"A",0,null,90,2038,20,35,30,7,70.9,15,17.4]
["284SA2700000000085","SA2700000000085","284","00275","'JACKSON BAYOU'","'CASTLE DRIVE'","33150766","090345435",6,"02","09",2007,2,30,2018,"A",0,null,45,2038,25,35,30,7,63.1,20,28.3]
["284SA2700000000098","SA2700000000098","284","00058","'TRIB TUPPER BAYOU'","'HOKE ROAD'","33132285","090400054",16,"02","09",2005,2,120,2018,"A",0,8,180,2038,45,99,-1,"N",98,-1,13.4]
["284SA2900000000013","SA2900000000013","284","00083","'EAST FORK CREEK'","'SNAKE SMITH ROAD'","34251300","088121500",14,"02","09",2001,2,80,2015,"A",0,10,120,2035,30,50,-1,"N",67.3,-1,13]
["284SA2900000000026","SA2900000000026","284","00079","'COW BRANCH'","'WALKER CHURCH ROAD'","34243700","088150700",5,"02","09",2007,2,45,2015,"A",0,10,68,2035,30,50,-1,"N",84,-1,9.2]
["284SA2900000000054","SA2900000000054","284","00125","'UNNAMED CREEK'","'INDUSTRIAL ACCESS'","34153100","088251900",3,"02","09",1985,2,900,2015,"A",0,8,1350,2035,35,50,-1,"N",76.1,-1,8.2]
["284SA2900000000073","SA2900000000073","284","00055","'GUM CREEK'","'GUM\\COBB STUMP RD'","34164700","088160500",10,"02","09",2007,2,150,2022,"A",0,8,225,2040,15,25,20,8,60.7,15,42.7]
["284SA2900000000097","SA2900000000097","284","00239","'GREENWOOD CREEK'","'MATTOX SPRINGS RD.'","34113120","088295440",5,"02","09",1991,1,20,2014,"P",2016,10,30,2038,10,15,15,5,9.2,5,19.9]
["284SA2900000000115","SA2900000000115","284","01005","'BOGUEYABA CREEK'","'NEW CHAPEL ROAD'","34083990","088312340",6,"02","09",2008,2,340,2022,"A",0,8,510,2040,15,25,20,8,58.2,15,43.3]
["284SA2900000000137","SA2900000000137","284","00003","'SPLUNGE CREEK'","'CAGLE/LINDSEY ROAD'","34060580","088143200",6,"02","09",1984,1,30,2015,"P",0,null,45,2038,10,15,15,5,6.3,5,16.7]
["284SA290000000A055","SA290000000A055","284","01018","'UNNAMED CREEK'","'MT. PLEASANT RD. N'","34195200","088215300",11,"02","09",2014,2,230,2015,"A",0,8,345,2035,35,99,-1,"N",57.8,-1,11.1]
["284SA3000000000013","SA3000000000013","284","01128","'CREEK'","'POLKTOWN ROAD'","30420600","088340700",19,"02","07",2009,2,810,2022,"A",0,10,1500,2042,5,35,40,6,59.2,25,21]
["284SA3000000000035","SA3000000000035","284","02104","'RELIEF'","'WADE-VANCLEAVE RD'","30370000","088371400",76,"02","07",1983,2,2200,2023,"A",0,10,4000,2043,20,30,25,5,89.2,10,260.6]
["284SA3000000000061","SA3000000000061","284","08086","'LITTLE MOUNGERS CR'","'MCGREGOR ROAD'","30330600","088412100",16,"02","09",2003,2,500,2023,"A",0,10,750,2043,20,35,30,7,63.1,15,28.2]
["284SA3000000000086","SA3000000000086","284","08167","'LIVE STREAM'","'JORDAN ROAD'","30301028","088495888",13,"02","09",2005,2,200,2021,"A",0,5,300,2041,25,40,35,8,63.1,20,28.2]
["284SA3000000000108","SA3000000000108","284","01140","'RELIEF'","'GAUTIER-VANCLEAVE'","30265564","088400000",21,"02","07",1975,2,5900,2021,"A",0,10,6600,2041,99,99,-1,"N",67.3,-1,6.4]
["284SA3000000000127","SA3000000000127","284","00407","'ST MARTIN BAYOU'","'BRITTANY AVENUE'","30260300","088525155",8,"04","17",1999,2,2400,2022,"A",0,10,4000,2042,20,35,45,7,89.2,30,29]
["284SA3000000000150","SA3000000000150","284","00107","'BAYOU PIERRE'","'GRAVELINE ROAD'","30223400","088365200",10,"02","17",2003,2,1400,2021,"A",0,20,2000,2041,20,35,45,7,59.8,25,32.6]
["284SA3000000000156","SA3000000000156","284","02001","'SIMMONS BAYOU'","'BEACH VIEW DR.'","30222864","088453439",6,"02","08",1992,2,550,2022,"A",0,15,605,2042,15,25,20,5,38.8,5,34.7]
["284SA3000000000193","SA3000000000193","284","00000","'WOODMAN BRANCH'","'MOUNGERS CREEK RD'","30320750","088403350",3,"02","09",2010,2,6100,2021,"A",0,10,6500,2041,99,99,-1,"N",54.3,-1,7.5]
["284SA3000000000196","SA3000000000196","284","02106","'BRANCH OF LITTLE RED CRK'","'VESTRY ROAD'","30432467","088460114",11,"02","07",2012,2,170,2021,"A",0,20,250,2041,25,40,99,8,44.7,35,17.4]
["284SA300000000A022","SA300000000A022","284","00116","'LITTLE RED CREEK'","'OLD BILOXI ROAD'","30420554","088471999",24,"02","07",2016,2,360,2023,"A",0,10,500,2043,25,40,99,8,50.2,40,68.3]
["284SA300000000A037","SA300000000A037","284","08121","'RELIEF-LAKE-POLL CONTRL'","'BIG POINT ROAD'","30342570","088320354",19,"02","08",2020,2,790,2022,"A",0,10,1000,2042,25,40,99,8,43.7,35,63.1]
["284SA300000000A092","SA300000000A092","284","01097","'CANAL'","'POLLOCK FERRY RD'","30260869","088270631",199,"02","09",2021,2,75,2021,"A",0,null,113,2041,20,35,30,7,51.2,15,23.2]
["284SA3100000000016","SA3100000000016","284","00234","'OVER SOUTHERN RR'","'JASPER CO. 39'","31553344","088561882",14,"02","07",2002,2,570,2022,"P",0,8,855,2042,20,35,40,6,24.7,20,85.3]
["284SA3100000000029","SA3100000000029","284","00020","'BRANCH OF TALLAHOMO CK'","'JASPER CO. 2339'","31583320","089144970",8,"02","09",1972,2,300,2021,"B",0,8,450,2041,5,35,20,5,8.9,5,23.2]
["284SA3100000000055","SA3100000000055","284","00330","'WEST TALLAHALA CK RELIEF'","'JASPER CO. 16'","32053400","089170250",13,"02","07",1966,2,270,2022,"A",2011,8,405,2042,25,35,50,7,58.8,30,17.4]
["284SA3100000000069","SA3100000000069","284","00286","'EAST TALLAHALA CREEK'","'JASPER CO. 29'","32061665","089091820",16,"02","09",2004,2,200,2022,"A",0,8,300,2042,20,30,30,7,76.1,15,61]
["284SA3100000000099","SA3100000000099","284","00068","'LITTLE CREEK'","'JASPER CO. 2420'","32132510","088594920",8,"02","09",2002,2,30,2021,"A",0,0,45,2041,20,35,30,6,59.5,15,23.2]
["284SA3100000000113","SA3100000000113","284","00291","'PRAIRIE CREEK'","'JASPER CO. 35'","31520210","089004190",11,"02","09",1966,2,1400,2021,"A",0,20,2100,2041,20,35,25,6,45.2,15,17.4]
["284SA3100000000148","SA3100000000148","284","00162","'BRANCH OF TALLAHOMO CK'","'JASPER CO. 204'","32063610","089124310",199,"02","09",2011,2,20,2021,"A",0,0,30,2041,50,99,-1,"N",68,-1,6.8]
["284SA310000000A013","SA310000000A013","284","00373","'TALLAHALA RELIEF'","'JASPER COUNTY 8'","31525403","089061878",27,"02","09",2020,2,220,2022,"A",0,8,330,2042,25,40,30,8,50.5,20,48.8]
["284SA3200000000027","SA3200000000027","284","00062","'SMALL DRAIN'","'FREEMAN ROAD'","31434185","091071200",3,"02","09",1956,1,0,2019,"K",0,0,75,2033,0,0,0,0,0,0,23.2]
["284SA3200000000035","SA3200000000035","284","00046","'LARGE DRAIN'","'LARGE DRAIN'","31443200","091021000",3,"02","09",1991,2,250,2019,"A",0,8,360,2028,50,99,-1,"N",54.6,-1,7.3]
["284SA3200000000063","SA3200000000063","284","00111","'HURRICANE CREEK'","'FOSTER ROAD'","31421548","090470666",11,"02","09",1997,1,100,2013,"P",0,5,165,2033,15,20,15,6,16.2,10,17.4]
["284SA320000000A019","SA320000000A019","284","00102","'BUIE BRANCH'","'TEXAS EASTERN ROAD'","31375420","090451799",16,"02","08",2017,2,75,2019,"A",0,1,125,2037,25,40,99,8,43.7,40,31]
["284SA3300000000002","SA3300000000002","284","00196","'GREENS CREEK'","'OWEN COLE ROAD'","31244281","089551284",8,"02","09",1999,2,100,2022,"A",0,8,110,2044,20,35,35,8,69.8,20,60.4]
["284SA3300000000030","SA3300000000030","284","01265","'WHITE SAND CREEK'","'BOURNHAM ROAD'","31293931","089565911",11,"02","07",1974,2,120,2022,"A",0,8,140,2044,25,35,50,7,50,35,109.7]
["284SA3300000000048","SA3300000000048","284","00020","'BOUIE RIVER RELIEF'","'SAM GRAHAM RD'","31343046","089412129",13,"02","09",1970,2,100,2013,"K",0,null,150,2034,0,25,15,5,0,5,17.4]
["284SA3300000000076","SA3300000000076","284","00226","'HOOKER HOLLOW CREEK'","'N. SHADY GROVE RD'","31350293","089582368",5,"02","09",2001,2,110,2022,"A",0,8,120,2044,20,35,30,7,63.1,15,43.6]
["284SA3300000000093","SA3300000000093","284","01213","'EAST PRONG SILVER CREEK'","'ZION HILL CHURCH R'","31405260","089582300",14,"02","07",1978,2,190,2021,"A",0,8,285,2043,20,35,45,7,60.8,30,73.2]
["284SA3300000000113","SA3300000000113","284","00251","'BRANCH'","'NED RILEY ROAD'","31451910","089582580",6,"02","09",1987,2,60,2013,"A",0,10,90,2034,20,35,25,6,47,15,11.6]
["284SA330000000A072","SA330000000A072","284","00219","'DRY CREEK'","'ROSE HILL ROAD'","31321300","089571500",5,"02","09",2015,2,105,2021,"A",0,8,150,2043,25,35,30,7,43.7,20,28.4]
["284SA3400000000021","SA3400000000021","284","00174","'EVANS CREEK'","'EVANS CREEK RD'","31303550","089130430",8,"02","09",1990,2,75,2020,"A",0,0,112,2040,15,30,20,5,42.6,5,23.2]
["284SA3400000000040","SA3400000000040","284","00329","'THOMAS CREEK'","'OLD HWY 11'","31292650","089170280",2,"02","09",1978,2,60,2021,"P",2019,6,90,2041,20,35,25,6,27.1,15,9.1]
["284SA3400000000055","SA3400000000055","284","00356","'SHELTON CREEK'","'DELK RD'","31273050","089230280",10,"02","09",1961,2,110,2021,"P",2020,8,165,2041,20,30,25,6,17.8,10,34.7]
["284SA3400000000082","SA3400000000082","284","00383","'SNOWS CREEK'","'RIVER RD'","31332320","089194270",10,"02","09",1997,2,100,2020,"A",0,8,150,2040,20,30,30,7,75.8,20,32.6]
["284SA3400000000099","SA3400000000099","284","00226","'MILL CREEK'","'MILL CREEK RD'","31403670","088590350",8,"02","07",1976,2,500,2022,"A",0,8,750,2042,20,35,35,6,41.7,20,34.7]
["284SA3400000000116","SA3400000000116","284","00113","'DRY SWAMP CREEK'","'REID RD'","31402920","089032940",6,"02","09",1967,2,200,2020,"P",0,8,300,2040,5,20,15,5,25.8,5,29]
["284SA3400000000141","SA3400000000141","284","00249","'TALLAHALA RELIEF'","'EVILLE-TKRS CR RD'","31363400","089104330",11,"02","07",1998,2,2100,2021,"A",0,8,3150,2041,25,35,50,7,63.1,30,75.6]
["284SA3400000000155","SA3400000000155","284","00402","'OAKEY WOODS CREEK'","'MONROE RD'","31374908","089231348",8,"02","09",1968,2,180,2022,"A",0,8,270,2042,20,35,30,6,34.2,15,61.6]
[{"$f":"CONCATENATE(C10555, B10555)","v":"284SA3400000000162"},"SA3400000000162","284","00249","'LITTLE BOGUE HOMA CREEK'","'PGROVE-SVILLE RD'","31451330","088591340",11,"02","09",2005,2,900,2021,"A",0,8,1350,2041,20,35,35,8,64.7,20,54.9]
["284SA3400000000194","SA3400000000194","284","00293","'MILL CREEK'","'MCVEY RD'","31463720","089185720",2,"02","09",2001,2,800,2021,"A",0,12,1200,2041,20,35,30,7,75.8,20,47.2]
["284SA3400000000201","SA3400000000201","284","00248","'HARPER BRANCH'","'SOSO-BIG CREEK RD'","31423190","089180800",8,"02","08",1998,2,340,2021,"A",0,8,510,2041,20,35,45,7,58.8,25,23.2]
["284SA3400000000236","SA3400000000236","284","01521","'BOX ANKLE CREEK'","'OLD SOUTH ROAD'","31433510","089133160",3,"02","09",2006,2,80,2021,"A",0,10,120,2041,20,35,30,7,75.8,15,28.3]
["284SA340000000A011","SA340000000A011","284","00006","'TIGER CREEK'","'LOWER OVETT RD'","31274240","089002900",8,"02","09",2021,2,100,2022,"A",0,5,150,2042,25,40,35,8,43.7,20,28.3]
["284SA3500000000011","SA3500000000011","284","00139","'CHICKASAWHAY CREEK'","'LIBERTY 495 ROAD'","32392422","088462899",10,"02","09",1982,2,120,2019,"A",0,8,180,2040,20,35,35,8,60.3,20,67.1]
["284SA3500000000021","SA3500000000021","284","00154","'MINERAL SPRINGS CREEK'","'CLIFF HENDERSON RD'","32371400","088394876",8,"02","09",2006,2,80,2019,"A",0,8,120,2040,50,99,-1,"N",59.9,-1,10.4]
["284SA3500000000053","SA3500000000053","284","00437","'PAWTICFAW CREEK'","'FAS437 OLD JACKSON'","32432950","088452350",8,"02","07",1996,2,1000,2019,"A",0,8,1500,2040,20,35,99,8,78.7,35,43.6]
["284SA3500000000064","SA3500000000064","284","00179","'PAWTICFAW CREEK'","'KEY MOUNTAIN ROAD'","32412310","088365960",10,"02","09",1997,2,60,2019,"A",0,8,90,2041,20,35,25,6,59,15,29]
["284SA3500000000090","SA3500000000090","284","00415","'SUCARNOOCHEE CREEK'","'OLD DEKALB-SCOOBA'","32474228","088374346",8,"02","08",1975,2,160,2021,"A",0,8,240,2041,20,35,99,8,60.7,35,73.2]
["284SA3500000000105","SA3500000000105","284","00546","'LUKE BRANCH'","'LYNVILLE RD'","32504928","088485564",5,"02","07",1989,2,220,2021,"A",0,20,330,2041,50,99,-1,"N",61.7,-1,6.4]
["284SA3500000000111","SA3500000000111","284","01523","'STRAIGHT CREEK'","'GHOLSON RD'","32524633","088401360",8,"02","07",1983,2,50,2021,"A",0,5,75,2041,20,35,50,7,52.6,30,32.6]
["284SA3500000000143","SA3500000000143","284","00414","'RELIEF'","'HWY 39 WAHALAK'","32532700","088322640",13,"02","09",1979,2,150,2021,"A",0,8,225,2041,99,99,-1,"N",43.2,-1,7.2]
["284SA3500000000147","SA3500000000147","284","00184","'POOLE BRANCH'","'GRAHAM ROAD'","32434854","088345380",5,"02","09",2005,2,30,2021,"A",0,2,45,2041,20,30,20,6,59.4,10,11.6]
["284SA3600000000024","SA3600000000024","284","00070","'LEE CREEK'","'CO.ROAD 210'","34282578","089264565",8,"02","09",2000,2,50,2014,"P",0,null,75,2034,15,20,15,6,19.5,10,17.3]
["284SA3600000000028","SA3600000000028","284","00069","'LEE CREEK'","'CO.ROAD 291'","34295109","089272485",8,"02","09",1983,2,80,2021,"A",0,8,120,2041,20,35,30,8,49.2,20,55.5]
["284SA3600000000045","SA3600000000045","284","00269","'KETTLE CREEK'","'CO.ROAD 277'","34200917","089194628",16,"02","09",2007,2,60,2021,"A",0,8,100,2041,20,35,30,7,77.4,15,28.5]
["284SA3600000000067","SA3600000000067","284","00179","'SPUR OF CLEAR CREEK'","'CO ROAD 109'","34212366","089391261",6,"02","09",2005,2,65,2018,"A",0,8,100,2038,20,35,30,7,62.5,15,28.4]
["284SA3600000000096","SA3600000000096","284","00847","'847 OVER UN-NAMED CREEK'","'CO.ROAD 418'","34173290","089275110",18,"02","07",1983,2,810,2020,"A",0,5,1400,2040,45,99,-1,"N",65.8,-1,7.9]
["284SA3600000000120","SA3600000000120","284","00024","'YOCONA RIVER'","'CO.ROAD 337'","34151489","089335718",11,"02","09",1969,2,300,2014,"P",0,8,450,2034,20,30,20,6,23.6,10,60]
["284SA3600000000149","SA3600000000149","284","00097","'CREEK'","'CO.ROAD 479'","34111922","089255421",3,"02","09",1997,2,50,2020,"A",0,null,75,2040,50,99,-1,"N",51.8,-1,6.3]
["284SA3600000000168","SA3600000000168","284","00213","'SARTER CREEK'","'CO.ROAD 382'","34104835","089290187",2,"02","09",1997,2,50,2014,"P",0,null,75,2034,10,20,20,7,18.7,15,17.9]
["284SA3600000000194","SA3600000000194","284","00175","'CREEK'","'CR 309'","34202226","089373461",0,"02","09",2011,2,110,2020,"A",0,8,165,2040,40,99,-1,"N",71.3,-1,11.4]
["284SA360000000A012","SA360000000A012","284","00879","'CYPRESS CREEK'","'CR 244'","34283800","089154524",13,"02","07",2014,2,150,2021,"A",0,10,225,2041,25,35,99,8,48.9,35,61]
["284SA360000000A156","SA360000000A156","284","00096","'SPUR POTLOCKNEY CREEK'","'CO.ROAD 428'","34103361","089220720",5,"02","09",2017,2,120,2020,"A",0,8,180,2040,50,99,-1,"N",43.2,-1,11.7]
["284SA3700000000016","SA3700000000016","284","00141","'DRY CREEK'","'RANKIN RD'","31030767","089362606",2,"02","09",1995,2,100,2021,"A",0,2,150,2043,20,35,20,6,75.5,10,28.3]
["284SA3700000000042","SA3700000000042","284","00200","'HURRICANE CREEK'","'PURVIS-COLUMBIA RD'","31101482","089342340",13,"02","07",1989,2,700,2021,"A",0,5,850,2041,20,35,50,7,49,30,61.6]
["284SA3700000000057","SA3700000000057","284","00036","'SANDY RUN CREEK'","'OLD OKAHOLA SCHOOL'","31122660","089231598",10,"02","08",1995,2,400,2021,"A",0,10,600,2043,20,35,35,6,90.2,20,29]
["284SA3700000000089","SA3700000000089","284","00086","'BRANCH'","'NORTH RAWLS ROAD'","31182473","089295323",2,"02","09",1995,2,200,2021,"A",0,8,400,2041,45,99,-1,"N",60.8,-1,7.6]
["284SA3700000000102","SA3700000000102","284","00278","'BUCKHALTER MILL CREEK'","'ROCKY BRANCH ROAD'","31192791","089375409",2,"02","07",1997,2,580,2019,"A",0,7,800,2039,20,35,50,7,58.8,30,31]
["284SA3800000000001","SA3800000000001","284","00459","'BROWNS CREEK'","'MEEHAN SAVOY EAST'","32160342","088471599",18,"02","07",1993,2,120,2021,"A",0,10,180,2042,25,35,50,7,55.4,30,11.6]
["284SA3800000000015","SA3800000000015","284","00474","'LITTLE REED CRK'","'LAUD - TOOMSUBA'","32300540","088305860",13,"02","07",1999,2,2350,2021,"A",0,8,3525,2042,20,35,99,8,63,40,28.2]
["284SA3800000000024","SA3800000000024","284","00904","'CHUNKY RIVER'","'STUCKEY BRIDGE RD'","32152075","088511870",24,"02","09",1901,1,110,2022,"K",0,1,165,2042,0,0,0,0,0,0,60.7]
["284SA3800000000048","SA3800000000048","284","00475","'TEDDER CREEK'","'VIM-CAUSEYVILLE'","32160142","088333127",6,"02","07",1983,2,720,2021,"A",0,8,1080,2042,25,40,35,6,89.1,20,29]
["284SA3800000000060","SA3800000000060","284","01178","'CREEK'","'SUQ-MEEHAN NORTH'","32231036","088525674",10,"02","09",1973,2,120,2021,"A",0,15,180,2042,25,35,35,8,58.8,20,17.4]
["284SA3800000000086","SA3800000000086","284","00856","'GALLAGHER CREEK'","'JIMMIE ROGERS MEM.'","32222674","088430438",2,"04","19",1967,2,380,2021,"A",0,5,570,2042,20,35,25,6,42.3,15,17.4]
["284SA3800000000099","SA3800000000099","284","07243","'BURWELL CREEK'","'OLD HWY 80'","32210000","088454822",16,"04","16",1915,2,2000,2022,"A",0,8,3000,2042,35,99,-1,"N",32.4,-1,10.1]
["284SA3800000000120","SA3800000000120","284","07230","'SOWASHEE CREEK'","'18TH AVE'","32213094","088412268",3,"04","16",1989,4,8200,2021,"A",0,8,12300,2041,25,35,50,7,59.3,30,56.7]
["284SA3800000000132","SA3800000000132","284","00454","'LONG CREEK'","'CAUSEYVILLE RD'","32191997","088374282",11,"02","07",1994,2,2100,2021,"A",0,8,2600,2042,25,35,35,6,64.3,20,36.6]
["284SA3800000000153","SA3800000000153","284","01509","'SUQUALENA CREEK'","'COLLINSVILLE RD'","32285540","088512940",2,"02","09",1965,2,600,2021,"A",0,8,900,2042,25,50,-1,"N",48.3,-1,6.7]
["284SA3800000000168","SA3800000000168","284","00450","'OKATIBBEE CREEK'","'ALLEN SWAMP RD'","32264575","088463870",11,"02","07",2003,2,850,2021,"A",0,8,1200,2041,20,35,45,7,63,30,49.4]
["284SA3800000000189","SA3800000000189","284","01510","'CREEK'","'DOGWOOD LAKE RD'","32281844","088414493",2,"02","08",1994,2,830,2021,"A",0,12,1245,2042,25,35,50,7,59.4,30,17.4]
["284SA3800000000206","SA3800000000206","284","01519","'HIGHWAY RAILROAD'","'MARION RUSSELL RD'","32244537","088390308",2,"02","09",1975,2,1360,2021,"P",0,8,2040,2041,20,35,30,7,32.7,20,73.2]
["284SA3800000000225","SA3800000000225","284","01009","'CREEK'","'JOHNSON RD EAST'","32244290","088244850",10,"02","09",2006,2,80,2021,"A",0,1,120,2041,50,99,-1,"N",54.5,-1,10]
["284SA3800000000242","SA3800000000242","284","01522","'GIN CREEK'","'COLLINSVILLE-MARTI'","32323055","088510063",6,"02","08",1979,2,940,2021,"A",0,8,1410,2041,20,35,45,7,58.8,25,29]
["284SA3800000000260","SA3800000000260","284","01513","'TOM PEAT CREEK'","'PINE SPRINGS RD'","32300118","088463023",11,"02","09",1966,2,680,2022,"A",0,8,1020,2042,15,25,25,6,55.2,10,32.6]
["284SA3800000000282","SA3800000000282","284","01060","'WILD HORSE  CREEK'","'LOST HORSE ROAD'","32295820","088364280",10,"02","09",1977,2,70,2022,"A",0,10,105,2042,25,35,30,7,58.8,20,17.4]
["284SA3800000000298","SA3800000000298","284","01405","'BRANCH'","'SETH COBB RD'","32341280","088283909",2,"02","09",1979,2,250,2021,"A",0,8,375,2041,50,99,-1,"N",56.8,-1,7.6]
["284SA3800000000301","SA3800000000301","284","01405","'BIG REED CREEK'","'OLD HWY 45-LAUD CO'","32325831","088294940",11,"02","09",1977,2,360,2021,"A",0,8,1005,2041,25,40,30,8,60.4,20,43.3]
["284SA3800000000320","SA3800000000320","284","01051","'CREEK'","'CHANDLER CHURCH R.'","32280380","088322830",199,"02","09",1970,1,15,2022,"K",0,null,22,2042,0,0,0,2,18.1,0,9.6]
["284SA380000000A247","SA380000000A247","284","01158","'CREEK'","'ROY DOLLAR ROAD'","32291318","088522102",5,"02","09",2016,2,120,2021,"A",0,8,160,2042,50,99,-1,"N",41.1,-1,7.6]
["284SA3900000000017","SA3900000000017","284","00117","'BRANCH'","'WOODY ROAD'","31215388","090133650",5,"02","09",2004,2,60,2022,"A",0,8,70,2044,50,99,-1,"N",82.7,-1,9.9]
["284SA3900000000036","SA3900000000036","284","00140","'BRANCH OF HALLS CREEK'","'CARMEL-NEW HOPE RD'","31275520","090105520",8,"02","09",2002,2,260,2022,"A",0,8,300,2044,50,99,-1,"N",62.1,-1,8]
["284SA3900000000067","SA3900000000067","284","00162","'BEAR CREEK'","'RUBY LEA ROAD'","31390482","090123905",3,"02","09",1997,2,160,2019,"A",0,8,200,2041,25,35,30,7,70.6,20,34.1]
["284SA3900000000080","SA3900000000080","284","01213","'WEST PRONG SILVER CREEK'","'EAST GRANGE ROAD'","31405165","089591391",14,"02","07",1978,2,210,2019,"A",0,8,250,2041,20,35,45,7,60.8,25,79.2]
["284SA3900000000106","SA3900000000106","284","00270","'HALLS CREEK'","'FE SELLERS MEM HWY'","31315920","090063390",11,"02","07",1950,2,2400,2017,"P",0,10,2640,2037,20,35,35,6,37.3,20,61]
["284SA390000000A020","SA390000000A020","284","00104","'TILTON CREEK'","'ROBBINS ROAD'","31240338","090065710",6,"02","09",2022,2,40,2022,"A",0,null,70,2044,50,99,-1,"N",42.1,-1,9.8]
["284SA4000000000018","SA4000000000018","284","00063","'BCH OF SHACHALO CREEK'","'BRIT ROAD'","32365640","089264416",2,"02","09",1998,2,60,2015,"A",0,8,90,2030,99,99,-1,"N",77.4,-1,6.7]
["284SA4000000000033","SA4000000000033","284","00224","'BCH OF YOCKANOOKANY R'","'TRUESDALE ROAD'","32450838","089415293",5,"02","09",1998,2,60,2015,"A",0,8,90,2030,99,99,-1,"N",71,-1,8.3]
["284SA4000000000066","SA4000000000066","284","00115","'RICE CREEK'","'RICE CREEK ROAD'","32482934","089231644",7,"02","09",1979,2,90,2014,"P",0,null,135,2034,20,35,30,7,15.3,15,21]
["284SA4000000000082","SA4000000000082","284","00208","'COLEMAN CREEK'","'SCARBOROUGH ROAD'","32535270","089354320",8,"02","09",2008,2,30,2016,"A",0,8,45,2036,99,99,-1,"N",62.9,-1,9.7]
["284SA400000000A079","SA400000000A079","284","01533","'COBBS CREEK'","'BARNES ROAD'","32531548","089313223",12,"02","09",2016,2,610,2015,"A",0,8,900,2035,25,40,35,8,46.7,20,48.8]
["284SA4100000000005","SA4100000000005","284","00099","'CAMP CREEK'","'CR 2700'","34275600","088470200",10,"02","09",2002,2,112,2023,"A",0,8,158,2040,15,25,20,8,63.1,15,28.2]
["284SA4100000000020","SA4100000000020","284","00110","'TWENTY MILE CREEK'","'CR 2788'","34284900","088362100",11,"02","09",1996,2,140,2023,"A",0,8,210,2040,15,25,20,8,74.8,15,89]
["284SA4100000000049","SA4100000000049","284","01212","'SAND CREEK'","'FELLOWSHIP ROAD'","34221290","088404490",10,"02","09",1974,2,102,2023,"A",0,10,120,2040,15,25,20,7,58.8,15,29]
["284SA4100000000063","SA4100000000063","284","00675","'BUSFALOBA CREEK'","'MT. VERNON ROAD'","34183024","088441630",18,"04","17",1967,2,211,2022,"A",0,8,3000,2040,15,25,35,7,43.2,20,18.3]
["284SA4100000000089","SA4100000000089","284","00152","'TULIP CREEK MIDDLE'","'CR 1057'","34183040","088375890",6,"02","09",2001,2,83,2023,"A",0,10,120,2040,35,99,-1,"N",68,-1,6.7]
["284SA4100000000108","SA4100000000108","284","00654","'BOGUEFALA CREEK'","'CR 1498'","34180650","088345100",6,"02","09",1998,2,137,2022,"A",0,8,1950,2040,30,50,-1,"N",77.1,-1,12.2]
["284SA4100000000134","SA4100000000134","284","00029","'GORMANS BRANCH'","'CR 982'","34103100","088474900",5,"02","09",1960,2,155,2022,"A",0,9,225,2040,15,25,20,7,46.6,15,21]
["284SA4100000000149","SA4100000000149","284","02840","'SMITH CREEK'","'CR 814'","34113040","088365500",6,"02","07",1958,2,1100,2022,"A",0,8,1650,2040,25,40,-1,"N",51.3,-1,8.5]
["284SA4100000000171","SA4100000000171","284","00009","'TUBBALUBBA CREEK'","'CR 109'","34064070","088472080",8,"02","09",1990,2,150,2021,"P",0,8,225,2043,5,10,10,5,11.9,5,36]
["284SA4100000000190","SA4100000000190","284","00672","'COWPENNA CREEK'","'CR 122'","34061340","088343950",10,"02","09",2005,2,300,2022,"A",0,8,450,2040,30,50,-1,"N",98,-1,8.5]
["284SA4100000000209","SA4100000000209","284","00000","'KINGS CREEK BRANCH'","'NORTH THOMAS ST'","34153517","088444673",75,"04","19",2000,2,8365,2023,"A",0,10,9020,2040,30,50,-1,"N",56.3,-1,7.5]
["284SA4200000000004","SA4200000000004","284","00528","'BURNS SLOUGH'","'CO RD 528'","33175500","090270910",10,"02","09",1955,2,60,2015,"A",0,null,90,2035,20,35,30,7,59,20,23.2]
["284SA4200000000020","SA4200000000020","284","00281","'BEAR CREEK'","'CO RD 281'","33260530","090215090",6,"02","09",1989,2,5,2015,"A",0,null,8,2035,25,35,30,7,59,20,17.4]
["284SA4200000000039","SA4200000000039","284","00767","'TURKEY BAYOU'","'CO RD 523'","33322980","090235250",8,"02","07",1955,2,810,2015,"A",0,8,1215,2035,20,35,45,7,41.1,30,29]
["284SA4200000000053","SA4200000000053","284","00546","'UNNAMED STREAM'","'CO RD 546'","33293210","090243410",8,"02","09",1977,2,60,2015,"P",0,null,90,2035,0,10,25,6,22,10,17.4]
["284SA4200000000074","SA4200000000074","284","00537","'UNNAMED STREAM'","'CO RD 114'","33332430","090220210",6,"02","09",2010,2,40,2015,"A",0,null,60,2035,25,35,30,7,58.3,20,23.2]
["284SA4200000000088","SA4200000000088","284","00051","'RELIEF DITCH'","'CO RD 51'","33403090","090232160",10,"02","09",1973,2,30,2014,"A",0,null,45,2034,25,35,30,7,59,20,17.4]
["284SA4200000000092","SA4200000000092","284","00055","'MCNUTT LAKE'","'CO RD 39'","33382110","090230200",5,"02","09",1995,2,20,2014,"A",0,null,30,2034,20,35,30,7,88.5,15,52.1]
["284SA4300000000015","SA4300000000015","284","00200","'TRIB BIG CREEK'","'TANDY TRAIL SW'","31254640","090290000",5,"02","09",1975,2,30,2022,"E",0,null,40,2044,10,20,20,6,0,10,7.3]
["284SA4300000000023","SA4300000000023","284","00010","'BOGUE CHITTO RIVER'","'FOX RD SE'","31235575","090271504",16,"02","09",1976,2,330,2019,"A",0,8,370,2041,25,35,30,7,60.8,20,121.9]
["284SA4300000000062","SA4300000000062","284","00010","'TRIBUTARY TOPISAW CREEK'","'COLE DR SE'","31244214","090193955",5,"02","09",1998,2,80,2021,"A",0,8,90,2043,25,35,30,7,73.8,20,28.3]
["284SA4300000000070","SA4300000000070","284","00009","'BCH OF WEST TOPISAW CK'","'COLE SE DRIVE'","31234838","090195388",14,"02","09",2000,2,80,2006,"A",0,null,120,2030,20,35,30,7,55.2,15,9.4]
["284SA4300000000102","SA4300000000102","284","00213","'TRIB BOGUE CHITTO RIVER'","'RICHARDSON LN SW'","31303110","090291920",5,"02","09",1975,2,60,2022,"E",0,0,90,2044,0,0,15,5,0,5,9.4]
["284SA4300000000117","SA4300000000117","284","00203","'TRIBUTARY PANTHER CREEK'","'RANDOLF SCOTT LN'","31274469","090323024",8,"02","09",2005,2,70,2022,"A",0,null,90,2044,25,35,30,7,59.5,20,17.4]
["284SA4300000000147","SA4300000000147","284","01203","'WEST TOPISAW CREEK'","'MALLALIEU DR SE'","31273380","090180900",8,"02","07",1959,2,380,2022,"A",0,8,420,2044,50,99,-1,"N",68.3,-1,6.7]
["284SA4300000000160","SA4300000000160","284","00119","'BEAVER CREEK'","'JACKSON LIB.DR. NW'","31332690","090342550",10,"02","07",1982,2,700,2019,"A",0,8,770,2041,25,40,45,7,61.8,30,48.8]
["284SA4300000000188","SA4300000000188","284","00120","'TRIB E BOGUE CHITTO RIV'","'MCCOY LANE NE'","31352430","090232720",5,"02","09",1996,2,80,2013,"P",0,null,120,2034,20,35,30,7,29.8,20,15.2]
["284SA4300000000205","SA4300000000205","284","00069","'TRIB FAIR RIVER'","'FAIR RIVER CH DR'","31355110","090145410",10,"02","09",1999,2,80,2013,"P",0,null,120,2034,25,35,30,7,30.8,20,18.9]
["284SA4300000000212","SA4300000000212","284","00048","'TRIBUTARY FAIR RIVER'","'ZUDE RUSSELL RD.'","31324590","090144130",6,"02","09",2003,2,90,2021,"A",0,null,120,2043,45,99,-1,"N",99.9,-1,6.9]
["284SA4300000000254","SA4300000000254","284","00107","'TRIBUTARY BAYOU PIERRE'","'NEW SIGHT DR NE'","31413210","090262410",8,"02","09",1975,2,200,2021,"A",0,8,230,2043,45,99,-1,"N",54.6,-1,9.1]
["284SA4300000000259","SA4300000000259","284","00103","'LITTLE BAHALA CREEK'","'FURR MILLS DR'","31400610","090232690",8,"02","09",1996,2,110,2013,"P",0,8,165,2034,25,35,30,7,25.9,20,17.4]
["284SA4300000000292","SA4300000000292","284","00076","'BEAR CREEK'","'SANDIFER LANE'","31375240","090164140",5,"02","09",2003,2,100,2019,"A",0,8,110,2041,35,99,-1,"N",66,-1,9.3]
["284SA4300000000298","SA4300000000298","284","00295","'TRIB TO BEAVER CREEK'","'RUSSELL LN NW'","31330130","090335340",10,"02","09",1996,2,60,2013,"P",0,null,90,2034,20,35,30,7,30.8,15,9.4]
[{"$f":"CONCATENATE(C12027, B12027)","v":"284SA4300000000320"},"SA4300000000320","284","00083","'TRIBUTARY OF BEAR CREEK'","'INT PIPELINE LANE'","31381970","090151610",5,"02","09",2009,2,50,2022,"A",0,null,60,2044,50,99,-1,"N",54.6,-1,6.9]
["284SA430000000A036","SA430000000A036","284","00325","'DICKERSON CREEK'","'MAPLE LN SW'","31212931","090284993",3,"02","09",2020,2,200,2020,"A",0,10,220,2042,25,40,35,8,50.5,20,61]
["284SA430000000A154","SA430000000A154","284","00291","'TRIBUTARY BLUE CREEK'","'FAIRMAN LN NW'","31354222","090372802",3,"02","09",2021,2,22,2013,"A",0,10,26,2043,25,35,25,6,55.2,15,21]
["284SA430000000A304","SA430000000A304","284","00329","'BRANCH OF MYERS CREEK'","'PLEASANT HILL DR'","31262321","090225120",2,"02","09",2021,2,60,2019,"A",0,null,65,2041,50,99,-1,"N",56.7,-1,15]
["284SA4400000000013","SA4400000000013","284","00077","'MAYHEW CREEK'","'HENRY WELLS ROAD'","33383376","088171593",5,"02","09",1997,2,110,2022,"A",0,8,165,2038,99,99,-1,"N",63.4,-1,9.7]
["284SA4400000000032","SA4400000000032","284","00068","'YELLOW CREEK'","'LONE OAK ROAD'","33371388","088160207",21,"02","09",2003,2,25,2022,"A",0,8,40,2042,25,40,30,8,68.9,20,73.2]
["284SA4400000000049","SA4400000000049","284","00761","'BLACK CREEK'","'JESS LYON ROAD'","33334490","088231642",6,"02","07",1997,2,1200,2021,"A",0,8,1800,2043,25,40,99,8,74.8,35,28.3]
["284SA4400000000072","SA4400000000072","284","00184","'GILMER CREEK'","'GILMER WILBURN RD'","33242915","088310869",5,"02","09",1989,2,100,2021,"A",0,8,150,2043,20,35,35,8,63.1,20,18.9]
["284SA4400000000091","SA4400000000091","284","00129","'MOORES CREEK'","'BLUECUTT ROAD'","33315297","088252183",6,"04","09",1972,2,2100,2021,"A",0,8,3150,2043,99,99,-1,"N",71.2,-1,7.6]
["284SA4400000000110","SA4400000000110","284","00192","'MAYO CREEK'","'TAYLOR THURSTON RD'","33290088","088315591",8,"02","09",1985,2,150,2021,"A",0,8,225,2043,20,35,35,8,53.9,20,9.4]
["284SA4400000000138","SA4400000000138","284","01703","'DITCH'","'RIDGE ROAD'","33375501","088242868",11,"02","07",2005,2,410,2021,"A",0,8,615,2043,99,99,-1,"N",54.9,-1,8]
["284SA4500000000009","SA4500000000009","284","06938","'BRASHEAR CREEK'","'RICE ROAD'","32251660","090055320",3,"02","16",1967,2,2000,2015,"A",0,8,3000,2035,20,35,40,6,32.4,20,56.1]
["284SA4500000000025","SA4500000000025","284","06988","'BEAR CREEK TRIBUTARY'","'OLD CANTON RD'","32315600","090021710",12,"02","17",1962,2,1100,2015,"P",0,8,1650,2035,20,35,45,7,22.5,30,17.4]
["284SA4500000000050","SA4500000000050","284","00514","'HANGING MOSS CREEK'","'VIRILLA ROAD'","32375670","090124900",24,"02","07",1961,2,120,2016,"A",0,8,180,2036,50,99,-1,"N",66.7,-1,7.3]
["284SA4500000000062","SA4500000000062","284","00135","'BEAR CREEK'","'HEINDL ROAD'","32382440","090042350",10,"02","09",1983,2,100,2015,"P",0,8,150,2035,20,35,25,6,33,10,113.7]
["284SA4500000000097","SA4500000000097","284","00136","'BEAR CREEK'","'PATRICK ROAD'","32402120","090064530",11,"02","09",1977,2,80,2016,"A",0,null,120,2036,99,99,-1,"N",64.5,-1,8]
["284SA4500000000113","SA4500000000113","284","00591","'RELIEF DOAK CK'","'STUMP BRIDGE RD'","32432360","089555910",16,"02","07",1981,2,330,2016,"A",0,8,495,2036,20,35,50,7,60.3,30,36.6]
["284SA4500000000127","SA4500000000127","284","00060","'BIRDS CREEK'","'OAKS ROAD'","32473293","089575973",6,"02","09",1999,2,120,2016,"A",0,8,180,2036,25,35,30,7,70,20,17.4]
["284SA4500000000189","SA4500000000189","284","03508","'CREEK'","'STEED RD'","32262650","090091210",20,"04","17",1975,2,600,2015,"P",0,8,900,2035,20,35,45,6,45.1,25,9.4]
["284SA4500000000198","SA4500000000198","284","06989","'CREEK'","'GLUCKSTADT ROAD'","32310100","090062620",6,"02","07",2011,2,1500,2015,"A",0,8,300,2035,40,99,-1,"N",53.8,-1,6.9]
["284SA4600000000020","SA4600000000020","284","00218","'TEN MILE CREEK'","'POUNDS ROAD'","31092210","089532179",8,"02","09",2011,2,180,2021,"A",0,10,200,2043,25,40,30,8,81,20,62.2]
["284SA4600000000037","SA4600000000037","284","00180","'RAWLS CREEK'","'JEFFTOWN ROAD'","31053544","089443230",10,"02","09",2002,2,65,2006,"A",0,10,90,2030,25,35,30,7,70.6,20,21]
["284SA4600000000067","SA4600000000067","284","00143","'CREEK'","'NATIONAL GUARD RD'","31153230","089480490",6,"04","19",1994,2,1500,2022,"P",0,8,1870,2044,20,35,20,5,29.3,10,11.6]
["284SA4600000000080","SA4600000000080","284","00200","'MEASLE CREEK'","'COLUMBIA-PURVIS RD'","31140677","089473774",6,"02","07",1965,2,1600,2022,"A",0,8,4050,2044,20,30,35,6,39.2,15,32.6]
[{"$f":"CONCATENATE(C12411, B12411)","v":"284SA4600000000106"},"SA4600000000106","284","00153","'UPPER LITTLE RIVER'","'ENON ROAD'","31155030","089411210",6,"02","09",1986,2,50,2013,"A",0,0,75,2034,20,35,30,6,35.9,15,30.5]
["284SA4600000000123","SA4600000000123","284","00124","'BRANCH'","'CAVANAUGH ROAD'","31255690","089445090",8,"02","09",1984,2,50,2013,"A",0,null,75,2034,20,35,25,6,47,10,17.4]
["284SA4600000000158","SA4600000000158","284","00008","'HOLIDAYS CREEK'","'ALLEN ROAD'","31244900","089464800",5,"02","09",2011,2,50,2022,"A",0,0,75,2044,20,35,30,7,78.7,15,73.2]
["284SA460000000A104","SA460000000A104","284","00146","'GRAVES CREEK'","'GRAVES CREEK ROAD'","31163584","089430311",6,"02","09",2016,2,80,2021,"A",0,10,120,2043,25,40,30,7,43.7,15,37.8]
[{"$f":"CONCATENATE(C12475, B12475)","v":"284SA4700000000018"},"SA4700000000018","284","00573","'LEE CREEK'","'LEE CREEK ROAD'","34572864","089355489",14,"02","09",1991,2,80,2020,"A",0,8,120,2040,15,25,20,7,32.4,15,24.7]
["284SA4700000000038","SA4700000000038","284","00915","'COLDWATER RIVER'","'CAYCE ROAD'","34542532","089370347",13,"02","07",1985,2,3600,2018,"A",0,12,5400,2038,15,25,35,8,58.3,20,109.7]
["284SA4700000000062","SA4700000000062","284","00143","'BARROW CREEK'","'RABBIT RIDGE ROAD'","34513780","089345026",13,"02","09",1999,2,150,2018,"A",0,8,225,2038,30,50,-1,"N",52.2,-1,11.4]
["284SA4700000000087","SA4700000000087","284","00327","'WILKINS CREEK'","'OLD HIGHWAY 4'","34423576","089294039",19,"02","09",1997,2,200,2020,"A",0,2,300,2040,15,25,15,6,75.2,10,24.7]
["284SA4700000000109","SA4700000000109","284","00025","'TIPPAH RIVER'","'POTTS CAMP ROAD'","34373467","089204731",14,"02","09",1970,2,450,2020,"A",0,8,675,2040,10,20,20,7,49.6,10,207.3]
["284SA4700000000113","SA4700000000113","284","00977","'OVER LITTLE SPRING'","'BETHLEHEM ROAD'","34383803","089272232",13,"02","07",1970,2,240,2020,"A",0,8,360,2040,25,45,-1,"N",28.8,-1,7.9]
["284SA4700000000133","SA4700000000133","284","00223","'MILLS CREEK'","'BROADWAY ROAD'","34312996","089150552",6,"02","09",2001,2,80,2020,"A",0,null,120,2040,15,25,20,7,75.2,10,21]
["284SA4700000000161","SA4700000000161","284","00000","'CREEK'","'NORTH ACCESS ROAD'","34475361","089291605",0,"02","07",2006,2,1000,2020,"A",0,10,1500,2040,25,45,-1,"N",89.1,-1,7]
["284SA470000000A074","SA470000000A074","284","00252","'TRIBUTARY CHEWALLA CREEK'","'JOE COX ROAD'","34412270","089203360",13,"02","09",2015,2,65,2011,"A",0,8,90,2038,10,15,15,6,56,10,11.1]
["284SA4800000000019","SA4800000000019","284","01634","'UNNAMED LOCAL BRANCH'","'OLD HIGHWAY 6'","34033500","088332100",6,"02","09",1969,2,996,2023,"A",0,10,1485,2040,15,35,-1,"N",54.6,-1,6.8]
["284SA4800000000039","SA4800000000039","284","01632","'LOCAL BRANCH'","'IRON BRIDGE ROAD'","34035671","088232122",2,"02","09",1989,2,125,2023,"A",0,10,180,2035,35,50,-1,"N",48.4,-1,6.7]
["284SA4800000000064","SA4800000000064","284","00802","'COWPEN CREEK'","'MCALLISTER ROAD'","33535460","088361020",8,"02","07",1996,2,270,2023,"A",0,10,405,2040,15,25,35,8,74.8,20,31.1]
["284SA4800000000082","SA4800000000082","284","00171","'WEAVER CREEK'","'GOLF COURSE ROAD'","33563400","088280200",8,"02","09",1995,2,120,2015,"A",0,10,180,2035,15,25,20,7,57.5,10,47]
["284SA4800000000108","SA4800000000108","284","00089","'NICHOLS CREEK'","'WEST ROAD'","33523260","088223200",10,"02","09",1996,2,60,2022,"A",0,null,90,2040,35,50,-1,"N",60.1,-1,13.6]
["284SA4800000000124","SA4800000000124","284","00150","'TADPOLE CREEK'","'VO-TECH ROAD'","33514130","088291910",3,"02","09",1995,2,102,2022,"P",0,10,150,2040,10,25,20,7,23.2,15,21]
["284SA4800000000156","SA4800000000156","284","01613","'CEDAR GROVE CK'","'CALEDONIA ROAD'","33442400","088231000",11,"02","07",1990,2,790,2022,"A",0,10,1185,2040,15,25,35,8,67.3,25,28.3]
["284SA4800000000166","SA4800000000166","284","01742","'TOWN CREEK'","'STRONG ROAD'","33414100","088364600",10,"02","07",1992,2,120,2022,"A",0,10,180,2040,15,25,35,8,68.3,25,36.6]
["284SA4800000000193","SA4800000000193","284","09990","'UNNAMED CREEK'","'INDUSTRIAL ROAD'","34035645","088235457",2,"02","19",2000,2,100,2022,"A",0,null,150,2040,15,25,20,7,75.5,10,9.4]
["284SA4800000000201","SA4800000000201","284","01637","'SPRING BRANCH'","'SIPSEY TRAIL'","33550430","088155820",11,"02","09",2011,2,310,2022,"A",0,8,465,2040,15,25,20,8,64.7,15,37.2]
["284SA4900000000009","SA4900000000009","284","00117","'POPLAR CREEK'","'BETHEL ROAD'","33211800","089321500",11,"02","09",1967,2,80,2022,"P",0,8,120,2042,20,30,30,7,43.1,15,48.8]
["284SA4900000000017","SA4900000000017","284","00115","'STREAM'","'POE ROAD'","33202410","089293390",6,"02","09",1987,1,40,2020,"P",0,null,60,2042,15,25,20,6,10.8,10,10.5]
["284SA4900000000031","SA4900000000031","284","00001","'WEST FORK LEWIS CREEK'","'LOWER MILLIGAN SPS'","33265700","089411300",14,"02","09",1977,2,200,2010,"A",0,8,300,2030,99,99,-1,"N",99.9,-1,6.4]
["284SA4900000000059","SA4900000000059","284","00128","'CRAPE CREEK'","'KING HILL ROAD'","33224560","089281690",10,"02","09",1988,1,40,2020,"P",0,null,60,2042,10,20,10,5,19,5,25.9]
["284SA4900000000077","SA4900000000077","284","02707","'MULBERRY CREEK'","'LODI ROAD'","33321079","089331940",11,"02","07",1995,2,240,2013,"A",0,8,360,2035,25,40,99,8,50.3,40,42.7]
["284SA4900000000111","SA4900000000111","284","01729","'LODI CREEK'","'ALVASTAGE ROAD'","33332579","089311043",10,"02","07",1994,2,60,2013,"A",0,8,90,2033,50,99,-1,"N",63.5,-1,8.2]
["284SA4900000000134","SA4900000000134","284","00177","'LITTLE BOGUE CREEK'","'RED HILL ROAD'","33392400","089352100",6,"02","09",1981,2,50,2013,"A",0,8,75,2030,25,35,35,8,50,20,48.8]
["284SA5000000000011","SA5000000000011","284","00004","'PINTER CREEK'","'COUNTY ROAD 107'","32351120","089170873",18,"02","09",1978,2,150,2021,"P",0,8,225,2041,15,30,15,5,23.8,5,29]
["284SA5000000000026","SA5000000000026","284","00558","'COONSHUCK CREEK'","'COUNTY ROAD 505'","32391589","089035277",10,"02","07",1997,2,590,2021,"A",0,10,900,2041,20,35,45,7,62.2,25,37.2]
["284SA5000000000046","SA5000000000046","284","00530","'BRANCH'","'COUNTY ROAD 339'","32410791","089134334",8,"02","07",2004,2,50,2021,"A",0,8,75,2041,50,99,-1,"N",83.9,-1,6.3]
["284SA5000000000066","SA5000000000066","284","00069","'BEASHA CREEK'","'COUNTY ROAD 155'","32463790","089173790",14,"02","09",1994,2,100,2020,"A",0,10,150,2020,25,40,25,6,56.9,10,82.3]
["284SA5000000000092","SA5000000000092","284","00102","'JOFUSKA CREEK'","'COUNTY ROAD 397'","32543607","089134131",8,"02","09",1985,2,160,2020,"A",0,8,240,2040,40,99,-1,"N",51,-1,10.1]
["284SA5000000000115","SA5000000000115","284","00680","'NANIH WAIYA RELIEF'","'COUNTY ROAD 789'","32550314","088565485",13,"02","07",1994,2,440,2020,"A",0,8,630,2040,20,35,40,6,69,20,48.8]
["284SA500000000A074","SA500000000A074","284","00496","'KENTAWKA CREEK'","'COUNTY ROAD 375'","32454890","089082048",3,"04","19",2016,2,1500,2021,"A",0,10,1960,2041,25,40,30,7,48,20,97.5]
["284SA5100000000015","SA5100000000015","284","00133","'BOGUE FALEMA CREEK'","'PEAVY ROAD'","32172600","089044550",10,"02","09",1999,2,40,2022,"A",0,8,60,2042,20,35,30,7,75.8,20,47.2]
["284SA5100000000029","SA5100000000029","284","00272","'BCH OF TUSCOLAMETA CREEK'","'LAWRENCE-CONEHATTA'","32215780","089152510",10,"02","09",1982,2,200,2022,"A",0,8,300,2042,50,99,-1,"N",66.3,-1,7.9]
["284SA5100000000055","SA5100000000055","284","00477","'OKAHATTA CREEK'","'HICKORY-LITTLE RCK'","32203130","089010000",6,"02","07",1981,2,360,2022,"A",0,8,540,2042,20,35,45,6,63.1,25,52.1]
["284SA5100000000069","SA5100000000069","284","00479","'BCH OF BOX CREEK'","'CONEHATTA PROSPECT'","32274420","089170470",8,"02","07",1985,2,960,2022,"A",0,20,1440,2042,45,99,-1,"N",59.8,-1,7.9]
["284SA5100000000073","SA5100000000073","284","00441","'CONEHATTA CREEK'","'DECATUR-CONEHATTA'","32270290","089135170",8,"02","07",2004,2,680,2022,"A",0,8,1020,2042,25,35,50,7,61.4,30,67.7]
["284SA5100000000097","SA5100000000097","284","00462","'OKAHATTA CREEK'","'LITTLE ROCK DEC RD'","32263780","089055700",8,"02","07",1991,2,1700,2021,"A",0,8,2550,2041,15,30,45,7,45.4,30,46.3]
["284SA5100000000134","SA5100000000134","284","00090","'LITTLE ROCK CREEK'","'WILLOUGHBY ROAD'","32325020","089035020",6,"02","09",2002,2,50,2021,"A",0,0,75,2041,50,99,-1,"N",83.6,-1,10.8]
["284SA5100000000141","SA5100000000141","284","00462","'CHUNKY CREEK'","'LITTLE ROCK DEC RD'","32293350","089041210",8,"02","07",1979,2,1800,2021,"A",0,8,2700,2041,25,35,50,7,52.6,30,36.3]
["284SA510000000A085","SA510000000A085","284","00000","'BRANCH OF OKAHATTA CREEK'","'WYATT ROAD'","32291320","089072640",0,"02","09",2015,2,100,2021,"A",0,0,150,2041,25,40,30,7,44.7,20,17.4]
["284SA5200000000005","SA5200000000005","284","00070","'DRY CREEK'","'COTTON CEMETERY RD'","33001442","088370560",5,"02","09",2004,2,80,2019,"A",0,8,120,2040,20,35,25,6,59,15,11.6]
["284SA5200000000030","SA5200000000030","284","00653","'ASH CREEK'","'PAULETTE ROAD'","32585968","088221227",11,"02","07",1984,2,120,2019,"A",0,8,180,2040,50,99,-1,"N",54.1,-1,9.4]
["284SA5200000000041","SA5200000000041","284","00065","'CREEK'","'CONCORD RD.'","33025757","088363919",19,"02","09",1980,2,100,2021,"A",0,8,150,2041,20,35,30,7,59,20,17.4]
["284SA5200000000060","SA5200000000060","284","91206","'BRANCH'","'LOCKETT RD.'","33010820","088294100",0,"02","09",2005,2,40,2019,"A",0,8,60,2040,45,99,-1,"N",45,-1,6.8]
["284SA5200000000092","SA5200000000092","284","00032","'PLUM CREEK'","'BUGGS FERRY RD'","33094327","088300000",11,"02","09",1980,2,60,2021,"A",0,10,90,2041,20,35,30,7,55.2,15,32.6]
["284SA5200000000100","SA5200000000100","284","00657","'CREEK'","'SANDYLAND RD'","33091800","088195596",11,"02","07",1980,2,320,2021,"A",0,10,480,2041,20,35,50,7,49.6,30,48.8]
["284SA5200000000133","SA5200000000133","284","00136","'BROKEN PUMPKIN CK'","'COWHEAD  RD'","33163503","088281839",5,"02","09",2008,2,65,2021,"A",0,10,100,2041,50,99,-1,"N",68.2,-1,10.6]
["284SA5200000000139","SA5200000000139","284","00145","'BROKEN PUMPKIN CREEK'","'TOGO ROAD'","33154921","088230440",6,"02","09",1980,2,40,2021,"A",0,10,60,2041,20,35,30,7,55.2,15,44.2]
["284SA520000000A066","SA520000000A066","284","00168","'WOODARD CREEK RELIEF'","'JACK SPANN RD'","33010295","088220308",19,"02","09",2020,2,80,2022,"A",0,8,120,2042,25,40,35,9,71,20,28.3]
["284SA520000000A124","SA520000000A124","284","00022","'WET WATER CREEK'","'HARRISON ROAD'","33121599","088372660",8,"02","09",2019,2,55,2021,"A",0,8,90,2041,25,40,35,9,43.7,25,35.4]
["284SA5300000000014","SA5300000000014","284","00677","'GOLDEN HORN CREEK'","'LOUISVILLE ROAD'","33174720","089015170",24,"02","07",1982,2,440,2012,"A",0,8,660,2032,25,35,50,7,59.5,30,11.6]
["284SA5300000000038","SA5300000000038","284","00010","'BCH OF BROWNING CREEK'","'HARRIS ROAD'","33213720","088434110",11,"02","09",1990,2,50,2008,"A",0,null,75,2030,20,35,30,7,49.2,15,15.2]
["284SA5300000000053","SA5300000000053","284","00733","'BIG CREEK'","'STURGIS MABEN ROAD'","33251030","089031310",16,"02","07",1987,2,380,2008,"A",0,8,570,2030,20,35,45,7,25.9,30,31.1]
["284SA5300000000083","SA5300000000083","284","00064","'TOBACCO JUICE CREEK'","'BLUEFIELD ROAD'","33245560","088514500",13,"02","09",2007,2,200,2008,"A",0,8,300,2030,50,99,-1,"N",43.2,-1,9]
["284SA5300000000102","SA5300000000102","284","00854","'BCH OF CATALPA CREEK'","'RAILROAD SPUR ROAD'","33250300","088421500",6,"02","09",1935,2,100,2012,"A",0,null,150,2032,20,35,25,6,32.4,10,6.7]
["284SA5300000000119","SA5300000000119","284","00176","'SELF CREEK'","'SELF CREEK ROAD'","33282090","089004790",11,"02","08",1961,2,900,2012,"A",0,8,1350,2032,20,35,50,7,32.4,30,17.4]
["284SA5300000000141","SA5300000000141","284","00174","'JOSEY CREEK'","'GARRAND ROAD'","33290200","088512590",24,"02","09",1989,2,150,2012,"A",0,8,225,2032,20,35,30,7,32.4,15,21]
["284SA5300000000161","SA5300000000161","284","02710","'KING WARRIOR CREEK'","'OLD HIGHWAY 25'","33223767","088520257",5,"02","07",1986,2,4800,2012,"A",0,8,7200,2032,25,40,99,8,43.2,40,73.8]
["284SA5400000000007","SA5400000000007","284","00115","'SENATOBIA CREEK'","'HUNTER CHAPEL RD.'","34330127","089524975",6,"02","09",2002,2,90,2021,"A",0,null,135,2041,25,35,30,8,69,20,48.8]
["284SA5400000000024","SA5400000000024","284","00105","'NELSON CREEK'","'RIALES ROAD'","34291546","089453282",6,"02","09",2001,2,60,2021,"A",0,null,90,2041,35,99,-1,"N",79.7,-1,13.5]
["284SA5400000000064","SA5400000000064","284","00246","'JONES CREEK'","'COLD SPRINGS ROAD'","34224747","089500775",2,"02","09",2005,2,130,2021,"A",0,8,195,2041,35,99,-1,"N",97.2,-1,12.2]
["284SA5400000000085","SA5400000000085","284","00313","'MCIVOR CK'","'BARNACRE ROAD'","34222072","090014833",10,"02","09",1972,2,80,2021,"A",0,null,120,2041,20,35,25,6,49.6,15,65]
["284SA5400000000115","SA5400000000115","284","00383","'HURT CREEK'","'BILLY-BRENT ROAD'","34171766","089545958",8,"02","09",2002,2,80,2020,"A",0,null,120,2040,50,99,-1,"N",88.8,-1,8]
["284SA5400000000127","SA5400000000127","284","00033","'BOBO CANAL'","'CURTIS-LOCKSTATION'","34194703","090082809",8,"02","09",1961,2,140,2020,"A",0,10,210,2040,15,30,20,5,22.5,10,53.6]
[{"$f":"CONCATENATE(C13499, B13499)","v":"284SA5400000000158"},"SA5400000000158","284","00387","'CANEY CREEK'","'HUBBARD ROAD'","34130331","089524316",5,"02","09",2009,2,90,2020,"A",0,null,135,2040,20,35,30,8,57.7,20,48.8]
["284SA5400000000174","SA5400000000174","284","00364","'DITCH'","'MAIN STREET'","34142855","089563046",10,"02","09",1997,2,1200,2020,"A",0,8,1800,2040,20,35,30,7,62.5,15,24.7]
["284SA5400000000182","SA5400000000182","284","00840","'DRAINAGE CANAL'","'CURTIS ROAD'","34202139","089594651",10,"02","07",2011,2,1800,2020,"A",0,8,2700,2040,50,99,-1,"N",86.8,-1,12]
["284SA5500000000015","SA5500000000015","284","00106","'WILL CREEK'","'HILLSDALE ROAD'","30553845","089294204",23,"02","09",1992,2,900,2019,"A",0,10,990,2041,20,35,25,6,63.7,15,46.3]
["284SA5500000000025","SA5500000000025","284","00036","'HURRICANE CREEK'","'EDMOND JONES ROAD'","30543415","089202915",16,"02","09",1988,2,60,2022,"P",0,null,90,2042,20,30,25,6,31.2,10,40.5]
["284SA5500000000068","SA5500000000068","284","00145","'CYPRESS CREEK'","'DARBY WHITESAND RD'","30454675","089353654",23,"02","09",2003,2,200,2022,"E",0,8,250,2044,5,10,5,4,0,0,7.3]
["284SA5500000000078","SA5500000000078","284","00179","'KENNEDY CREEK'","'S.VALLEY ROAD'","30440768","089402328",21,"02","09",1989,2,100,2021,"A",0,null,150,2041,20,35,25,6,54.9,10,29]
["284SA5500000000113","SA5500000000113","284","00121","'BRANCH'","'E. BOLEY ROAD'","30383870","089351500",10,"02","09",1989,2,160,2022,"A",0,8,225,2044,50,99,-1,"N",54.6,-1,9.1]
["284SA5500000000130","SA5500000000130","284","00203","'GEORGE BRANCH'","'BURGETOWN ROAD'","30362261","089395296",10,"02","09",2007,2,160,2022,"A",0,8,180,2044,20,35,25,6,50.7,15,18.3]
["284SA5500000000157","SA5500000000157","284","00108","'BCH OF BLACKSNAKE CREEK'","'DAVIS ROAD'","30313540","089351110",4,"02","09",1997,2,70,2022,"A",0,null,100,2044,50,99,-1,"N",66.3,-1,9.1]
["284SA550000000A010","SA550000000A010","284","00132","'BRANCH'","'OTIS JONES ROAD'","30592033","089285705",6,"02","07",2018,2,110,2021,"A",0,10,150,2030,45,99,-1,"N",90.1,-1,7]
["284SA550000000A120","SA550000000A120","284","00120","'MILL CREEK'","'ANCHOR LAKE ROAD'","30370582","089383551",23,"02","09",2019,2,1100,2021,"A",0,11,1430,2043,20,35,30,7,44.7,15,28.9]
["284SA5600000000014","SA5600000000014","284","01159","'PIERCES CREEK'","'JANICE-BROOKLYN RD'","31022517","089044389",10,"02","07",1967,2,260,2021,"P",0,8,360,2041,20,30,45,7,29.7,25,48.8]
["284SA5600000000042","SA5600000000042","284","01151","'SHUTEYE CREEK'","'BEAUMONT-BROOKLYN'","31062083","088581909",11,"02","07",2006,2,220,2021,"A",0,10,330,2043,25,35,50,8,75.5,35,31.1]
["284SA5600000000067","SA5600000000067","284","00276","'UNNAMED BRANCH'","'BUCK CREEK ROAD'","31150188","089024655",13,"02","07",1974,2,340,2022,"A",0,10,510,2042,40,99,-1,"N",54.6,-1,7.6]
["284SA5600000000098","SA5600000000098","284","00120","'MILL CREEK'","'PROSPECT ROAD'","31175794","089050330",8,"02","09",2004,2,70,2022,"A",0,8,105,2042,20,35,35,8,90.2,20,17.4]
["284SA5600000000113","SA5600000000113","284","00276","'BUCK CREEK'","'BUCK CREEK ROAD'","31205762","089022570",14,"02","08",2001,2,730,2022,"A",0,10,890,2044,20,35,45,7,64.4,25,70.1]
["284SA5600000000130","SA5600000000130","284","00118","'THOMAS CREEK'","'CORINTH CHURCH RD'","31200200","089072424",13,"02","08",2011,2,300,2022,"A",0,5,350,2044,25,35,50,7,43.7,30,28.3]
["284SA5600000000131","SA5600000000131","284","00100","'BEAR BRANCH'","'OLD GRANTHAM ROAD'","31180824","089015999",2,"02","09",2011,2,20,2022,"A",0,2,30,2042,25,35,30,7,59.5,20,17.4]
["284SA560000000A081","SA560000000A081","284","00044","'PINEY WOODS CREEK'","'OTHO SELLERS ROAD'","31202027","088505316",15,"02","08",2017,2,250,2021,"A",0,10,375,2043,25,40,50,8,51.8,35,57.9]
["284SA5700000000027","SA5700000000027","284","00102","'LARGE DRAIN'","'EMERALD-STATELINE'","31041620","090215470",2,"02","09",2011,2,120,2021,"A",0,8,180,2043,20,35,30,7,93.4,15,29]
["284SA5700000000059","SA5700000000059","284","00053","'SMALL CREEK'","'MUDDY SPRINGS ROAD'","31084450","090300010",5,"02","09",2004,2,430,2021,"A",0,8,645,2043,45,99,-1,"N",66.4,-1,7.3]
["284SA5700000000084","SA5700000000084","284","01175","'LOVE CREEK'","'PIKE ROAD 93 C.'","31082870","090193040",3,"02","07",1963,2,360,2021,"A",1990,8,450,2043,25,35,50,7,59.5,30,18.1]
["284SA5700000000107","SA5700000000107","284","00053","'SMALL CREEK'","'IRENE ROAD'","31123210","090314630",3,"02","09",1991,2,440,2021,"A",0,8,660,2043,15,30,20,5,57.5,10,23.2]
["284SA5700000000138","SA5700000000138","284","00355","'BARS BRANCH'","'DOGWOOD TRAIL'","31103410","090171950",199,"02","09",1977,2,360,2021,"P",0,8,540,2043,20,35,25,6,26.1,15,38.4]
["284SA5700000000154","SA5700000000154","284","07146","'SMALL STREAM'","'M. L. KING DR EXT.'","31155140","090274110",2,"04","17",1989,2,800,2021,"A",0,8,1200,2043,45,99,-1,"N",45.1,-1,7.5]
["284SA5700000000181","SA5700000000181","284","00224","'CARTERS CREEK'","'COWART-PRICE ROAD'","31164140","090172220",3,"02","09",1983,2,130,2022,"P",0,8,195,2044,20,35,20,5,36.9,5,35.3]
["284SA570000000A024","SA570000000A024","284","00102","'BALA CHITTO CREEK'","'IRMA DRIVE'","31050289","090214682",2,"02","09",2018,2,130,2022,"P",0,8,195,2044,15,25,25,7,16.7,15,23.4]
["284SA5800000000009","SA5800000000009","284","00083","'CHERRY CREEK'","'BRASSFIELD ROAD'","34201670","089012050",8,"02","09",2006,2,100,2013,"A",0,null,150,2033,15,25,20,8,64.2,15,37.2]
["284SA5800000000044","SA5800000000044","284","00852","'TWO MILE CREEK'","'ANTIOCH ROAD'","34140540","089131110",19,"02","07",1993,2,280,2013,"A",0,8,420,2033,15,25,35,8,70,25,28.3]
["284SA5800000000058","SA5800000000058","284","00147","'FUNNY CREEK'","'MOORMAN ROAD'","34104001","089044279",13,"02","08",1990,2,260,2014,"P",0,8,390,2034,5,10,15,5,9.4,5,12.2]
["284SA5800000000096","SA5800000000096","284","00000","'MUBBY CREEK'","'WEST MAIN STREET'","34140620","088522650",23,"02","07",1952,2,8700,2011,"P",0,8,10000,2035,5,15,10,4,17.2,0,61]
["284SA580000000A094","SA580000000A094","284","00240","'BRUSH CREEK'","'MOORMAN RD'","34082297","089054308",14,"02","09",2020,2,40,2014,"A",0,null,60,2034,20,25,25,9,43.7,15,31.1]
["284SA5900000000034","SA5900000000034","284","00249","'UNNAMED CREEK'","'CR 7040'","34393360","088385430",5,"02","09",1984,1,60,2016,"P",0,10,90,2036,5,15,10,5,16.3,5,26.8]
["284SA5900000000044","SA5900000000044","284","00257","'LITTLE WOLF CREEK'","'CR 7411'","34363959","088375151",8,"02","09",1982,2,300,2022,"A",0,8,450,2040,15,25,20,8,49.7,15,36.6]
["284SA5900000000058","SA5900000000058","284","00049","'EAST PRONG CREEK'","'CR 2160'","34405030","088241850",5,"02","09",2002,2,60,2015,"A",0,10,90,2035,15,25,20,8,63.1,15,28.2]
["284SA5900000000091","SA5900000000091","284","00168","'TWENTY MILE CREEK'","'COUNTY ROAD 5210'","34325406","088363714",11,"02","09",1999,2,220,2022,"A",0,8,330,2040,15,25,20,8,74.8,15,62.2]
["284SA5900000000106","SA5900000000106","284","05260","'LITTLE CREEK'","'CR 5260'","34324301","088280755",5,"02","09",1989,2,160,2015,"A",0,8,240,2035,15,25,20,8,63.1,15,21]
["284SA5900000000135","SA5900000000135","284","00133","'UNNAMED CREEK'","'CR 4001'","34283120","088264290",11,"02","09",1972,1,80,2015,"P",0,null,120,2035,10,15,15,5,8,5,10.2]
["284SA5900000000153","SA5900000000153","284","00234","'DRY CREEK'","'CR 8500'","34432260","088423950",5,"02","09",2013,2,80,2015,"A",0,10,120,2035,15,25,20,8,47.3,15,37.2]
["284SA6000000000007","SA6000000000007","284","00056","'DAVID BAYOU'","'FAIRHAVEN LOOP'","34285600","090144900",8,"02","09",2003,2,60,2015,"A",0,null,90,2035,25,35,30,7,80.4,20,28.3]
["284SA6000000000027","SA6000000000027","284","00835","'COLDWATER RIVER'","'DARLING ROAD'","34214443","090172373",26,"02","07",1974,2,210,2018,"A",0,10,315,2038,25,35,99,8,61.8,35,121.9]
["284SA6000000000061","SA6000000000061","284","02628","'QUITMAN-PANOLA DITCH'","'HOOD ROAD'","34145240","090125140",16,"02","07",1965,2,430,2018,"P",0,8,645,2038,20,35,40,6,23,20,18.3]
["284SA6000000000082","SA6000000000082","284","00190","'CASSIDY BAYOU'","'CAPPEY ROAD'","34100690","090255207",13,"02","09",1964,2,30,2018,"A",0,null,45,2038,20,35,35,8,58.5,20,48.8]
["284SA600000000A073","SA600000000A073","284","00278","'FOUR MILE BAYOU'","'PONDEROSA ROAD'","34102890","090184350",13,"02","09",2014,2,40,2015,"A",0,8,60,2035,50,99,-1,"N",58,-1,9.2]
["284SA6100000000016","SA6100000000016","284","00462","'MOUNTAIN CREEK RELIEF'","'TRAYLOR ROAD'","32052720","090054050",5,"02","09",1994,2,50,2021,"A",0,10,75,2041,25,35,30,7,55.2,20,9.4]
["284SA6100000000033","SA6100000000033","284","00412","'BCH OF CAMPBELLS CREEK'","'SPRINGWATER RANCH'","32061943","089515042",5,"02","09",1983,2,200,2020,"A",0,8,300,2040,20,35,25,6,53.9,10,28.3]
["284SA6100000000050","SA6100000000050","284","06968","'DITCH'","'OLD HWY 49'","32124819","090094824",3,"04","16",1982,2,5600,2022,"A",0,15,8400,2042,25,40,99,8,32.7,35,10.7]
["284SA6100000000065","SA6100000000065","284","00377","'DABBS CREEK'","'KERSH RD'","32103027","089522945",16,"02","09",1989,2,50,2020,"P",0,8,75,2040,15,35,15,4,25.9,0,17.4]
["284SA6100000000084","SA6100000000084","284","07336","'NEELY CREEK'","'FOX HALL ROAD'","32175370","090052980",8,"04","17",2004,2,2300,2022,"A",0,8,3450,2042,5,20,10,4,40,0,17.4]
["284SA6100000000099","SA6100000000099","284","00153","'EUTACUTACHEE CREEK'","'GULDE-PELA. ROAD'","32173068","089510422",10,"02","09",1995,2,400,2020,"A",0,8,600,2040,20,35,30,7,63.1,20,53]
["284SA6100000000104","SA6100000000104","284","00153","'BCH OF EUTACUTACHEE CK'","'GULDE RD'","32165297","089492851",10,"02","09",2002,2,280,2020,"A",0,8,420,2040,20,35,30,7,89.2,15,17.4]
["284SA6100000000136","SA6100000000136","284","00165","'MILL CREEK'","'COON HUNTERS RD.'","32191280","089585420",199,"02","09",1990,2,440,2021,"A",0,8,660,2041,20,35,25,6,59.5,10,17.4]
["284SA6100000000141","SA6100000000141","284","00027","'CLEAR CREEK'","'LAKE RD'","32222433","089503063",8,"02","09",1993,2,250,2021,"A",0,8,375,2041,20,30,30,7,79.4,20,65.8]
["284SA6100000000173","SA6100000000173","284","00432","'FANNEGUSLA CREEK RELIEF'","'MIDWAY RD'","32302381","089483580",0,"02","07",1991,2,220,2018,"A",0,8,330,2038,20,35,50,7,63.1,30,28]
["284SA6100000000179","SA6100000000179","284","02142","'BCH OF TERRAPIN SKIN CK'","'TOLLISON DR.'","32180930","089595420",0,"02","19",1996,2,60,2021,"A",0,0,90,2041,20,35,30,7,59.5,15,11.6]
["284SA6100000000207","SA6100000000207","284","04150","'CREEK'","'RAGAN ST'","32192630","089474780",2,"04","09",1985,2,100,2021,"A",0,8,150,2041,20,35,30,7,59.5,15,11.6]
["284SA6100000000215","SA6100000000215","284","01534","'BRANCH'","'W EAGLE P'","32084220","090063620",199,"04","19",2014,2,2000,2020,"A",0,8,3000,2040,25,35,30,7,64.5,20,122.5]
["284SA610000000A149","SA610000000A149","284","00121","'BRUSH CREEK'","'ANDREW CHAPEL RD'","32205069","089552753",14,"02","09",2020,2,1300,2022,"A",0,8,1950,2042,99,99,-1,"N",76,-1,10.5]
["284SA6200000000024","SA6200000000024","284","00466","'JONES CREEK'","'LAKE-NORRIS ROAD'","32175880","089253638",21,"02","07",1992,2,270,2017,"A",0,15,405,2040,20,35,45,7,42.8,25,21]
["284SA6200000000034","SA6200000000034","284","00139","'BRANCH OF STRONG RIVER'","'OLD HWY 80 EAST'","32204860","089375461",8,"02","09",1991,2,125,2022,"A",0,8,180,2044,20,35,30,7,59,15,11.9]
["284SA6200000000066","SA6200000000066","284","00178","'RELIEF COFFEE BOGUE CK'","'FAIRCHILDS ROAD'","32291990","089412610",14,"02","09",2000,2,90,2022,"A",0,2,120,2044,50,99,-1,"N",55.4,-1,10.6]
["284SA6200000000074","SA6200000000074","284","00192","'BRANCH OF CHERRY CREEK'","'AIRPORT ROAD'","32254711","089411489",5,"02","09",1994,2,80,2017,"A",0,null,120,2040,20,35,30,7,59,15,17.4]
["284SA6200000000111","SA6200000000111","284","00157","'HAYES CREEK'","'HALL ROAD'","32331490","089322821",5,"02","08",1979,2,640,2017,"A",0,8,960,2040,99,99,-1,"N",54.1,-1,9.4]
["284SA6200000000116","SA6200000000116","284","00434","'HALEY CREEK'","'HILLSBORO LUDLOWRD'","32305010","089333140",13,"02","07",2007,2,450,2017,"A",0,8,675,2040,25,40,50,8,74.8,35,28.3]
["284SA6200000000149","SA6200000000149","284","00031","'BRANCH'","'LANGSMILL RD'","32280150","089230150",8,"02","09",1997,2,50,2017,"A",0,null,75,2040,20,35,30,7,59,15,17.4]
["284SA6200000000155","SA6200000000155","284","00308","'BRANCH'","'MONTROSE ROAD'","32202430","089193650",4,"02","09",1985,2,80,2017,"A",0,null,120,2040,20,35,30,7,54.8,15,9.4]
["284SA620000000A137","SA620000000A137","284","00481","'BCH OF TUSCOLAMETA CK'","'GOLDEN ST.PARK RD'","32331450","089225802",5,"02","07",2022,2,900,2019,"G",0,10,1000,2042,25,40,99,9,43.7,40,21]
["284SA6300000000042","SA6300000000042","284","01510","'DRAINAGE CANAL'","'CAMETA ROAD'","33002835","090524746",10,"02","07",2005,2,240,2021,"A",0,10,360,2041,25,40,99,8,59.3,35,28.3]
["284SA6300000000066","SA6300000000066","284","01508","'DRAINAGE CANAL'","'GAUNT ROAD'","32400547","090570746",8,"02","07",2001,2,20,2021,"A",0,8,30,2041,25,40,99,8,59.3,35,47.2]
["284SA6400000000012","SA6400000000012","284","00390","'BRANCH INTO STRONG RIVER'","'JUPITER ROAD'","31544070","089573825",10,"02","07",1967,2,220,2018,"A",0,8,330,2038,20,35,45,7,58.8,30,29]
["284SA6400000000029","SA6400000000029","284","00106","'TRIB OF SELLERS CREEK'","'JOHN L. MAY'","31553991","089482138",2,"02","09",2003,2,50,2020,"A",0,8,75,2040,99,99,-1,"N",59.8,-1,12.2]
["284SA6400000000048","SA6400000000048","284","00326","'OKATOMA CREEK'","'DRY CREEK ROAD'","31530628","089415760",5,"02","07",1999,2,2400,2018,"A",0,8,3600,2038,25,35,99,8,69.9,35,61]
["284SA6400000000071","SA6400000000071","284","00320","'LITTLE CREEK'","'HARRISVLLE-BRAXTON'","32000960","090013680",3,"02","07",1975,2,390,2021,"A",0,8,585,2043,20,35,50,7,54.5,30,17.4]
["284SA6400000000090","SA6400000000090","284","00326","'HATCHAPALOG CREEK'","'DRY CREEK ROAD'","31575178","089394239",2,"02","07",2005,2,280,2018,"A",0,8,420,2038,20,35,45,7,55.2,30,21]
["284SA6400000000111","SA6400000000111","284","00004","'BRANCH OF USPOHA CREEK'","'BIG V  ROAD'","31475100","089421600",2,"02","09",1982,2,60,2021,"P",0,null,90,2043,20,35,30,7,23.2,15,17.4]
["284SA6400000000126","SA6400000000126","284","00150","'MID PRONG SILVER CREEK'","'BILL SMITH ROAD'","31484689","089553419",3,"02","09",2005,2,40,2018,"A",0,null,60,2038,25,35,30,7,59.5,20,11.6]
["284SA6400000000151","SA6400000000151","284","04054","'DRAINAGE DITCH'","'WAL-MART LN'","31520600","089444300",0,"04","09",2006,2,400,2014,"A",0,8,600,2034,15,30,30,7,86.2,15,40.6]
["284SA640000000A010","SA640000000A010","284","00216","'HARPER CREEK'","'HEED-NEELY ROAD'","31563046","090021362",5,"02","09",2019,2,40,2018,"A",0,null,60,2038,25,40,35,8,50.5,20,36.6]
["284SA6500000000011","SA6500000000011","284","00196","'HATCHAPALOO CREEK'","'SMITH CO. 106'","31551880","089355650",11,"02","09",2004,2,100,2022,"A",0,8,120,2042,25,35,35,8,65,20,67.1]
["284SA6500000000024","SA6500000000024","284","00116","'FISHER CREEK'","'SMITH CO. 86'","31570025","089295185",8,"02","09",1995,2,100,2022,"A",0,8,150,2042,20,35,35,8,74.4,20,28.3]
["284SA6500000000049","SA6500000000049","284","00052","'WEST TALLAHALLA CREEK'","'SMITH CO. 48'","32011369","089192680",16,"02","09",2006,2,220,2022,"A",0,8,330,2042,20,35,30,7,47.3,15,119]
["284SA6500000000067","SA6500000000067","284","00091","'BOWLEN CREEK'","'SMITH CO. 120'","32052381","089264980",5,"02","09",1998,2,70,2022,"A",0,8,100,2042,25,40,30,8,70.5,20,34.1]
["284SA6500000000075","SA6500000000075","284","00065","'ICHUSA CREEK'","'SMITH CO. 529'","32070840","089232130",11,"02","09",1989,2,220,2020,"A",0,12,330,2041,20,35,30,7,55.2,15,44.2]
["284SA6500000000103","SA6500000000103","284","00227","'OAKOHAY CREEK'","'SMITH CO. 502'","32095065","089330193",8,"02","09",1976,2,80,2022,"B",0,10,120,2042,20,35,25,6,31.5,15,32.6]
["284SA6500000000137","SA6500000000137","284","00185","'CLEAR CREEK'","'SMITH CO. 60'","31511260","089374931",6,"02","09",1950,2,40,2022,"E",0,10,60,2042,0,0,0,0,0,0,6.7]
["284SA6500000000150","SA6500000000150","284","00214","'BRANCH OF OAKOHAY CREEK'","'SMITH CO. 516-S'","32004630","089353950",3,"02","09",2011,2,60,2020,"A",0,10,90,2041,25,40,35,8,43.7,20,28.4]
["284SA6600000000004","SA6600000000004","284","00066","'BLUFF CREEK'","'BLUFF CREEK RD'","30533660","089005820",11,"02","09",1996,2,60,2022,"A",0,8,90,2042,20,35,30,7,75.8,15,47]
["284SA6600000000017","SA6600000000017","284","00067","'BRIDGE CREEK'","'BIG FOUR RD'","30512210","089045790",10,"02","08",2008,2,370,2022,"P",0,8,555,2042,25,35,50,7,78.1,30,28.3]
["284SA6600000000044","SA6600000000044","284","00114","'TRIB TO FLYNT CREEK'","'KING BEE RD'","30485330","089043450",10,"02","07",1990,2,1200,2021,"A",0,8,1800,2041,35,99,-1,"N",68,-1,7.7]
["284SA6600000000062","SA6600000000062","284","00125","'BILOXI RIVER'","'PSTON-SLVR RUN RD'","30441208","089143632",14,"02","07",2007,2,780,2021,"A",0,8,1170,2041,20,35,45,7,78.1,25,47.2]
["284SA6600000000091","SA6600000000091","284","00136","'BRANCH OF BRIDGE CREEK'","'TAYLOR CEMETARY RD'","30524020","089044730",8,"02","09",2000,2,60,2022,"A",0,null,66,2042,20,35,25,6,84.9,15,11.6]
["284SA660000000A002","SA660000000A002","284","00188","'FLAT BRANCH'","'DEEP CREEK RD'","30522945","088542879",24,"02","09",2018,2,220,2021,"A",0,8,330,2041,25,35,35,8,44.7,20,23.8]
["284SA6700000000004","SA6700000000004","284","01617","'SHORT BAYOU'","'THREE MILE LAKE RD'","33215980","090323971",3,"02","07",1973,2,280,2007,"A",0,8,420,2030,20,35,40,6,52.1,25,29]
["284SA6700000000025","SA6700000000025","284","00102","'DRAINAGE CANAL'","'KING WILLIAMS ROAD'","33175852","090454993",10,"02","09",1994,2,20,2007,"A",0,8,30,2030,20,35,25,6,59,10,40.5]
["284SA6700000000053","SA6700000000053","284","00023","'DRAINAGE DITCH'","'MULLIN ROAD'","33301920","090293003",11,"02","09",2002,2,30,2007,"A",0,8,45,2030,20,30,35,8,64.4,20,54.9]
["284SA6700000000075","SA6700000000075","284","01605","'DRAINAGE CANAL'","'FISACKERLY ROAD'","33353706","090291331",13,"02","07",1971,2,280,2013,"E",0,8,420,2033,0,15,20,5,0,5,17.4]
["284SA6700000000077","SA6700000000077","284","00448","'DRAINAGE CANAL'","'DWYER ROAD'","33352851","090312464",3,"02","09",1940,1,30,2013,"A",0,null,45,2033,15,30,25,6,45.7,10,8.8]
["284SA6700000000095","SA6700000000095","284","00019","'DITCH'","'MIKE THOMAS ROAD'","33361602","090444573",0,"02","09",1991,2,10,2013,"A",0,8,15,2035,20,35,35,8,22.5,20,34.7]
["284SA6700000000122","SA6700000000122","284","00338","'DOUGHERTY BAYOU'","'ACADEMY ROAD'","33460600","090321600",10,"02","09",2001,2,450,2013,"A",0,8,675,2035,25,35,30,7,62.5,20,39.9]
["284SA6700000000146","SA6700000000146","284","01611","'SUNFLOWER RIVER'","'MOUND BAYOU ROAD'","33525713","090364151",23,"02","07",1968,2,40,2013,"A",0,8,60,2035,25,40,99,8,41.2,35,128]
["284SA6700000000169","SA6700000000169","284","00391","'NATURAL BAYOU'","'NORTH BRIDWELL R N'","33555200","090385800",14,"02","09",2001,2,30,2013,"A",0,8,45,2035,20,35,35,8,43.2,20,67]
["284SA6800000000007","SA6800000000007","284","00814","'TRIB OF ASCALMORE CREEK'","'LEVERETTE LANE RD'","33530160","090081350",23,"02","07",1985,2,210,2015,"A",0,8,315,2035,20,35,45,7,48.3,25,61]
["284SA6800000000022","SA6800000000022","284","00118","'ASCALMORE CREEK'","'HIGH POINT ROAD'","33501940","090075870",26,"02","09",1985,2,10,2015,"A",0,null,15,2035,20,35,35,8,48.3,20,61]
["284SA6800000000046","SA6800000000046","284","00302","'LOWER QUIVER RIVER'","'WEST ROAD'","33573270","090240000",18,"02","09",1998,2,280,2015,"A",0,8,420,2035,20,30,25,6,45,10,29]
["284SA6800000000065","SA6800000000065","284","00072","'TRIB OF LONG BAYOU'","'GOVERNMENT ROAD'","34022500","090153280",0,"02","09",1972,2,40,2015,"E",0,null,60,2035,0,0,0,0,0,0,17.4]
["284SA6800000000092","SA6800000000092","284","00036","'HOPSON BAYOU'","'HOPSON STREET'","34005712","090255954",6,"02","09",1980,2,500,2018,"A",0,8,750,2038,20,35,30,7,59.5,15,29]
["284SA6800000000110","SA6800000000110","284","00179","'TILLATOBA CREEK'","'WILLIAM ADAMS ROAD'","34011720","089560790",16,"02","09",1990,2,100,2015,"P",0,10,150,2035,15,25,20,7,28.8,15,12.1]
["284SA6800000000131","SA6800000000131","284","02777","'MABUS CREEK'","'MUDLINE ROAD'","34043992","090001011",10,"02","07",1975,2,300,2018,"A",0,8,450,2038,45,99,-1,"N",60.1,-1,7]
["284SA6900000000001","SA6900000000001","284","00130","'PIDGEON ROOST CK BRANCH'","'PIDGEON ROOST ROAD'","34460952","089451515",23,"02","09",2002,2,80,2021,"A",0,null,120,2041,25,45,-1,"N",67.7,-1,9.2]
["284SA6900000000032","SA6900000000032","284","00907","'TRIB TO HICKAHALA CREEK'","'COLDW-ARKABUTLA RD'","34411856","090000849",13,"02","07",1978,2,4800,2022,"A",0,8,7200,2042,15,25,30,7,74.5,15,61]
["284SA6900000000043","SA6900000000043","284","00113","'HICKAHALA CREEK'","'BET-THYATIRA ROAD'","34402983","089452694",14,"02","07",1995,2,330,2021,"A",0,10,495,2041,15,20,35,8,69,25,48.8]
["284SA6900000000088","SA6900000000088","284","00062","'CANEY CREEK'","'FLAG LAKE ROAD'","34380477","090104839",10,"02","09",2004,2,70,2020,"A",0,null,105,2040,25,45,-1,"N",41.1,-1,9.2]
["284SA6900000000110","SA6900000000110","284","00086","'PORTER CREEK'","'LRL ROAD'","34345881","089590207",13,"02","09",1986,2,100,2020,"A",0,5,150,2040,15,25,20,7,58.3,15,42.7]
["284SA6900000000122","SA6900000000122","284","00083","'STRAYHORN CREEK'","'SALEM ROAD'","34343327","090051171",2,"02","09",1996,2,80,2020,"A",0,null,120,2040,25,45,-1,"N",97.2,-1,12.8]
["284SA7000000000009","SA7000000000009","284","00172","'HURRICANE CREEK'","'CR 310'","34551100","088561600",8,"02","09",1999,2,55,2022,"A",0,10,75,2040,15,25,20,8,66.3,15,37]
["284SA7000000000023","SA7000000000023","284","00064","'FOURTH CREEK'","'CR 222'","34533210","088503080",11,"02","09",2002,2,45,2015,"P",0,null,68,2035,15,20,15,5,91.5,5,19.8]
["284SA7000000000063","SA7000000000063","284","00028","'HATCHIE BOTTOM BRANCH'","'CR 548'","34430500","088451700",10,"02","09",2001,2,30,2021,"A",0,null,40,2040,35,50,-1,"N",69.9,-1,25.5]
["284SA7000000000087","SA7000000000087","284","00113","'TALLAHATCHIE RELIEF'","'CR 738'","34391802","088532136",11,"02","09",2002,2,20,2015,"P",0,10,30,2035,5,10,15,7,11,10,11.9]
["284SA7000000000122","SA7000000000122","284","00234","'MCALLISTER CREEK'","'CR 808'","34431700","089000500",8,"02","09",1976,2,305,2021,"A",0,8,450,2040,30,50,-1,"N",56.9,-1,6.7]
["284SA7000000000137","SA7000000000137","284","00239","'BROUGHER CREEK'","'CR 812'","34413534","089003101",8,"02","09",2011,2,110,2020,"A",0,8,165,2040,15,25,20,8,64.7,15,30.5]
["284SA7100000000007","SA7100000000007","284","00204","'LITTLE YELLOW CREEK'","'CR 214'","34513650","088203100",3,"02","09",1989,2,40,2022,"P",0,10,60,2040,10,20,15,6,21.8,10,17.4]
["284SA7100000000022","SA7100000000022","284","00991","'YELLOW CREEK'","'CR 169'","34470600","088164500",11,"02","09",2005,2,100,2022,"A",0,10,150,2040,15,25,20,8,75.5,15,31]
["284SA7100000000047","SA7100000000047","284","00992","'CRIPPLE DEER CREEK'","'CR 992'","34395100","088113200",8,"02","07",1985,2,150,2022,"A",0,8,225,2040,15,25,35,8,62.1,25,73.2]
["284SA7100000000068","SA7100000000068","284","00017","'BEAR CREEK'","'ROCK QUARRY RD'","34342963","088105327",13,"02","09",2000,2,130,2020,"A",0,8,195,2040,15,25,20,8,80.7,15,91.4]
["284SA7100000000093","SA7100000000093","284","00076","'CLEAR CREEK'","'CR 255'","34462540","088074160",6,"02","09",2011,2,105,2021,"A",0,8,158,2040,30,50,-1,"N",54.6,-1,13.7]
["284SA7200000000007","SA7200000000007","284","01964","'LAKE CORMANT  @ CO LINE'","'ARKABUTLA DAM RD'","34461974","090120846",29,"02","07",1992,2,270,2023,"A",0,10,425,2043,15,25,35,7,58.8,20,42.7]
["284SA7200000000025","SA7200000000025","284","00077","'WHITEOAK BAYOU'","'OLD HWY. 61 SOUTH'","34385259","090231872",6,"02","07",1984,2,500,2023,"P",0,10,725,2043,15,25,15,5,23.9,5,28.3]
["284SA7200000000044","SA7200000000044","284","00188","'DITCH'","'HAMBRICK ROAD'","34471392","090213600",12,"02","09",2001,2,300,2022,"A",0,10,450,2042,35,99,-1,"N",54.6,-1,10]
["284SA7200000000060","SA7200000000060","284","00903","'WHITE OAK BAYOU'","'PRICHARD ROAD'","34420103","090221500",7,"02","07",2008,2,620,2022,"A",0,15,930,2042,35,99,-1,"N",83.6,-1,8.2]
["284SA7200000000063","SA7200000000063","284","01251","'DRAINAGE DITCH'","'FITZGERALDS BLVD'","34502210","090211180",3,"02","09",1994,2,2000,2022,"A",0,8,3500,2042,15,20,15,6,59.8,10,47.2]
["284SA7300000000044","SA7300000000044","284","00431","'WILHITE CREEK'","'COUNTY ROAD 152'","34323076","088540959",11,"02","09",1963,2,60,2020,"A",0,null,90,2040,35,50,-1,"N",54.1,-1,10.7]
["284SA7300000000055","SA7300000000055","284","00028","'TISHOMINGO CREEK'","'COUNTY ROAD 166'","34340936","088450984",8,"02","09",1988,2,40,2014,"P",0,null,60,2034,15,25,15,6,37.8,10,6.7]
["284SA7300000000113","SA7300000000113","284","00922","'MILL CREEK'","'COUNTY ROAD 47'","34235266","089090778",16,"02","07",1984,2,520,2020,"A",0,8,780,2040,15,25,35,8,45.7,25,36.6]
["284SA7300000000122","SA7300000000122","284","00420","'OKANNATIE CREEK'","'COUNTY ROAD 97'","34231778","089033860",11,"02","09",2003,2,60,2020,"A",0,null,90,2040,15,25,20,8,64.5,15,48.8]
["284SA7300000000136","SA7300000000136","284","00091","'POPLAR  SPRINGS CREEK'","'COUNTY ROAD 119'","34231620","088573720",8,"02","09",1990,2,50,2014,"P",0,null,75,2034,10,15,10,5,31.1,5,27.6]
["284SA730000000A020","SA730000000A020","284","00929","'LUKESASPER CREEK'","'COUNTY ROAD 81'","34354165","089003612",11,"02","07",2022,2,1600,2021,"A",0,8,2400,2041,15,25,35,8,53.5,20,37.2]
["284SA730000000A080","SA730000000A080","284","00924","'TALLAHATCHIE RIVER'","'COUNTY ROAD 86'","34274925","089032360",11,"02","07",2016,2,1800,2021,"A",0,8,2700,2041,15,25,35,8,50.5,20,57.9]
["284SA7400000000018","SA7400000000018","284","00200","'PUSHEPATAPA CREEK'","'FORDSVILLE ROAD'","31051960","089593940",3,"02","09",1983,2,200,2006,"A",0,8,300,2030,25,40,35,8,60.5,20,31.1]
["284SA7400000000038","SA7400000000038","284","00285","'TILLIS CREEK'","'HARVEYTOWN ROAD'","31100652","090090537",3,"02","07",1990,2,590,2021,"A",0,10,890,2043,50,99,-1,"N",76.8,-1,6.4]
["284SA7400000000049","SA7400000000049","284","00166","'TRIB TO MCGEE CREEK'","'LES HAMMOND ROAD'","31094359","090023930",3,"02","09",2000,2,200,2010,"A",0,8,300,2033,25,40,30,8,73.8,20,28.3]
["284SA7400000000079","SA7400000000079","284","00161","'BRANCH OF MCGEE CREEK'","'CHINAGROVE ROAD'","31113107","090024348",3,"02","09",1981,2,100,2019,"A",0,10,115,2041,20,35,30,7,60.8,15,48.8]
["284SA7400000000088","SA7400000000088","284","00179","'CARTER CREEK'","'ENON-SARTINVILLE'","31193100","090114200",6,"02","07",1977,2,480,2019,"A",0,8,520,2044,50,99,-1,"N",46.1,-1,10.4]
["284SA7400000000130","SA7400000000130","284","00157","'BRANCH'","'VAN HOLMES ROAD'","31131000","090021000",7,"02","09",2010,2,110,2021,"A",0,10,150,2043,99,99,-1,"N",63.5,-1,8.7]
["284SA7400000000143","SA7400000000143","284","00132","'BRANCH OF MAGEES CREEK'","'HOPE ROAD'","31184308","090083692",5,"02","09",2011,2,155,2021,"A",0,8,200,2034,45,99,-1,"N",54.6,-1,7.8]
["284SA7500000000023","SA7500000000023","284","00403","'REDBONE CREEK'","'FISHER FERRY ROAD'","32144750","090513950",13,"02","07",1981,2,3690,2021,"A",0,8,5535,2043,20,35,45,7,52.6,25,33.2]
["284SA7500000000029","SA7500000000029","284","00010","'HATCHERS BAYOU'","'HALLS FERRY ROAD'","32173120","090512290",16,"04","08",2003,2,5093,2021,"B",0,3,7639,2043,25,35,50,7,10,30,57.8]
["284SA7500000000042","SA7500000000042","284","00606","'STOUTS BAYOU'","'FIRST NORTH STREET'","32204750","090522720",2,"04","09",1918,2,440,2021,"A",0,8,660,2043,40,99,-1,"N",54.6,-1,17.7]
["284SA7500000000068","SA7500000000068","284","00000","'GLASS BAYOU'","'ZOLLINGER ST'","32214340","090514340",2,"04","09",1989,2,110,2020,"A",2021,8,150,2042,20,35,30,7,55.2,15,18.9]
["284SA7500000000083","SA7500000000083","284","00000","'OLD HWY 80'","'TIFFINTOWN ROAD'","32211120","090440330",2,"02","07",1972,2,1320,2022,"P",0,8,1980,2044,20,35,45,7,27.2,25,23.8]
["284SA7500000000110","SA7500000000110","284","00126","'MIDSOUTH RR / LOCAL ROAD'","'HAINING ROAD'","32224802","090520632",199,"04","14",2011,3,3144,2020,"A",0,8,4087,2042,25,35,99,8,70.1,35,115.6]
["284SA7600000000007","SA7600000000007","284","00994","'CANAL'","'STANTON ROAD'","33022200","090572460",11,"02","09",1968,2,30,2021,"B",0,8,45,2041,20,35,25,6,16.4,15,11.6]
["284SA7600000000041","SA7600000000041","284","01034","'CANAL'","'T&P RT 1034'","33103446","090474980",8,"02","09",1998,2,50,2022,"A",0,8,75,2042,25,40,30,8,59.3,20,21]
["284SA7600000000063","SA7600000000063","284","01010","'DITCH'","'SANDIFER ROAD'","33110513","090532530",10,"02","09",1999,2,70,2020,"A",0,8,105,2040,25,40,35,8,59.3,20,21]
["284SA7600000000082","SA7600000000082","284","00967","'CANAL'","'SURVEILLANCE STA'","33083054","090593126",13,"02","09",1964,2,50,2022,"A",2003,8,75,2041,15,30,20,5,41,10,21]
["284SA7600000000119","SA7600000000119","284","01034","'CANAL'","'TURNAGE ROAD'","33122153","090474928",8,"02","09",1969,2,50,2023,"A",2010,5,75,2043,20,35,25,6,58.3,15,17.4]
["284SA7600000000137","SA7600000000137","284","00624","'BLACK BAYOU'","'FAS624 AVONDARLOVE'","33124434","090563550",18,"02","07",1968,2,160,2023,"A",2010,8,240,2041,20,35,25,5,58.3,10,11.6]
[{"$f":"CONCATENATE(C15931, B15931)","v":"284SA7600000000160"},"SA7600000000160","284","00932","'BOGUE PHALIA'","'WILMOT ROAD'","33182707","090511470",14,"02","09",1974,2,50,2022,"A",0,null,75,2042,20,35,30,7,60.3,15,73.2]
["284SA7600000000185","SA7600000000185","284","00937","'SWIFTWATER BAYOU'","'GREEN LAKE ROAD'","33163539","090562838",11,"02","09",1986,2,50,2021,"A",2009,8,75,2041,20,30,20,6,58.3,10,23.2]
["284SA7600000000213","SA7600000000213","284","02006","'BOGUE PHALIA'","'REXBURG ROAD'","33255473","090503088",11,"02","09",1967,2,230,2021,"B",0,8,345,2041,20,35,20,5,25.4,5,109.7]
["284SA7600000000232","SA7600000000232","284","00848","'BLACK BAYOU'","'LANDFILL ROAD A'","33240942","090573891",8,"02","09",1975,2,50,2013,"P",0,null,75,2033,10,20,25,6,5.5,10,16.8]
["284SA7600000000271","SA7600000000271","284","00810","'CREEK'","'HEADS ROAD'","33281619","090491633",8,"02","09",1969,2,50,2021,"P",1995,8,75,2041,20,30,25,6,15.4,10,17.4]
["284SA7600000000290","SA7600000000290","284","00815","'CANAL'","'EXPERIMENT STA RD'","33273340","090540890",8,"02","09",1975,2,50,2013,"P",0,null,75,2033,20,35,25,6,24.6,15,11.6]
["284SA7600000000298","SA7600000000298","284","00762","'CREEK'","'WILLIAMS BAYOU RD'","33312080","090595120",5,"02","19",1961,2,50,2015,"P",0,null,75,2035,15,30,15,5,15.7,5,29]
["284SA7600000000333","SA7600000000333","284","00840","'DEER CREEK'","'STOVAL ROAD'","33224851","090542717",7,"02","09",1990,2,50,2021,"B",0,null,75,2038,15,20,30,6,2.8,15,35.5]
["284SA760000000A062","SA760000000A062","284","01010","'DITCH'","'SANDIFER ROAD'","33102558","090532579",8,"02","09",2020,2,50,2023,"A",2021,8,75,2043,20,35,25,6,48.7,15,17.4]
["284SA760000000A260","SA760000000A260","284","00651","'CANAL'","'BAYOU ROAD'","33214858","091040073",5,"02","19",2013,2,190,2022,"A",0,8,285,2042,25,40,35,8,43.7,20,21]
["284SA760000000A301","SA760000000A301","284","00578","'DITCH'","'COUNTY LINE RD W'","33314819","091014236",10,"02","09",2015,2,50,2022,"A",0,8,75,2040,20,35,30,7,44.7,20,17.3]
["284SA7700000000021","SA7700000000021","284","00123","'HALL BRANCH'","'BOUTWELL RD'","31265200","088495900",11,"02","09",1970,2,20,2022,"A",0,8,30,2042,50,99,-1,"N",36.9,-1,6.7]
["284SA7700000000042","SA7700000000042","284","00233","'BR OF PATRICKS CREEK'","'BUCATNA-CHICORA RD'","31334043","088342752",3,"02","07",1953,2,1000,2022,"A",0,20,1500,2042,35,99,-1,"N",44.1,-1,9.1]
["284SA7700000000077","SA7700000000077","284","00236","'ARM OF WAYNESBORO LAKE'","'DYESS BRIDGE RD'","31405972","088355857",5,"02","07",1972,2,840,2021,"A",0,8,1260,2041,20,35,45,6,41.2,25,17.4]
["284SA7700000000088","SA7700000000088","284","01228","'BIG CREEK'","'RESERVOIR RD'","31392362","088461520",10,"02","07",1967,2,670,2021,"A",0,8,1005,2041,20,40,50,7,45.8,30,40.5]
["284SA7700000000111","SA7700000000111","284","00259","'SANDY CREEK'","'WBORO SHUBUTA RD'","31415785","088405619",10,"02","09",1957,2,1698,2022,"P",0,8,2544,2042,10,35,20,5,29.5,10,16.4]
["284SA7700000000124","SA7700000000124","284","00266","'LITTLE EUCUTTA CREEK'","'REYNOLDS-EUCUTTA R'","31463682","088515347",8,"02","09",1963,2,1100,2021,"P",0,20,1650,2041,20,35,25,6,30.5,15,29]
["284SA7700000000146","SA7700000000146","284","00177","'MILL CREEK'","'SUGAR HILL RD'","31482361","088520726",8,"02","09",1977,2,120,2014,"A",0,8,180,2034,20,35,25,6,40.5,15,11.6]
["284SA770000000A063","SA770000000A063","284","01228","'RELIEF LTTLE THOMPSON CK'","'STRNGFD-CLARA RD'","31362900","088511800",8,"02","07",2018,2,1000,2022,"A",0,20,1500,2042,20,35,99,8,56.4,40,36.6]
["284SA770000000A102","SA770000000A102","284","00316","'TURKEY CREEK'","'BIG ROCK RD'","31423637","088311317",8,"02","09",2019,2,250,2021,"A",0,10,375,2041,25,40,35,8,50.5,20,48.8]
["284SA7800000000041","SA7800000000041","284","00141","'UNNAMED STREAM'","'CO RD 141'","33323800","089062120",2,"02","09",1994,2,40,2015,"A",0,null,60,2035,99,99,-1,"N",51.8,-1,10.8]
["284SA7800000000043","SA7800000000043","284","00728","'UNNAMED STREAM'","'CO RD 254'","33354650","089265210",19,"02","07",1979,2,110,2015,"A",0,8,165,2035,99,99,-1,"N",82.3,-1,6.7]
["284SA7800000000061","SA7800000000061","284","02706","'LITTLE BLACK CREEK'","'CO RD 256'","33355330","089152370",3,"02","07",1963,2,290,2015,"P",0,8,435,2035,10,35,35,6,24.2,20,23.8]
["284SA7800000000081","SA7800000000081","284","00733","'UNNAMED STREAM'","'WEBSTER STREET'","33334460","089052610",5,"04","07",1957,2,580,2014,"A",0,8,870,2034,45,99,-1,"N",52.5,-1,7.9]
["284SA7800000000104","SA7800000000104","284","00009","'UNNAMED STREAM'","'CO RD 9'","33421250","089232630",10,"02","09",2003,1,110,2020,"E",0,8,165,2042,0,10,5,4,0,0,14.9]
["284SA7800000000127","SA7800000000127","284","00155","'RELIEF FOR BIG BLACK RIV'","'CO RD 156'","33385004","089080073",5,"02","07",2004,2,50,2014,"A",0,null,75,2034,50,99,-1,"N",66.7,-1,8.2]
["284SA7900000000006","SA7900000000006","284","00035","'MATTHEWS CREEK'","'ANCIL COX ROAD'","31023231","091104370",19,"02","09",1986,2,110,2014,"A",0,10,150,2034,50,99,-1,"N",62.1,-1,8.2]
["284SA7900000000028","SA7900000000028","284","00047","'DRY FORK CREEK'","'WHETSTONE ROAD'","31093101","091123693",18,"02","09",1940,1,50,2013,"K",0,null,75,2033,0,0,0,3,0,0,34.7]
["284SA7900000000059","SA7900000000059","284","00121","'FRIENDSHIP CREEK'","'OLD US 61'","31135673","091145717",6,"02","09",1985,2,30,2021,"A",0,8,40,2041,25,40,35,8,56.5,20,28.3]
["284SA7900000000087","SA7900000000087","284","01184","'BEAVER CREEK'","'PERRYTOWN RD'","31195139","091104654",21,"02","07",1971,2,170,2013,"P",0,8,225,2033,20,35,35,6,22.8,20,35.4]
["284SA790000000A084","SA790000000A084","284","01184","'CAHAL CREEK'","'PERRYTOWN RD'","31191239","091084309",13,"02","07",2021,2,150,2019,"A",0,10,175,2041,50,99,-1,"N",56.7,-1,12.2]
["284SA8000000000010","SA8000000000010","284","00090","'TRIB TO PINISHOOK CK'","'JONES ROAD'","32590780","089105830",6,"02","09",2000,2,70,2018,"A",0,null,105,2038,50,99,-1,"N",69.3,-1,10.4]
["284SA8000000000038","SA8000000000038","284","00667","'REEDY CREEK'","'OLD ROBINSON ROAD'","33050000","089074580",3,"02","09",1957,2,490,2018,"A",0,8,735,2038,50,99,-1,"N",52.9,-1,12.3]
["284SA8000000000053","SA8000000000053","284","00202","'BRANCH OF TOWN CREEK'","'JOE WRAY ROAD'","33013759","088562248",16,"02","09",1991,2,100,2018,"A",0,null,150,2038,45,99,-1,"N",54.6,-1,9.8]
["284SA8000000000082","SA8000000000082","284","00185","'BRANCH OF MURPHY CREEK'","'BOND ROAD'","33075057","088592339",13,"02","09",1999,2,440,2018,"A",0,8,660,2038,20,35,30,7,81,15,28.2]
["284SA8000000000097","SA8000000000097","284","00284","'DRY CREEK'","'MORGANTOWN ROAD'","33162477","088571103",14,"02","09",1986,2,210,2018,"A",0,8,315,2038,50,99,-1,"N",62.4,-1,7.6]
["284SA800000000A039","SA800000000A039","284","00667","'TALLAHAGA CREEK'","'OLD ROBINSON ROAD'","33053528","089064710",10,"02","09",2015,2,350,2018,"A",0,8,525,2038,25,40,35,8,50.5,20,57.9]
["284SA800000000A046","SA800000000A046","284","00119","'TALLAHAGA CREEK'","'YOUNG CROSSING RD'","33021691","089050033",14,"02","09",2021,2,120,2020,"A",0,8,180,2040,25,40,35,9,50.9,25,54.9]
["284SA8100000000011","SA8100000000011","284","00122","'OTOUCALOFA CREEK'","'CO RD 122'","34074870","089353510",8,"02","09",1966,2,180,2015,"P",0,8,270,2035,20,30,25,6,31.8,10,52.2]
["284SA8100000000012","SA8100000000012","284","01803","'UNNAMED STREAM'","'CO RD 225'","34063330","089403370",3,"02","07",1999,2,100,2015,"A",0,null,150,2035,50,99,-1,"N",47.3,-1,10.7]
["284SA8100000000013","SA8100000000013","284","00105","'SWINDELL CREEK'","'CO RD 105'","34092620","089402280",5,"02","09",1976,2,40,2015,"P",0,null,60,2035,20,30,25,6,32.7,10,29]
["284SA8100000000014","SA8100000000014","284","00214","'SWINDELL CREEK'","'CO RD 214'","34094730","089404110",5,"02","09",1963,2,100,2015,"A",0,null,150,2035,20,35,25,6,59,10,29]
["284SA8100000000016","SA8100000000016","284","00104","'UNNAMED STREAM'","'CO RD 104'","34080370","089410960",5,"02","09",1978,2,40,2020,"P",0,null,60,2042,20,35,20,6,41.2,10,18]
["284SA8100000000017","SA8100000000017","284","00103","'UNNAMED STREAM'","'CO RD 103'","34072180","089404240",5,"02","09",2008,2,40,2015,"A",0,null,60,2035,25,40,35,8,92.7,20,28.3]
["284SA8100000000018","SA8100000000018","284","00048","'BILLYS CREEK'","'CO RD 48'","34063970","089452170",5,"02","09",1997,2,30,2015,"A",0,null,45,2035,20,35,30,8,73.2,20,47]
["284SA8100000000019","SA8100000000019","284","00225","'UNNAMED STREAM'","'CO RD 225'","34070070","089441000",8,"02","09",1965,2,140,2020,"P",0,8,210,2042,20,35,25,6,29.9,15,17.4]
["284SA8100000000020","SA8100000000020","284","00057","'BILLYS CREEK'","'CO RD 57'","34061280","089445020",3,"02","09",1969,2,20,2020,"P",0,null,30,2042,25,35,30,7,23.6,20,21]
["284SA8100000000021","SA8100000000021","284","00225","'SIMPSON CREEK'","'CO RD 225'","34054520","089442000",8,"02","09",2007,2,140,2015,"A",0,8,210,2035,50,99,-1,"N",54.1,-1,11]
["284SA8100000000022","SA8100000000022","284","00225","'BILLYS CREEK'","'CO RD 225'","34053720","089442030",8,"02","09",1965,2,140,2020,"P",0,8,210,2042,20,35,30,7,31.3,20,23.2]
["284SA8100000000023","SA8100000000023","284","00824","'LONG BRANCH'","'CO RD 216'","34052960","089474610",5,"02","07",1991,2,160,2015,"A",0,8,240,2035,25,35,99,8,61.6,40,39.9]
["284SA8100000000028","SA8100000000028","284","00002","'SIMMONS CREEK'","'CO RD 2'","33581500","089530310",8,"02","09",2010,2,100,2015,"A",0,null,150,2035,20,35,35,8,64.5,20,36.6]
["284SA8100000000029","SA8100000000029","284","00008","'TRIB OF SIMMONS CK'","'CO RD 8'","33570400","089543460",5,"02","09",1997,2,50,2015,"A",0,15,75,2035,15,25,15,5,41.2,5,17.4]
["284SA8100000000030","SA8100000000030","284","00003","'TRIB OF DAVIS CK'","'CO RD 3'","33552730","089530980",6,"02","09",2000,2,100,2015,"A",0,null,150,2035,99,99,-1,"N",54.1,-1,10.8]
["284SA8100000000031","SA8100000000031","284","00003","'DAVIS CREEK'","'CO RD 3'","33550160","089535360",6,"02","09",1960,2,100,2015,"P",0,8,150,2035,20,35,25,6,24.5,15,10.7]
["284SA8100000000032","SA8100000000032","284","00005","'DAVIS CREEK'","'CO RD 5'","33552330","089551140",6,"02","09",1999,2,80,2015,"A",0,null,120,2035,20,35,30,7,74.2,15,37.1]
["284SA8100000000033","SA8100000000033","284","00003","'HARPER CREEK'","'CO RD 3'","33535870","089534720",10,"02","09",1965,2,50,2020,"P",0,null,75,2042,20,35,25,6,30.7,10,10.8]
["284SA8100000000034","SA8100000000034","284","00068","'ORGAN CREEK'","'CO RD 68'","33553370","089462490",6,"02","09",1999,2,50,2015,"A",0,null,75,2035,20,35,30,7,75.2,15,32.6]
["284SA8100000000036","SA8100000000036","284","00156","'PERRY CREEK'","'CO RD 156'","33544470","089470230",6,"02","09",1998,2,50,2015,"A",0,null,75,2035,20,35,30,8,75.2,20,28.3]
["284SA8100000000037","SA8100000000037","284","01800","'PATE BRANCH'","'CO RD 222'","33582660","089365920",13,"02","07",1967,2,80,2020,"P",0,null,120,2042,25,35,50,7,22.7,35,12.3]
["284SA8100000000038","SA8100000000038","284","00780","'RELIEF DITCH'","'CO RD 212'","33583820","089400850",13,"02","07",1958,2,500,2015,"P",0,8,750,2035,15,30,50,7,26.9,30,23.2]
["284SA8100000000039","SA8100000000039","284","00789","'DURDEN CREEK'","'CO RD 212'","33583850","089400250",13,"02","07",1958,2,500,2015,"P",0,8,750,2035,15,30,99,8,26.9,40,23.2]
["284SA8100000000040","SA8100000000040","284","00789","'DURDEN RELIEF'","'CO RD 212'","33584300","089395820",13,"02","07",1954,2,500,2020,"P",0,8,750,2042,15,25,15,6,19.1,5,17.8]
["284SA8100000000041","SA8100000000041","284","00080","'SPEARMAN CREEK'","'CO RD 80'","33565530","089371300",8,"02","09",1994,2,20,2015,"P",0,null,30,2035,20,35,20,5,29.6,5,32.6]
["284SA8100000000043","SA8100000000043","284","00229","'CLEAR SPRINGS CREEK'","'CO RD 229'","33534750","089383550",6,"02","09",1974,2,40,2015,"A",0,null,60,2035,20,35,30,7,58.3,20,17.4]
["284SA8100000000044","SA8100000000044","284","00222","'HYDE CREEK'","'CO RD 433'","33580890","089312840",3,"02","09",2000,2,80,2015,"A",0,null,120,2035,50,99,-1,"N",47,-1,10.6]
["284SA8100000000046","SA8100000000046","284","01800","'YORK CREEK'","'CO RD 222'","33580970","089342180",8,"02","07",1998,2,80,2015,"A",0,null,120,2035,20,35,99,8,62.5,35,28.4]
["284SA8100000000047","SA8100000000047","284","00135","'HYDE CREEK'","'CO RD 135'","33574300","089313670",3,"02","09",1997,2,30,2014,"A",0,null,45,2034,25,40,30,7,73.2,15,28.2]
["284SA8100000000048","SA8100000000048","284","00136","'BOLING CREEK'","'CO RD 136'","33565040","089313010",3,"02","09",1997,2,30,2014,"A",0,null,45,2034,20,35,30,8,55.4,20,26.8]
["284SA8100000000049","SA8100000000049","284","00139","'UNNAMED STREAM'","'CO RD 139'","33562430","089320470",5,"02","09",2001,2,50,2014,"A",0,null,75,2034,45,99,-1,"N",63.2,-1,8.1]
["284SA8100000000052","SA8100000000052","284","00141","'GLADY CREEK'","'CO RD 141'","33563876","089344946",13,"02","09",2000,2,150,2014,"A",0,8,225,2034,20,35,35,8,75.2,20,43.3]
["284SA8100000000053","SA8100000000053","284","00148","'UNNAMED STREAM'","'CO RD 148'","33543910","089311700",27,"02","09",1984,2,30,2014,"A",0,null,45,2034,99,99,-1,"N",45,-1,9.1]
["284SA8100000000054","SA8100000000054","284","00024","'KUYKENDALL CREEK'","'CO RD 24'","34033070","089532750",199,"02","09",1997,2,10,2014,"A",0,null,15,2034,50,99,-1,"N",45,-1,9.2]
["284SA8100000000055","SA8100000000055","284","00020","'UNNAMED STREAM'","'CO RD 20'","34014240","089544470",5,"02","09",1992,2,200,2014,"A",0,8,300,2034,50,99,-1,"N",82,-1,6.7]
["284SA8100000000056","SA8100000000056","284","00020","'RELIEF DITCH'","'COUNTY RD 20'","34014230","089542090",8,"02","09",1970,2,100,2014,"E",0,null,150,2034,25,35,30,7,0,20,11.6]
["284SA8100000000057","SA8100000000057","284","00020","'TILLATOBA CREEK'","'CO RD 20'","34013360","089541310",8,"02","09",2007,2,100,2014,"A",0,null,150,2034,25,35,30,8,64.5,20,48.8]
["284SA8100000000058","SA8100000000058","284","00824","'TILLATOBA CREEK'","'CO RD 216'","34013430","089515290",13,"02","07",2004,2,160,2014,"A",0,8,240,2034,25,35,99,8,60.6,35,43.2]
["284SA8100000000059","SA8100000000059","284","00824","'UNNAMED STREAM'","'CO RD 216'","34014240","089515040",13,"02","07",1998,2,160,2014,"A",0,8,240,2034,40,99,-1,"N",61.9,-1,8.3]
["284SA8100000000061","SA8100000000061","284","01803","'BCH OF BILLYS CK'","'COUNTY RD 58'","34041160","089440150",5,"02","07",1978,2,20,2020,"P",0,null,30,2042,20,35,35,6,25.4,15,17.4]
["284SA8100000000062","SA8100000000062","284","00060","'UNNAMED STREAM'","'CO RD 60'","34041900","089464120",7,"02","09",2002,2,40,2014,"A",0,null,60,2034,35,99,-1,"N",97.2,-1,12.9]
["284SA8100000000064","SA8100000000064","284","00066","'CYPRESS CREEK'","'CO RD 66'","34002130","089440500",11,"02","09",1991,2,50,2014,"A",0,null,75,2034,20,35,25,6,53.5,10,18.9]
["284SA8100000000065","SA8100000000065","284","01802","'MORELAND CREEK'","'CO RD 436'","34035380","089392240",51,"02","07",1927,2,230,2014,"P",0,8,345,2034,20,35,45,7,24.5,30,13.4]
["284SA8100000000066","SA8100000000066","284","01802","'STREAM'","'CO RD 436'","34041120","089391240",8,"02","07",1950,2,230,2014,"A",0,10,345,2034,45,99,-1,"N",86.2,-1,13.4]
["284SA8100000000067","SA8100000000067","284","00090","'MORELAND CREEK'","'CO RD 90'","34033770","089385570",8,"02","09",2000,2,120,2014,"A",0,8,180,2034,45,99,-1,"N",58,-1,10.5]
["284SA8100000000068","SA8100000000068","284","01806","'UNNAMED STREAM'","'CO RD 90'","34021080","089411780",8,"02","07",1973,2,110,2020,"P",0,8,165,2042,20,35,45,6,14.5,25,21.6]
["284SA8100000000069","SA8100000000069","284","01806","'UNNAMED STREAM'","'CO RD 90'","34023230","089405820",8,"02","07",1971,2,110,2020,"P",0,8,165,2042,25,35,40,6,29.4,25,17.9]
["284SA8100000000070","SA8100000000070","284","01802","'STREAM'","'CO RD 436'","34014020","089405396",55,"02","07",1940,2,230,2014,"A",0,10,345,2034,45,99,-1,"N",32.4,-1,6.7]
["284SA8100000000071","SA8100000000071","284","00789","'MORELAND CREEK'","'CO RD 212'","34004900","089380210",10,"02","07",1989,2,150,2014,"A",0,8,225,2034,25,35,99,8,65.4,35,43.3]
["284SA8100000000072","SA8100000000072","284","00789","'DEW BRANCH'","'CO RD 212'","34011400","089370610",8,"02","07",2000,2,150,2014,"A",0,8,225,2034,40,99,-1,"N",48,-1,10.6]
["284SA8100000000073","SA8100000000073","284","00227","'UNNAMED STREAM'","'CO RD 227'","34002230","089405620",6,"02","09",1985,2,100,2014,"A",0,null,150,2034,25,35,30,8,48.3,20,31.1]
["284SA8100000000074","SA8100000000074","284","01802","'DURDEN CREEK'","'CO RD 436'","33591200","089402500",51,"02","07",2002,2,1800,2014,"A",0,10,2700,2034,20,35,99,8,59,40,67]
["284SA8100000000076","SA8100000000076","284","01800","'TURKEY CREEK'","'CO RD 222'","33590200","089384600",10,"02","07",1992,2,340,2014,"A",0,8,510,2034,20,35,99,8,61.6,40,152.4]
["284SA8100000000077","SA8100000000077","284","00215","'TURKEY CREEK'","'CO RD 215'","34035500","089325930",11,"02","09",1971,2,20,2015,"A",0,null,30,2035,20,35,30,7,54.8,15,32.6]
["284SA8100000000080","SA8100000000080","284","00988","'TURKEY CREEK'","'CO RD 129'","34021860","089360570",8,"02","07",1974,2,70,2015,"A",0,null,105,2035,20,35,45,7,60.3,30,42.7]
["284SA8100000000083","SA8100000000083","284","00084","'HURRICANE CREEK'","'CO RD 129'","34012800","089353000",6,"02","09",1974,2,150,2014,"A",0,8,225,2034,20,35,25,6,53.8,10,18.3]
["284SA8100000000084","SA8100000000084","284","00988","'HURRICANE CREEK'","'CO RD 84'","34011710","089333620",3,"02","07",1987,2,70,2014,"A",0,null,105,2034,20,35,99,8,70,35,28.3]
["284SA8100000000085","SA8100000000085","284","00175","'HURRICANE CREEK'","'CO RD 175'","34013460","089341720",5,"02","09",2002,2,50,2014,"A",0,null,75,2034,45,99,-1,"N",86.5,-1,12.2]
["284SA8100000000086","SA8100000000086","284","01802","'JOHNSON CREEK'","'CO RD   436'","34072690","089382760",51,"02","07",2005,2,230,2014,"A",0,10,345,2034,20,30,99,8,59,35,67.1]
["284SA8100000000088","SA8100000000088","284","01802","'STREAM'","'CO RD 436'","34062700","089383890",10,"02","07",1950,2,230,2014,"A",0,10,345,2034,20,30,35,6,22.5,15,10.4]
["284SA8100000000089","SA8100000000089","284","00824","'FROST CREEK'","'CO RD 216'","34043570","089491660",13,"02","07",1999,2,160,2014,"A",0,8,240,2034,20,30,50,7,74.2,30,31.1]
[{"$f":"CONCATENATE(C16571, B16571)","v":"284SA8100000000090"},"SA8100000000090","284","00390","'TRIB TO DAVIS CK'","'CO RD. 5'","33551960","089551430",6,"02","09",1999,2,80,2014,"A",0,null,120,2034,25,35,30,7,89.4,20,17.4]
["284SA8100000000092","SA8100000000092","284","04224","'TOWN CREEK'","'MARTIN STREET'","34091480","089374160",2,"04","19",1982,2,200,2014,"A",0,8,300,2034,45,99,-1,"N",58.3,-1,13.4]
["284SA8100000000093","SA8100000000093","284","00988","'UNNAMED STREAM'","'CO ROAD 433'","33580900","089313680",3,"02","07",2011,2,80,2014,"A",0,null,120,2034,50,99,-1,"N",59.3,-1,7.8]
["284SA8100000000094","SA8100000000094","284","00031","'UNNAMED STREAM'","'CO RD 428'","34083440","089552440",199,"02","09",2012,2,5,2015,"A",0,null,8,2035,25,40,35,8,50.5,20,36.6]
["284SA8100000000095","SA8100000000095","284","00131","'TURKEY CREEK'","'CO RD 131'","34005150","089363000",8,"02","09",2013,2,50,2015,"A",0,null,75,2035,25,40,35,8,43.7,20,55.5]
["284SA8100000000096","SA8100000000096","284","04300","'UNKNOWN CREEK'","'TENNESSEE ST'","33582020","089410250",61,"02","09",1984,2,50,2020,"P",0,5,75,2042,5,35,25,6,19.4,15,12]
["284SA810000000A005","SA810000000A005","284","00127","'TURKEY CREEK'","'CO RD 127'","34045590","089310190",8,"02","09",2017,2,50,2015,"A",0,null,75,2038,50,99,-1,"N",73.5,-1,11.9]
["284SA810000000A027","SA810000000A027","284","00154","'SIMMONS CREEK'","'CO RD 154'","33582700","089515600",10,"02","09",2013,2,50,2014,"A",0,0,75,2034,25,40,30,7,56.4,15,31]
["284SA810000000A063","SA810000000A063","284","01806","'DURDEN CREEK'","'CO RD 227'","34020605","089431475",10,"02","07",2021,2,80,2020,"A",0,null,120,2042,20,35,99,8,53.1,35,31.1]
["284SA810000000A078","SA810000000A078","284","00789","'CARR BRANCH'","'CO RD 212'","34023620","089360810",8,"02","07",2013,2,140,2014,"A",0,8,210,2034,45,99,-1,"N",46.7,-1,9.2]
["284SA810000000A079","SA810000000A079","284","00789","'COLEMAN CREEK'","'CO RD 212'","34030770","089353320",10,"02","07",2013,2,140,2014,"A",0,8,210,2034,20,35,99,8,48.9,40,31.1]
["284SA810000000A082","SA810000000A082","284","00084","'SIMPSON BRANCH'","'CO RD 84'","34012360","089345630",5,"02","09",2016,2,30,2015,"A",0,null,45,2035,99,99,-1,"N",43.2,-1,13.5]
["284SA8200000000004","SA8200000000004","284","00024","'LITTLE CREEK'","'TERRELL ROAD'","32391880","090223190",11,"02","09",2002,2,60,2015,"A",0,null,115,2044,15,30,20,5,52.3,5,23.2]
["284SA8200000000005","SA8200000000005","284","00032","'MOUND CREEK'","'OLD HIGHWAY 49S'","32382450","090220980",2,"02","09",1940,2,180,2021,"K",0,8,270,2043,0,10,20,5,0,5,27.4]
["284SA8200000000006","SA8200000000006","284","00020","'KIRK CREEK'","'BIG MOUND ROAD'","32370750","090233450",16,"02","09",1964,2,120,2019,"A",0,8,200,2042,15,30,20,5,55.5,5,23.2]
["284SA8200000000007","SA8200000000007","284","00020","'POPULAR CREEK'","'BIG MOUND ROAD'","32370970","090262530",16,"02","09",1997,2,125,2019,"A",0,8,200,2041,25,35,30,8,60.6,20,37.1]
["284SA8200000000009","SA8200000000009","284","00023","'KIRK CREEK'","'IRWIN ROAD'","32363200","090232750",8,"02","09",1999,2,125,2019,"A",0,8,215,2042,20,30,25,6,52.6,10,29]
["284SA8200000000010","SA8200000000010","284","00009","'POPULAR CREEK'","'LINK ROAD'","32354830","090254080",23,"02","09",1974,2,30,2021,"P",0,null,45,2043,15,30,20,5,25.8,5,23.2]
["284SA8200000000011","SA8200000000011","284","00009","'CREEK'","'LINK ROAD'","32355300","090245940",23,"02","09",1974,2,30,2021,"P",0,null,45,2043,20,30,25,6,32.2,10,17.4]
["284SA8200000000014","SA8200000000014","284","00012","'BEAVER CREEK'","'TAYLOR ROAD'","32364860","090292110",6,"02","09",2004,2,40,2021,"P",0,null,60,2043,20,30,20,6,7.3,10,17.4]
["284SA8200000000015","SA8200000000015","284","00401","'TURKEYFOOT BRANCH'","'LEEAUBRE LANE'","32370600","090273420",0,"02","09",1965,2,10,2021,"P",0,null,15,2043,10,15,20,6,10.4,10,23.2]
["284SA8200000000018","SA8200000000018","284","00080","'DRAINAGE CANAL'","'DIXIE FARM ROAD'","32383080","090370710",21,"02","09",1979,2,150,2021,"K",0,10,225,2043,0,0,25,6,28.6,15,17.4]
["284SA8200000000019","SA8200000000019","284","00004","'DRAINAGE CANAL'","'WHITAKER ROAD'","32383320","090355330",8,"02","09",1977,2,40,2021,"B",0,null,100,2045,20,35,30,7,59,15,17.4]
["284SA8200000000021","SA8200000000021","284","00192","'PICKETT CREEK'","'BERRYVILLE ROAD'","32445670","090092220",6,"02","09",1974,2,250,2017,"A",0,8,450,2044,20,35,35,8,49.2,20,36.6]
["284SA8200000000022","SA8200000000022","284","00192","'BURG CREEK'","'BERRYVILLE ROAD'","32445660","090085450",6,"02","09",1974,2,250,2017,"A",0,8,450,2043,25,35,30,7,60.3,20,36.6]
["284SA8200000000023","SA8200000000023","284","00597","'WALESHEBA CREEK'","'MYRLEVILLE ROAD'","32443470","090173760",6,"02","07",2008,2,240,2017,"A",0,12,380,2040,25,35,40,6,77.4,25,32.6]
["284SA8200000000026","SA8200000000026","284","00162","'WALESHEBA CREEK'","'GREEN ROAD'","32442230","090181410",8,"02","09",1994,2,40,2021,"K",0,null,60,2043,10,20,20,5,0,10,34.7]
["284SA8200000000027","SA8200000000027","284","00183","'BCH OF DEER CK'","'FUGATES ROAD'","32442770","090120560",10,"02","09",1987,2,120,2021,"P",0,8,180,2043,0,0,25,6,31.6,15,9.4]
["284SA8200000000028","SA8200000000028","284","00192","'DEER CREEK'","'BERRYVILLE ROAD'","32445740","090121750",10,"02","09",1985,2,60,2015,"P",2019,10,115,2043,20,35,20,5,36.5,10,17.4]
["284SA8200000000029","SA8200000000029","284","00183","'DEER CREEK'","'FUGATES ROAD'","32435480","090114280",8,"02","09",1974,2,120,2021,"P",0,8,180,2043,20,35,25,6,33.6,15,17.4]
["284SA8200000000030","SA8200000000030","284","00071","'CYPRESS CREEK'","'MYRLEVILLE ROAD'","32422020","090152310",8,"02","09",1994,2,80,2021,"P",0,null,120,2043,15,20,20,5,15.1,10,30.9]
["284SA8200000000032","SA8200000000032","284","00185","'DRAINAGE CANAL'","'CAMPBELL ROAD'","32424230","090094930",199,"02","09",2002,2,5,2015,"E",0,null,10,2040,0,15,15,6,0,10,12.5]
["284SA8200000000033","SA8200000000033","284","00160","'WALESHEBA CREEK'","'PARADISE ROAD'","32425990","090172020",10,"02","09",1999,2,60,2017,"A",0,0,90,2037,15,30,20,5,42.1,10,40.5]
["284SA8200000000034","SA8200000000034","284","00181","'SANDY CREEK'","'CAMPBELL ROAD'","32424670","090110210",8,"02","09",1994,2,120,2021,"A",0,12,200,2045,20,35,25,6,59,10,17.3]
["284SA8200000000035","SA8200000000035","284","00181","'DEER CREEK'","'CAMPBELL ROAD'","32424670","090122520",13,"02","09",1995,2,120,2017,"A",0,10,200,2042,20,35,30,7,62.5,15,28.3]
["284SA8200000000036","SA8200000000036","284","00181","'DEER CREEK BRANCH'","'CAMPBELL ROAD'","32424700","090130010",13,"02","09",1995,2,120,2017,"A",0,10,225,2042,20,35,30,7,62.5,15,21]
["284SA8200000000038","SA8200000000038","284","00507","'INDIAN CREEK'","'DOVER ROAD'","32415520","090201960",8,"02","07",1973,2,380,2017,"A",0,8,650,2043,35,99,-1,"N",68,-1,10.5]
["284SA8200000000039","SA8200000000039","284","00159","'WALESHEBA CREEK'","'STEVE JOHNSON ROAD'","32421776","090180468",13,"02","09",1992,2,40,2021,"K",0,12,60,2043,0,0,25,6,0,10,17.1]
["284SA8200000000040","SA8200000000040","284","00563","'CYPRESS CREEK'","'SCOTLAND ROAD'","32405310","090152580",10,"02","07",1996,2,360,2017,"A",0,12,540,2037,20,30,99,8,61.4,35,48.8]
["284SA8200000000041","SA8200000000041","284","00563","'PEGGY CREEK'","'SCOTLAND ROAD'","32410790","090145630",10,"02","07",1963,2,340,2019,"A",0,12,550,2042,25,35,45,6,55.6,25,17.4]
["284SA8200000000042","SA8200000000042","284","00563","'WOLF CREEK'","'SCOTLAND ROAD'","32403990","090163960",13,"02","07",1991,2,340,2021,"A",2017,12,600,2042,15,30,25,5,79,10,17.4]
["284SA8200000000043","SA8200000000043","284","00180","'BLUFF CREEK'","'ROSEHILL ROAD'","32400816","090204137",14,"02","09",1972,2,40,2013,"P",0,null,100,2040,15,20,20,5,6.3,5,22]
["284SA8200000000044","SA8200000000044","284","00563","'WALESHEBA CREEK'","'SCOTLAND ROAD'","32401190","090180510",13,"02","07",1996,2,340,2017,"A",0,12,550,2037,20,35,99,8,58.3,40,48.7]
["284SA8200000000045","SA8200000000045","284","00563","'WALESHEBA CREEK'","'SCOTLAND ROAD'","32401220","090175430",10,"02","07",1988,2,340,2019,"P",2017,12,550,2042,5,20,5,4,18.6,0,32.6]
["284SA8200000000046","SA8200000000046","284","00138","'THOMPSON CREEK'","'PROVIDENCE ROAD'","32445653","090261552",5,"02","09",1979,2,30,2021,"P",0,null,45,2043,5,15,10,5,10.4,5,29]
["284SA8200000000047","SA8200000000047","284","00156","'INDIAN CREEK'","'KIRK ROAD'","32430723","090205925",5,"02","09",1976,2,20,2021,"K",0,0,30,2043,0,10,20,6,0,10,17.4]
["284SA8200000000049","SA8200000000049","284","00140","'CREEK'","'CESSNA ROAD'","32430070","090255360",13,"02","09",1999,2,30,2021,"P",0,null,45,2043,20,35,25,6,46.3,15,17.4]
["284SA8200000000050","SA8200000000050","284","00140","'THOMPSON CREEK'","'CESSNA ROAD'","32424060","090245800",14,"02","09",2004,2,75,2017,"A",0,0,120,2041,20,35,30,7,67.1,15,61.9]
["284SA8200000000051","SA8200000000051","284","00140","'THOMPSON CREEK'","'CESSNA ROAD'","32430440","090260870",13,"02","09",2004,2,30,2018,"K",0,5,45,2038,5,15,15,5,0,5,38.7]
["284SA8200000000054","SA8200000000054","284","00146","'THOMPSOM CREEK'","'OLD HIGHWAY 49'","32421570","090232924",14,"02","09",1994,2,140,2015,"P",0,8,210,2035,20,35,25,6,39.7,15,21]
["284SA8200000000059","SA8200000000059","284","00150","'PERRY CREEK'","'HIGHWAY 3 TINSLEY'","32432650","090281610",11,"02","09",1987,2,80,2017,"A",0,0,130,2041,20,35,30,7,61.6,20,110.3]
["284SA8200000000060","SA8200000000060","284","00507","'THOMPSON CREEK'","'TINSLEY ROAD'","32433760","090274440",13,"02","07",1985,2,330,2017,"A",0,6,600,2043,25,35,99,8,58.3,40,79.2]
["284SA8200000000061","SA8200000000061","284","00149","'PERRY CREEK'","'PERRY CREEK ROAD'","32422260","090281270",11,"02","09",2001,2,60,2017,"A",0,0,100,2041,15,30,30,7,59.6,20,91.8]
["284SA8200000000062","SA8200000000062","284","00149","'CREEK'","'LOGAN ROAD'","32422270","090281720",11,"02","09",1997,2,40,2018,"K",0,10,60,2038,0,10,25,6,0,10,34.8]
["284SA8200000000063","SA8200000000063","284","00510","'LAKE GEORGE CANAL'","'SATARTIA ROAD'","32430810","090390230",27,"02","07",1991,2,310,2017,"A",0,10,500,2041,20,30,50,7,61.6,30,85.3]
["284SA8200000000064","SA8200000000064","284","00510","'YAZOO RIVER'","'SATARTIA ROAD'","32402161","090325487",60,"02","07",1976,2,465,2020,"P",0,10,512,2040,15,30,30,5,34.7,10,261.8]
["284SA8200000000065","SA8200000000065","284","00030","'RICHARD CREEK'","'PERRY CREEK ROAD'","32395950","090321130",16,"02","09",2003,2,40,2017,"A",0,0,100,2044,20,35,30,8,59.6,20,58.2]
["284SA8200000000066","SA8200000000066","284","00031","'LAKE GEORGE'","'CALLIHAN ROAD'","32441330","090363700",29,"02","09",1979,2,120,2015,"A",0,10,200,2041,20,30,30,7,61.2,15,195.1]
["284SA8200000000067","SA8200000000067","284","00510","'ANTHONY FORKS BAYOU'","'SATARTIA ROAD'","32441180","090391220",13,"02","07",1991,2,310,2015,"A",0,10,50,2041,20,35,45,7,61.6,30,48.8]
["284SA8200000000069","SA8200000000069","284","00038","'DRAINAGE CANAL'","'LAKE GEORGE ROAD'","32412270","090360010",0,"02","09",1971,2,20,2021,"P",0,null,30,2043,0,0,20,5,34.1,5,29]
["284SA8200000000070","SA8200000000070","284","00203","'BURG CREEK'","'WILDWOOD ROAD'","32495250","090094690",10,"02","09",1985,2,330,2017,"A",0,8,535,2041,20,35,30,7,53.5,15,28.3]
["284SA8200000000071","SA8200000000071","284","00203","'CYPRESS CREEK'","'WILDWOOD ROAD'","32494540","090113500",8,"02","09",1999,2,330,2017,"A",0,8,495,2037,15,35,25,6,53.9,15,17.4]
["284SA8200000000073","SA8200000000073","284","00513","'BURG CREEK'","'VAUGHAN ROAD'","32475860","090094040",18,"02","07",1978,2,1500,2017,"A",0,20,2250,2037,45,99,-1,"N",45.1,-1,10.5]
["284SA8200000000074","SA8200000000074","284","00168","'WALESHEBA CREEK'","'RUSCHE ROAD'","32482740","090183750",11,"02","09",1990,2,60,2015,"B",0,10,100,2040,15,30,20,5,6.9,5,21]
[{"$f":"CONCATENATE(C16635, B16635)","v":"284SA8200000000081"},"SA8200000000081","284","00597","'WALESHEBA CREEK'","'MYRLEVILLE ROAD'","32455360","090182690",10,"02","07",1989,2,420,2017,"A",0,12,680,2041,20,35,50,7,62.5,30,50]
["284SA8200000000082","SA8200000000082","284","00183","'CREEK'","'FUGATES ROAD'","32463430","090114720",10,"02","09",2007,2,300,2017,"A",0,20,475,2040,15,30,20,5,40.9,5,9.4]
["284SA8200000000085","SA8200000000085","284","00563","'DRAINAGE DITCH'","'SCOTLAND ROAD'","32455800","090135140",13,"02","07",1966,2,350,2021,"P",0,12,600,2043,25,35,50,7,20.2,30,9.4]
["284SA8200000000086","SA8200000000086","284","00563","'CYPRESS CREEK'","'SCOTLAND ROAD'","32451400","090134170",19,"02","07",1996,2,310,2017,"A",0,8,550,2044,25,35,99,8,74.2,35,40.4]
["284SA8200000000087","SA8200000000087","284","00163","'WALESHEBA CREEK'","'DARK CORNER ROAD'","32452020","090195490",11,"02","09",1993,2,30,2021,"P",0,null,45,2043,10,20,15,5,4.5,5,27.1]
["284SA8200000000088","SA8200000000088","284","00169","'CYPRESS CREEK'","'NOD ROAD'","32452300","090142840",11,"02","09",1996,2,100,2021,"P",0,10,150,2043,20,35,25,6,24,10,17.4]
["284SA8200000000089","SA8200000000089","284","00192","'BRANCH OF DEER CREEK'","'BERRYVILLE ROAD'","32445700","090130320",10,"02","09",1994,2,60,2021,"E",0,null,90,2043,10,20,15,6,0,10,14.3]
["284SA8200000000090","SA8200000000090","284","00169","'WALESHEBA CREEK'","'NOD ROAD'","32454800","090165420",8,"02","09",1958,2,80,2018,"P",0,10,125,2041,5,20,5,4,5.4,0,17.4]
["284SA8200000000091","SA8200000000091","284","00513","'CYPRESS CREEK'","'UPSHAW ROAD'","32495953","090021392",23,"02","07",1982,2,660,2018,"A",0,8,1100,2033,20,35,99,8,62.1,40,73.2]
["284SA8200000000095","SA8200000000095","284","00204","'ELLISON CREEK'","'PEPPER WILSON ROAD'","32491750","090065500",10,"02","09",1979,2,100,2021,"P",0,null,150,2043,20,30,30,7,28.7,15,17.4]
["284SA8200000000097","SA8200000000097","284","00301","'SHORT CREEK'","'OLD HIGHWAY 3'","32485640","090265730",3,"02","09",1940,2,120,2021,"P",0,8,180,2043,15,30,20,5,43,10,45.7]
["284SA8200000000098","SA8200000000098","284","00126","'SHORT CREEK'","'CENTER RIDGE ROAD'","32483950","090233880",10,"02","09",1991,2,80,2021,"P",0,null,120,2043,15,30,20,5,23.2,10,32.6]
["284SA8200000000099","SA8200000000099","284","00127","'SHORT CREEK'","'WITHERSPOON ROAD'","32490590","090221900",10,"02","09",1987,2,100,2021,"P",0,null,150,2043,20,30,20,6,21.4,10,26.8]
["284SA8200000000100","SA8200000000100","284","00223","'VAUGHAN CREEK'","'BUTLER ROAD'","32484200","090033110",6,"02","09",1996,2,80,2018,"A",0,10,150,2043,25,35,30,8,61.1,20,37.2]
["284SA8200000000101","SA8200000000101","284","00513","'VAUGHAN CREEK'","'VAUGHAN ROAD'","32482480","090030480",10,"02","07",1978,2,590,2018,"A",0,8,1000,2044,20,35,99,8,60.8,35,36.6]
["284SA8200000000103","SA8200000000103","284","00198","'ELLISON CREEK'","'DAY PLACE ROAD'","32475100","090063770",10,"02","09",2001,2,80,2017,"A",0,20,190,2040,20,35,30,8,74.2,20,37]
["284SA8200000000104","SA8200000000104","284","00513","'PEPPER CREEK'","'VAUGHAN ROAD'","32473310","090074480",10,"02","07",1976,2,480,2021,"B",0,8,720,2043,20,35,40,6,12.8,25,21]
["284SA8200000000105","SA8200000000105","284","00136","'SHORT CREEK'","'JUDKIN ROAD'","32473700","090260390",16,"02","09",1999,2,60,2017,"A",0,10,90,2037,20,35,30,7,58.3,20,82.4]
["284SA8200000000107","SA8200000000107","284","00513","'ELLISON CREEK'","'VAUGHAN ROAD'","32473300","090062100",11,"02","07",1978,2,480,2018,"A",0,8,750,2040,20,35,99,8,60.8,40,36.6]
["284SA8200000000108","SA8200000000108","284","00137","'SHORT CREEK'","'RIDGE ROAD'","32472080","090244240",16,"02","09",1999,2,100,2018,"A",0,8,175,2042,20,35,35,8,76.1,20,82.4]
["284SA8200000000110","SA8200000000110","284","00191","'ELLISON CREEK'","'FOWLER ROAD'","32461410","090062230",10,"02","09",2008,2,50,2018,"A",0,10,100,2046,20,35,35,8,58.2,20,43.3]
["284SA8200000000111","SA8200000000111","284","00224","'ELLISON CREEK'","'MOORE ROAD'","32460140","090055190",6,"02","09",1997,2,40,2021,"P",0,null,60,2043,20,35,25,6,12.7,15,26.8]
["284SA8200000000113","SA8200000000113","284","00189","'PEPPER CREEK'","'GORDON ROAD'","32450945","090075151",10,"02","09",1980,2,10,2013,"K",0,null,15,2035,0,5,20,5,0,5,40.2]
["284SA8200000000114","SA8200000000114","284","00596","'ELLISON CREEK'","'DEASONVILLE ROAD'","32452660","090061970",6,"02","07",2009,2,150,2018,"A",0,10,250,2042,20,35,45,7,66.7,25,58]
["284SA8200000000115","SA8200000000115","284","00228","'ELLISON CREEK'","'BEND ROAD'","32445570","090053540",5,"02","09",1970,2,80,2021,"A",0,null,120,2043,20,35,25,6,74.6,10,44.2]
["284SA8200000000116","SA8200000000116","284","00301","'ROCKY BAYOU'","'TINSLEY ROAD'","32470430","090280230",8,"02","09",2008,2,380,2018,"P",0,8,600,2042,15,30,20,5,38.4,5,29]
["284SA8200000000118","SA8200000000118","284","00301","'ONEIL CREEK'","'ONEIL CREEK ROAD'","32445530","090291520",10,"02","09",1940,2,5,2015,"K",0,12,8,2035,15,30,30,7,35.7,20,121.9]
["284SA8200000000119","SA8200000000119","284","00143","'CREEK'","'SLICK ROAD'","32450397","090282711",6,"02","09",1975,2,40,2021,"P",0,null,60,2043,15,25,25,7,25.8,15,17.4]
["284SA8200000000120","SA8200000000120","284","00510","'RELIEF'","'SATARTIA ROAD'","32463150","090381180",35,"02","07",1996,2,390,2018,"A",0,8,600,2042,15,30,99,8,74.7,40,48.8]
["284SA8200000000121","SA8200000000121","284","00510","'YAZOO RIVER CUT OFF'","'SATARTIA ROAD'","32462740","090380520",35,"02","07",1959,2,390,2015,"P",0,8,585,2035,20,30,20,5,33.3,5,128]
["284SA8200000000122","SA8200000000122","284","00510","'RELIEF'","'SATARTIA ROAD'","32462200","090375750",35,"02","07",1996,2,390,2018,"A",0,8,585,2038,20,30,99,8,62.1,35,48.8]
["284SA8200000000123","SA8200000000123","284","00042","'SUNFLOWER RIVER CUTOFF'","'CAMPBELLVILLE ROAD'","32491660","090433000",32,"02","09",1965,2,120,2015,"A",0,8,180,2035,20,30,30,7,43.6,15,109.7]
["284SA8200000000124","SA8200000000124","284","00504","'SUNFLOWER RIVER'","'OLD HIGHWAY 16'","32485240","090430600",84,"02","07",1977,2,570,2018,"A",0,8,950,2042,20,35,99,8,61.8,35,243.8]
["284SA8200000000125","SA8200000000125","284","00510","'SILVER CREEK'","'SATARTIA ROAD'","32490920","090420980",51,"02","07",1975,2,570,2021,"P",0,8,855,2043,10,25,20,5,24.8,5,40.5]
["284SA8200000000126","SA8200000000126","284","00510","'CANAL'","'SATARTIA ROAD'","32490150","090414300",51,"02","07",1975,2,570,2018,"A",0,20,950,2042,20,35,45,6,42.8,25,51.5]
["284SA8200000000127","SA8200000000127","284","00510","'LAKE GEORGE'","'SATARTIA ROAD'","32485430","090413510",51,"02","07",1963,2,570,2018,"A",0,8,950,2043,20,35,40,6,57,25,185.3]
["284SA8200000000128","SA8200000000128","284","00277","'DRANAGE CANAL'","'GOODWIN ROAD'","32480526","090402328",199,"02","09",1993,2,40,2021,"P",0,null,60,2043,5,10,15,5,20.3,5,10.4]
["284SA8200000000132","SA8200000000132","284","00096","'TECHEVA CREEK'","'DAVIS ROAD'","32551000","090125000",11,"02","09",1970,2,120,2014,"B",0,8,200,2040,20,35,25,6,22.8,15,44.5]
["284SA8200000000133","SA8200000000133","284","00100","'TECHEVA CREEK'","'HENRY PLACE ROAD'","32551500","090125300",13,"02","09",2009,2,200,2018,"A",0,8,350,2042,25,35,35,8,66.7,20,76.2]
["284SA8200000000135","SA8200000000135","284","00049","'PINEY CREEK'","'GRABALL FREERUN RD'","32543040","090194780",14,"02","09",1975,2,220,2018,"P",0,8,350,2042,25,35,30,7,49.7,20,73.2]
["284SA8200000000137","SA8200000000137","284","00098","'TECHEVA CREEK'","'SAXTON ROAD'","32541110","090115310",5,"02","09",2010,2,90,2017,"A",0,8,145,2041,20,35,30,7,67.1,20,57.9]
["284SA8200000000140","SA8200000000140","284","00108","'PINEY CREEK'","'MOLLETT ROAD'","32525385","090165879",13,"02","09",2004,2,100,2018,"A",0,8,175,2042,25,35,30,8,67.6,20,76.8]
["284SA8200000000143","SA8200000000143","284","00209","'PINEY CREEK'","'MIDWAY GIN ROAD'","32522110","090110500",8,"02","09",1977,2,150,2019,"A",2017,8,250,2042,20,35,25,6,47.4,15,28.3]
["284SA8200000000144","SA8200000000144","284","00209","'PINEY CREEK'","'MIDWAY GIN ROAD'","32521498","090110165",8,"02","09",1977,2,150,2015,"P",0,8,250,2040,20,35,25,6,22.9,10,17.4]
["284SA8200000000146","SA8200000000146","284","00207","'DRAINAGE CANAL'","'HARRIS SWAYZE ROAD'","32520720","090102750",8,"02","09",1981,2,200,2018,"P",0,8,350,2042,15,30,20,5,25.3,5,17.4]
["284SA8200000000147","SA8200000000147","284","00207","'PINEY CREEK'","'HARRIS SWAYZE ROAD'","32523600","090100400",10,"02","09",1978,2,200,2018,"A",0,8,325,2042,20,35,25,6,59.5,10,17.4]
["284SA8200000000148","SA8200000000148","284","00102","'PINEY CREEK'","'NIVENS ROAD'","32520400","090152700",6,"02","09",1988,2,200,2018,"A",0,8,325,2043,20,35,35,8,58.8,20,91.4]
["284SA8200000000149","SA8200000000149","284","00105","'PINEY CREEK'","'JOHNSTON ROAD'","32515800","090151700",8,"02","09",1991,2,60,2021,"P",0,12,90,2043,5,15,5,4,11.4,0,58.8]
["284SA8200000000150","SA8200000000150","284","00106","'PINEY CREEK'","'CHEW FORKS ROAD'","32513256","090134403",13,"02","09",1991,2,150,2014,"P",0,8,250,2040,5,25,5,4,37.3,0,23.2]
["284SA8200000000151","SA8200000000151","284","00117","'PINEY CREEK'","'REBECCA ROAD'","32544300","090210800",13,"02","09",1980,2,50,2018,"A",0,8,100,2043,15,30,30,7,55.3,15,48.8]
["284SA8200000000154","SA8200000000154","284","00215","'DRY CREEK'","'MOLESTAGE SLACK RD'","32535800","090055000",13,"02","09",1988,2,80,2015,"A",2017,null,150,2041,20,30,20,6,88.5,10,20.7]
["284SA8200000000156","SA8200000000156","284","00215","'DRY CREEK'","'MOLESTAGE SLACK RD'","32525630","090055050",14,"02","09",1986,2,80,2021,"P",0,null,120,2043,10,15,15,5,15.9,5,29.3]
["284SA8200000000157","SA8200000000157","284","00205","'DRY CREEK'","'FOX ROAD'","32524560","090072760",8,"02","09",1968,2,200,2018,"A",0,8,350,2044,20,35,25,6,55.2,15,28.3]
["284SA8200000000158","SA8200000000158","284","00540","'WILLIS CREEK'","'GRAND AVENUE'","32521400","090234750",3,"04","09",1968,2,4400,2018,"A",0,10,7100,2042,45,99,-1,"N",62.4,-1,9.3]
["284SA8200000000159","SA8200000000159","284","00049","'MARTIN CREEK'","'GRABALL FREERUN RD'","32522040","090215180",16,"02","09",1994,2,220,2021,"P",0,8,330,2043,15,20,25,6,5.1,15,29.3]
["284SA8200000000160","SA8200000000160","284","00123","'WILLIS CREEK'","'HONEYCUTT ROAD'","32515100","090231740",6,"02","09",2007,2,250,2018,"A",0,8,400,2042,20,35,25,6,59.5,15,17.4]
["284SA8200000000161","SA8200000000161","284","00310","'VAUGHAN CREEK'","'GREER ROAD'","32512830","090060980",8,"02","09",1996,2,20,2015,"E",0,null,30,2035,0,0,0,1,0,0,16.8]
["284SA8200000000162","SA8200000000162","284","00560","'CITY CANAL'","'SECOND STREET'","32511600","090250100",2,"04","09",1960,2,2900,2018,"A",0,8,4600,2042,20,35,30,7,41.8,15,12.2]
["284SA8200000000163","SA8200000000163","284","00203","'ELLISON CREEK'","'WILDWOOD ROAD'","32501140","090082040",6,"02","09",1985,2,340,2018,"A",0,8,550,2042,20,35,30,7,53.9,15,28.3]
["284SA8200000000164","SA8200000000164","284","00074","'LAKE YAZOO'","'RIVER ROAD'","32504030","090251100",6,"04","09",1982,2,3500,2018,"A",0,8,5400,2042,20,35,35,8,62.1,20,48.8]
["284SA8200000000165","SA8200000000165","284","00565","'CITY CANAL'","'MADISON STREET'","32510000","090250400",2,"04","09",1960,2,1100,2018,"P",0,8,1700,2042,15,30,20,5,38.4,10,18.3]
["284SA8200000000166","SA8200000000166","284","00566","'CITY CANAL'","'JEFFERSON STREET'","32505400","090250900",2,"04","09",1974,2,520,2018,"A",0,8,800,2042,20,35,30,7,55.2,15,28.3]
["284SA8200000000167","SA8200000000167","284","00595","'VAUGHAN CREEK'","'BENNETT ROAD'","32510040","090054390",16,"02","07",2009,2,330,2018,"A",0,8,550,2043,20,35,45,7,63.1,25,39.9]
["284SA8200000000169","SA8200000000169","284","00068","'PERSIMMON BAYOU'","'LAKE CITY ROAD'","32532500","090294070",23,"02","09",1990,2,280,2018,"A",0,8,450,2042,20,35,30,8,58.8,20,121.9]
[{"$f":"CONCATENATE(C16699, B16699)","v":"284SA8200000000170"},"SA8200000000170","284","00292","'DRAINAGE DITCH'","'GAS PLANT ROAD'","32525280","089581610",2,"02","09",2007,2,200,2018,"K",0,8,300,2038,20,35,25,6,59.5,10,17.4]
["284SA8200000000171","SA8200000000171","284","00513","'BEAR CREEK'","'VAUGHAN ROAD'","32514500","090001370",14,"02","07",1981,2,600,2018,"A",0,8,1000,2043,20,30,50,8,61.8,35,48.8]
["284SA8200000000172","SA8200000000172","284","00219","'BIG CYPRESS CREEK'","'UPSHAW ROAD'","32512950","090015780",5,"02","09",1972,2,100,2018,"A",0,8,160,2041,20,30,20,5,35.6,10,9.4]
["284SA8200000000176","SA8200000000176","284","00865","'DRAINAGE CANAL'","'NICKELSON ROAD'","32531320","090370370",5,"02","09",1993,2,20,2021,"P",0,null,30,2043,10,20,10,5,24,5,8.8]
["284SA8200000000177","SA8200000000177","284","00329","'DRAINAGE CANAL'","'WOODARD ROAD'","32524410","090381520",5,"02","09",1978,2,50,2019,"P",2018,0,80,2040,25,35,30,7,38.9,20,9.4]
["284SA8200000000178","SA8200000000178","284","00055","'DRAINAGE CANAL'","'GRAND OAK RD'","32531120","090385710",5,"02","09",1975,2,80,2021,"P",0,null,120,2043,10,30,20,5,31.7,5,23.2]
["284SA8200000000180","SA8200000000180","284","00056","'DRAINAGE CANAL'","'COLBY ROAD'","32532230","090403610",5,"02","09",2006,2,40,2018,"A",0,10,100,2044,50,99,-1,"N",43.2,-1,6.3]
["284SA8200000000181","SA8200000000181","284","00055","'SILVER CREEK'","'GROSVENOR RD'","32520900","090414550",10,"02","09",1974,2,100,2014,"P",0,30,170,2041,20,35,25,6,27.5,15,17.4]
["284SA8200000000184","SA8200000000184","284","00048","'DRAINAGE CANAL'","'BOWIE ROAD'","32512640","090425610",0,"02","09",1996,2,30,2018,"A",0,10,50,2042,20,35,30,8,89.2,20,17.4]
["284SA8200000000186","SA8200000000186","284","00085","'OLD CREEK'","'MONEY SUNK ROAD'","32592120","090195170",10,"02","09",1972,2,120,2018,"A",0,8,200,2042,20,35,30,7,41.5,15,9.4]
["284SA8200000000187","SA8200000000187","284","00167","'CREEK'","'CHRISTMAS ROAD'","32585460","090175580",6,"02","09",1956,2,80,2018,"A",0,10,130,2041,20,35,25,6,59.5,15,17.4]
["284SA8200000000188","SA8200000000188","284","00230","'CREEK'","'PINEY SPRINGS ROAD'","32581350","090154000",13,"02","09",1994,2,60,2021,"B",0,12,90,2043,15,20,15,5,7.5,5,35.7]
["284SA8200000000189","SA8200000000189","284","00077","'TCHEVA CREEK'","'SHANNON BOTTOM RD'","32584720","090165160",6,"02","09",1996,2,60,2018,"A",0,10,100,2042,20,35,30,7,79.1,15,17.4]
["284SA8200000000190","SA8200000000190","284","00077","'CREEK'","'SHANNON BOTTOM RD'","32583670","090155540",6,"02","09",2006,2,60,2021,"B",0,12,90,2043,15,20,15,5,4.7,5,27.2]
["284SA8200000000191","SA8200000000191","284","00090","'DRAINAGE CANAL'","'WILLIAMS ROAD'","32583710","090155000",10,"02","09",1990,2,90,2021,"B",0,null,135,2043,5,35,25,6,8.6,15,11.6]
["284SA8200000000192","SA8200000000192","284","00090","'TECHEVA CREEK'","'WILLIAMS ROAD'","32581650","090160000",10,"02","09",2007,2,80,2018,"A",0,10,150,2043,25,35,30,7,66.7,20,85.6]
["284SA8200000000193","SA8200000000193","284","00077","'TECHEVA CREEK'","'SHANNON BOTTOM RD'","32584380","090175500",13,"02","09",1998,2,120,2018,"A",0,8,200,2043,25,35,35,8,62.1,20,64.4]
["284SA8200000000195","SA8200000000195","284","00230","'CREEK'","'PINEY SPRINGS ROAD'","32574250","090140260",13,"02","09",1994,2,50,2021,"P",0,12,75,2043,5,10,25,6,8.7,10,29.9]
["284SA8200000000199","SA8200000000199","284","00101","'TECHEVA CREEK'","'WOODS ROAD'","32565000","090144500",10,"02","09",1979,2,120,2019,"A",0,8,200,2042,20,35,30,8,49.6,20,61]
["284SA8200000000201","SA8200000000201","284","00100","'TECHEVA CREEK'","'HENRY PLACE ROAD'","32565700","090140310",8,"02","09",1996,2,80,2018,"A",0,10,140,2042,20,35,30,8,62.1,20,55]
["284SA8200000000202","SA8200000000202","284","00103","'TECHEVA CREEK'","'PEARCE ROAD'","32553280","090143520",11,"02","09",1991,2,120,2021,"P",0,8,180,2043,10,20,15,4,11.8,0,34.1]
["284SA8200000000204","SA8200000000204","284","00102","'TESHEVACREEK'","'SHARPER ROAD'","32553200","090133360",13,"02","09",2004,2,80,2018,"A",0,8,150,2043,20,30,30,7,59.5,15,106.7]
["284SA8200000000205","SA8200000000205","284","00113","'HURRICANE CREEK'","'STRICKLAND ROAD'","32561530","090190120",10,"02","09",1997,2,60,2021,"B",0,12,90,2043,5,15,15,4,6.4,0,18.2]
["284SA8200000000207","SA8200000000207","284","00110","'HURRICANE CREEK'","'BEALE ROAD'","32554640","090171040",10,"02","09",2000,2,60,2021,"P",0,12,90,2043,10,20,20,5,8,10,30.5]
["284SA8200000000210","SA8200000000210","284","00084","'OLD CREEK'","'CHAT PHILLIPS ROAD'","32583100","090212500",10,"02","09",1962,2,80,2021,"P",2020,null,143,2041,20,30,20,5,24.8,10,17.4]
["284SA8200000000211","SA8200000000211","284","00212","'TECHEVA CREEK'","'SHIPP ROAD'","32555250","090072500",8,"02","09",1970,2,180,2014,"A",0,8,270,2034,20,35,30,6,41,15,21]
["284SA8200000000212","SA8200000000212","284","00116","'PINEY CREEK'","'WALLER ROAD'","32552600","090210500",10,"02","09",1994,2,60,2021,"P",0,12,90,2043,0,5,15,4,12.5,0,21.9]
["284SA8200000000213","SA8200000000213","284","00001","'PERRY CREEK BRANCH'","'HAZEL SMITH ROAD'","32415690","090281760",0,"02","09",2000,2,10,2018,"A",0,10,30,2042,15,30,25,6,79.1,15,30.4]
["284SA8200000000214","SA8200000000214","284","00230","'CREEK'","'VANDEVERE ROAD'","32565100","090171100",3,"02","09",1999,2,60,2021,"E",0,12,90,2043,0,0,25,6,0,15,18.2]
["284SA8200000000215","SA8200000000215","284","00236","'DRAINAGE CANAL'","'ANGUILLA RD'","32524400","090422500",6,"02","09",1990,2,40,2018,"A",0,10,100,2043,15,30,20,5,46.5,5,21]
["284SA8200000000216","SA8200000000216","284","00138","'SHORT CREEK'","'RIDGE ROAD'","32461730","090251470",10,"02","09",2012,2,110,2017,"A",0,8,165,2037,20,35,30,8,64.2,20,54.9]
["284SA8200000000217","SA8200000000217","284","00204","'ELLISON CREEK'","'PEPPER WILSON ROAD'","32491740","090074900",6,"02","09",2012,2,100,2017,"A",0,8,168,2041,20,35,30,8,59,20,54.9]
["284SA8200000000218","SA8200000000218","284","00112","'HURRICANE CREEK'","'CARSON ROAD'","32544360","090193670",11,"02","09",2012,2,90,2015,"A",0,null,175,2042,20,35,35,8,65.1,20,54.9]
["284SA8200000000219","SA8200000000219","284","00137","'SHORT CREEK'","'JONES ROAD'","32472450","090244260",199,"02","09",2012,2,20,2017,"A",0,8,30,2041,20,35,30,7,67.1,15,57.9]
["284SA8200000000220","SA8200000000220","284","00000","'WILLIS CREEK'","'WILLIE MORRIS PKWY'","32524858","090240680",3,"04","09",2016,4,5900,2018,"A",0,20,9000,2042,40,99,-1,"N",60.2,-1,13.4]
["284SA820000000A001","SA820000000A001","284","00012","'BEAVER CREEK'","'COX FERRY ROAD'","32333750","090294550",14,"02","09",2004,2,40,2015,"A",0,null,100,2042,25,40,35,8,64.2,20,49.4]
["284SA820000000A002","SA820000000A002","284","00006","'BEAVER CREEK'","'HEBRON CHURCH ROAD'","32335144","090310161",11,"02","09",2020,2,60,2015,"B",0,null,90,2034,10,20,15,5,3.2,5,27.4]
["284SA820000000A003","SA820000000A003","284","00014","'CREEK'","'COX FERRY ROAD'","32324520","090311240",8,"02","09",2020,2,20,2021,"P",0,12,35,2040,10,20,25,6,18.1,10,27.2]
["284SA820000000A012","SA820000000A012","284","00009","'CLEAR CREEK'","'LINK ROAD'","32354560","090263250",23,"02","09",2021,2,30,2021,"B",0,null,45,2043,15,25,30,7,5.1,15,14.5]
["284SA820000000A016","SA820000000A016","284","00007","'BEAVER CREEK'","'HILDERBRAND ROAD'","32352110","090302680",13,"02","09",2021,2,80,2015,"A",0,null,150,2042,25,35,30,8,64.2,20,54.9]
["284SA820000000A017","SA820000000A017","284","00009","'BRANCH CREEK'","'LINK ROAD'","32345388","090271617",23,"02","09",2017,2,30,2018,"A",0,8,50,2042,20,30,25,6,55.2,10,21]
["284SA820000000A031","SA820000000A031","284","00027","'CYPRESS CREEK'","'MYRLEVILLE ROAD'","32422060","090154068",8,"02","09",2016,2,80,2021,"P",0,null,120,2043,10,20,25,6,5.9,10,15.9]
["284SA820000000A048","SA820000000A048","284","00146","'THOMPSON CREEK'","'OLD HIGHWAY 49'","32431220","090235970",14,"02","09",2013,2,300,2018,"A",0,8,500,2043,25,35,35,8,53.5,20,82.3]
["284SA820000000A056","SA820000000A056","284","00507","'THOMPSON CREEK'","'TINSLEY ROAD'","32441173","090274344",13,"02","07",2020,2,440,2020,"A",0,12,700,2043,20,30,35,6,53.9,15,21.1]
["284SA820000000A072","SA820000000A072","284","00195","'WOLF CREEK'","'WARREN ROAD'","32480690","090143940",8,"02","09",2014,2,40,2021,"P",0,8,60,2043,20,35,20,5,35.3,10,17.4]
["284SA820000000A075","SA820000000A075","284","00168","'WALESHEBA CREEK'","'RUSCHE ROAD'","32482770","090181920",11,"02","09",2018,2,60,2018,"P",0,null,90,2038,20,35,25,6,37.3,15,17.4]
["284SA820000000A078","SA820000000A078","284","00165","'WALESHEBA CREEK'","'COX ROAD'","32471118","090183003",13,"02","09",2018,2,20,2018,"P",0,8,30,2038,15,30,20,5,15.2,10,17.4]
["284SA820000000A080","SA820000000A080","284","00165","'WALESHEBA CREEK'","'COX ROAD'","32465080","090163570",18,"02","09",2014,1,20,2021,"P",0,8,30,2043,20,35,20,5,34.3,10,17.4]
["284SA820000000A083","SA820000000A083","284","00163","'WALESHEBA CREEK'","'DARK CORNER ROAD'","32454417","090184560",11,"02","09",2017,2,30,2017,"P",0,8,50,2040,20,35,20,5,50.8,10,17.4]
["284SA820000000A084","SA820000000A084","284","00193","'WOLF CREEK'","'HICKS ROAD'","32460692","090131961",5,"02","09",2017,2,40,2018,"A",0,10,75,2042,20,35,30,7,87.2,15,17.4]
["284SA820000000A092","SA820000000A092","284","00204","'VAUGHAN CREEK'","'PEPPER WILSON ROAD'","32493003","090041788",12,"02","09",2017,2,100,2018,"A",0,8,175,2042,20,35,30,8,50.5,20,48.8]
["284SA820000000A129","SA820000000A129","284","00211","'TECHEVA CREEK'","'FORDYKE ROAD'","32545800","090090550",13,"02","09",2020,2,80,2021,"B",0,null,130,2040,15,20,25,6,19.5,15,27.4]
["284SA820000000A131","SA820000000A131","284","00111","'HURICANE CREEK'","'STRICKLAND ROAD'","32545030","090184130",10,"02","09",2016,20,60,2021,"B",0,12,90,2043,15,25,25,6,18.9,15,27.3]
["284SA820000000A136","SA820000000A136","284","00098","'TECHEVA CREEK'","'SAXTON ROAD'","32541470","090114708",5,"02","09",2019,2,90,2015,"B",0,null,135,2035,20,35,20,5,17.2,5,27.4]
["284SA820000000A138","SA820000000A138","284","00097","'TSCHEVA CREEK'","'DAVIS ROAD'","32543200","090111470",5,"02","09",2015,2,150,2018,"A",0,8,250,2042,20,35,25,6,55.2,15,21]
["284SA820000000A153","SA820000000A153","284","00215","'DRY CREEK'","'MOLESTAGE SLACK RD'","32550189","090055077",8,"02","09",2017,2,100,2018,"P",0,8,175,2041,20,35,25,6,76.8,10,17.4]
["284SA820000000A168","SA820000000A168","284","00203","'VAUGNAN CREEK'","'WILDWOOD ROAD'","32503560","090053090",10,"02","09",2015,2,340,2018,"A",0,8,600,2043,25,35,35,8,50.5,20,48.8]
["284SA820000000A185","SA820000000A185","284","00054","'SILVER CREEK'","'PHILLIPS ROAD'","32505900","090414730",5,"02","09",2015,2,40,2017,"A",0,30,70,2041,20,35,30,8,59.3,20,37.6]
["284SA820000000A196","SA820000000A196","284","00230","'TECHEVA CREEK'","'LOCUST GROVE ROAD'","32572762","090133818",13,"02","09",2019,2,60,2021,"P",0,12,90,2039,15,35,15,5,14.2,5,27.1]
["284SA820000000A208","SA820000000A208","284","02001","'TESHEVA CREEK'","'HOUSE ROAD'","32553800","090112320",199,"02","09",2016,2,90,2017,"A",0,8,150,2041,20,30,30,7,59,15,57.9]
[{"$f":"CONCATENATE(C16759, B16759)","v":"78STX8205"},"STX8205","78","00000","'PEARL B. LARESEN GUT'","'ROUTE 82 EAST END'","17444259","064411014",13,"01","17",1985,2,400,2019,"A",null,null,480,2029,98,98,98,5,51.7,98,9.8]

{"sheet":"NBI_Dropdown","index":20,"n_rows":620672,"n_cols":15,"rows_kept":4500,"cut":true,"hidden":true,"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[1,"Alabama",1,"014",null,"Alabama","Autauga",{"$nulls":5},"State","County","STRUCTURE_NUMBER_008"]
[2,"Alaska",2,"020",null,"Alabama","Baldwin",{"$nulls":4},{"$f":"M2&N2","v":"AlabamaAutauga"},"Alabama","Autauga","000328"]
[4,"Arizona",4,"049",null,"Alabama","Barbour",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","001539"]
[5,"Arkansas",5,"056",null,"Alabama","Bibb",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","001907"]
[6,"California",6,"069",null,"Alabama","Blount",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","001908"]
[8,"Colorado",8,"088",null,"Alabama","Bullock",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","001909"]
[9,"Connecticut",9,"091",null,"Alabama","Butler",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","001910"]
[10,"Delaware",10,"103",null,"Alabama","Calhoun",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","001911"]
[11,"District of Columbia",11,"113",null,"Alabama","Chambers",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","002632"]
[12,"Florida",12,"124",null,"Alabama","Cherokee",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","002737"]
[13,"Georgia",13,"134",null,"Alabama","Chilton",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","003529"]
[15,"Hawaii",15,"159",null,"Alabama","Choctaw",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","003779"]
[16,"Idaho",16,"160",null,"Alabama","Clarke",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","004008"]
[17,"Illinois",17,"175",null,"Alabama","Clay",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","004760"]
[18,"Indiana",18,"185",null,"Alabama","Cleburne",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","004761"]
[19,"Iowa",19,"197",null,"Alabama","Coffee",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","005074"]
[20,"Kansas",20,"207",null,"Alabama","Colbert",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","005428"]
[21,"Kentucky",21,"214",null,"Alabama","Conecuh",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","005475"]
[22,"Louisiana",22,"226",null,"Alabama","Coosa",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","005503"]
[23,"Maine",23,"231",null,"Alabama","Covington",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","005504"]
[24,"Maryland",24,"243",null,"Alabama","Crenshaw",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","005803"]
[25,"Massachusetts",25,"251",null,"Alabama","Cullman",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","005804"]
[26,"Michigan",26,"265",null,"Alabama","Dale",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","006248"]
[27,"Minnesota",27,"275",null,"Alabama","Dallas",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","006249"]
[28,"Mississippi",28,"284",null,"Alabama","DeKalb",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","006277"]
[29,"Missouri",29,"297",null,"Alabama","Elmore",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","006649"]
[30,"Montana",30,"308",null,"Alabama","Escambia",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","006650"]
[31,"Nebraska",31,"317",null,"Alabama","Etowah",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","006776"]
[32,"Nevada",32,"329",null,"Alabama","Fayette",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","006777"]
[33,"New Hampshire",33,"331",null,"Alabama","Franklin",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","006778"]
[34,"New Jersey",34,"342",null,"Alabama","Geneva",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","006779"]
[35,"New Mexico",35,"356",null,"Alabama","Greene",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","006969"]
[36,"New York",36,"362",null,"Alabama","Hale",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","006970"]
[37,"North Carolina",37,"374",null,"Alabama","Henry",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","006971"]
[38,"North Dakota",38,"388",null,"Alabama","Houston",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","006972"]
[39,"Ohio",39,"395",null,"Alabama","Jackson",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","007026"]
[40,"Oklahoma",40,"406",null,"Alabama","Jefferson",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","007027"]
[41,"Oregon",41,"410",null,"Alabama","Lamar",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","007066"]
[42,"Pennsylvania",42,"423",null,"Alabama","Lauderdale",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","007361"]
[44,"Rhode Island",44,"441",null,"Alabama","Lawrence",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","007898"]
[45,"South Carolina",45,"454",null,"Alabama","Lee",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","007938"]
[46,"South Dakota",46,"468",null,"Alabama","Limestone",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","007990"]
[47,"Tennessee",47,"474",null,"Alabama","Lowndes",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","008262"]
[48,"Texas",48,"486",null,"Alabama","Macon",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","008557"]
[49,"Utah",49,"498",null,"Alabama","Madison",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","008558"]
[50,"Vermont",50,"501",null,"Alabama","Marengo",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","008559"]
[51,"Virginia",51,"513",null,"Alabama","Marion",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","008660"]
[53,"Washington",53,"530",null,"Alabama","Marshall",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","010062"]
[54,"West Virginia",54,"543",null,"Alabama","Mobile",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","010330"]
[55,"Wisconsin",55,"555",null,"Alabama","Monroe",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","010331"]
[56,"Wyoming",56,"568",null,"Alabama","Montgomery",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","010674"]
[66,"Guam",66,"66",null,"Alabama","Morgan",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","010675"]
[72,"Puerto Rico",72,"721",null,"Alabama","Perry",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","010676"]
[78,"U.S. Virgin Islands",78,"78",null,"Alabama","Pickens",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","011577"]
["-","-","-","-",null,"Alabama","Pike",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","011837"]
["mystate","mystate","mystate","mystate",null,"Alabama","Randolph",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","011910"]
["Required","Required","Required","Required",null,"Alabama","Russell",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","011993"]
[{"$nulls":5},"Alabama","Shelby",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","012154"]
[{"$nulls":5},"Alabama","St. Clair",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","012155"]
[{"$nulls":5},"Alabama","Sumter",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","012263"]
[{"$nulls":5},"Alabama","Talladega",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","012579"]
[{"$nulls":5},"Alabama","Tallapoosa",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","012810"]
[{"$nulls":5},"Alabama","Tuscaloosa",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","012977"]
[{"$nulls":5},"Alabama","Walker",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","013242"]
[{"$nulls":5},"Alabama","Washington",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","013294"]
[{"$nulls":5},"Alabama","Wilcox",{"$nulls":4},{"$f":"M66&N66","v":"AlabamaAutauga"},"Alabama","Autauga","013299"]
[{"$nulls":5},"Alabama","Winston",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","013604"]
[{"$nulls":5},"Alaska","Aleutians East Borough",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","013765"]
[{"$nulls":5},"Alaska","Aleutians West Census Area",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","013907"]
[{"$nulls":5},"Alaska","Anchorage Municipality",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","013908"]
[{"$nulls":5},"Alaska","Bethel Census Area",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","014198"]
[{"$nulls":5},"Alaska","Bristol Bay Borough",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","014199"]
[{"$nulls":5},"Alaska","Chugach Census Area",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","014200"]
[{"$nulls":5},"Alaska","Copper River Census Area",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","014610"]
[{"$nulls":5},"Alaska","Denali Borough",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","015166"]
[{"$nulls":5},"Alaska","Dillingham Census Area",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","015296"]
[{"$nulls":5},"Alaska","Fairbanks North Star Borough",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","015553"]
[{"$nulls":5},"Alaska","Haines Borough",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","015612"]
[{"$nulls":5},"Alaska","Hoonah-Angoon Census Area",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","015749"]
[{"$nulls":5},"Alaska","Juneau City and Borough",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","016099"]
[{"$nulls":5},"Alaska","Kenai Peninsula Borough",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","016100"]
[{"$nulls":5},"Alaska","Ketchikan Gateway Borough",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","016122"]
[{"$nulls":5},"Alaska","Kodiak Island Borough",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","016124"]
[{"$nulls":5},"Alaska","Kusilvak Census Area",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","016127"]
[{"$nulls":5},"Alaska","Lake and Peninsula Borough",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","016135"]
[{"$nulls":5},"Alaska","Matanuska-Susitna Borough",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","016614"]
[{"$nulls":5},"Alaska","Nome Census Area",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","016615"]
[{"$nulls":5},"Alaska","North Slope Borough",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","016616"]
[{"$nulls":5},"Alaska","Northwest Arctic Borough",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","016660"]
[{"$nulls":5},"Alaska","Petersburg Census Area",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","016661"]
[{"$nulls":5},"Alaska","Prince of Wales Outer Ketchikan Census Area",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","016744"]
[{"$nulls":5},"Alaska","Prince of Wales-Hyder Census Area",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","017065"]
[{"$nulls":5},"Alaska","Sitka City and Borough",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","017066"]
[{"$nulls":5},"Alaska","Skagway Municipality",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","017302"]
[{"$nulls":5},"Alaska","Southeast Fairbanks Census Area",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","017731"]
[{"$nulls":5},"Alaska","Wrangell City and Borough",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","017762"]
[{"$nulls":5},"Alaska","Yakutat City and Borough",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","017953"]
[{"$nulls":5},"Alaska","Yukon-Koyukuk Census Area",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","018248"]
[{"$nulls":5},"Arizona","Apache",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","018249"]
[{"$nulls":5},"Arizona","Cochise",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","018341"]
[{"$nulls":5},"Arizona","Coconino",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","018439"]
[{"$nulls":5},"Arizona","Gila",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","018706"]
[{"$nulls":5},"Arizona","Graham",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","018707"]
[{"$nulls":5},"Arizona","Greenlee",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","018997"]
[{"$nulls":5},"Arizona","La Paz",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","019220"]
[{"$nulls":5},"Arizona","Maricopa",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","019276"]
[{"$nulls":5},"Arizona","Mohave",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","019508"]
[{"$nulls":5},"Arizona","Navajo",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","020070"]
[{"$nulls":5},"Arizona","Pima",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","020071"]
[{"$nulls":5},"Arizona","Pinal",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","020080"]
[{"$nulls":5},"Arizona","Santa Cruz",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","020186"]
[{"$nulls":5},"Arizona","Yavapai",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","021053"]
[{"$nulls":5},"Arizona","Yuma",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","021054"]
[{"$nulls":5},"Arizona",{"$nulls":5},"AlabamaAutauga","Alabama","Autauga","021055"]
[{"$nulls":5},"Arkansas","Arkansas",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","021547"]
[{"$nulls":5},"Arkansas","Ashley",{"$nulls":4},"AlabamaAutauga","Alabama","Autauga","CEPSAMAL0000003"]
[{"$nulls":5},"Arkansas","Baxter",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","000360"]
[{"$nulls":5},"Arkansas","Benton",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","000361"]
[{"$nulls":5},"Arkansas","Boone",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","000571"]
[{"$nulls":5},"Arkansas","Bradley",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","000618"]
[{"$nulls":5},"Arkansas","Calhoun",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","000662"]
[{"$nulls":5},"Arkansas","Carroll",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","000663"]
[{"$nulls":5},"Arkansas","Chicot",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","000664"]
[{"$nulls":5},"Arkansas","Clark",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","002954"]
[{"$nulls":5},"Arkansas","Clay",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","003420"]
[{"$nulls":5},"Arkansas","Cleburne",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","003421"]
[{"$nulls":5},"Arkansas","Cleveland",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","004001"]
[{"$nulls":5},"Arkansas","Columbia",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","004002"]
[{"$nulls":5},"Arkansas","Conway",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","004171"]
[{"$nulls":5},"Arkansas","Craighead",{"$nulls":4},{"$f":"M130&N130","v":"AlabamaBaldwin"},"Alabama","Baldwin","004610"]
[{"$nulls":5},"Arkansas","Crawford",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","004735"]
[{"$nulls":5},"Arkansas","Crittenden",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","004804"]
[{"$nulls":5},"Arkansas","Cross",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","005013"]
[{"$nulls":5},"Arkansas","Dallas",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","005324"]
[{"$nulls":5},"Arkansas","Desha",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","005726"]
[{"$nulls":5},"Arkansas","Drew",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","005729"]
[{"$nulls":5},"Arkansas","Faulkner",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","005963"]
[{"$nulls":5},"Arkansas","Franklin",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","005964"]
[{"$nulls":5},"Arkansas","Fulton",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","007012"]
[{"$nulls":5},"Arkansas","Garland",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","007013"]
[{"$nulls":5},"Arkansas","Grant",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","007488"]
[{"$nulls":5},"Arkansas","Greene",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","007773"]
[{"$nulls":5},"Arkansas","Hempstead",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","007804"]
[{"$nulls":5},"Arkansas","Hot Spring",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008165"]
[{"$nulls":5},"Arkansas","Howard",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008315"]
[{"$nulls":5},"Arkansas","Independence",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008518"]
[{"$nulls":5},"Arkansas","Izard",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008519"]
[{"$nulls":5},"Arkansas","Jackson",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008520"]
[{"$nulls":5},"Arkansas","Jefferson",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008521"]
[{"$nulls":5},"Arkansas","Johnson",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008522"]
[{"$nulls":5},"Arkansas","Lafayette",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008523"]
[{"$nulls":5},"Arkansas","Lawrence",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008524"]
[{"$nulls":5},"Arkansas","Lee",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008525"]
[{"$nulls":5},"Arkansas","Lincoln",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008526"]
[{"$nulls":5},"Arkansas","Little River",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008527"]
[{"$nulls":5},"Arkansas","Logan",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008528"]
[{"$nulls":5},"Arkansas","Lonoke",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008529"]
[{"$nulls":5},"Arkansas","Madison",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008530"]
[{"$nulls":5},"Arkansas","Marion",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008531"]
[{"$nulls":5},"Arkansas","Miller",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008532"]
[{"$nulls":5},"Arkansas","Mississippi",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008533"]
[{"$nulls":5},"Arkansas","Monroe",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008534"]
[{"$nulls":5},"Arkansas","Montgomery",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008535"]
[{"$nulls":5},"Arkansas","Nevada",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008536"]
[{"$nulls":5},"Arkansas","Newton",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008537"]
[{"$nulls":5},"Arkansas","Ouachita",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008538"]
[{"$nulls":5},"Arkansas","Perry",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008539"]
[{"$nulls":5},"Arkansas","Phillips",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008560"]
[{"$nulls":5},"Arkansas","Pike",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008561"]
[{"$nulls":5},"Arkansas","Poinsett",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008562"]
[{"$nulls":5},"Arkansas","Polk",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008563"]
[{"$nulls":5},"Arkansas","Pope",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008564"]
[{"$nulls":5},"Arkansas","Prairie",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008565"]
[{"$nulls":5},"Arkansas","Pulaski",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008566"]
[{"$nulls":5},"Arkansas","Randolph",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008567"]
[{"$nulls":5},"Arkansas","Saline",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","008919"]
[{"$nulls":5},"Arkansas","Scott",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","009071"]
[{"$nulls":5},"Arkansas","Searcy",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","009244"]
[{"$nulls":5},"Arkansas","Sebastian",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","009245"]
[{"$nulls":5},"Arkansas","Sevier",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","009246"]
[{"$nulls":5},"Arkansas","Sharp",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","009547"]
[{"$nulls":5},"Arkansas","St. Francis",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","009717"]
[{"$nulls":5},"Arkansas","Stone",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","009718"]
[{"$nulls":5},"Arkansas","Union",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","009719"]
[{"$nulls":5},"Arkansas","Van Buren",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","009851"]
[{"$nulls":5},"Arkansas","Washington",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","009852"]
[{"$nulls":5},"Arkansas","White",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","009853"]
[{"$nulls":5},"Arkansas","Woodruff",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","009854"]
[{"$nulls":5},"Arkansas","Yell",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","009855"]
[{"$nulls":5},"California","Alameda",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","009856"]
[{"$nulls":5},"California","Alpine",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","009964"]
[{"$nulls":5},"California","Amador",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","009965"]
[{"$nulls":5},"California","Butte",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","010002"]
[{"$nulls":5},"California","Calaveras",{"$nulls":4},{"$f":"M194&N194","v":"AlabamaBaldwin"},"Alabama","Baldwin","010003"]
[{"$nulls":5},"California","Colusa",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","010042"]
[{"$nulls":5},"California","Contra Costa",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","010043"]
[{"$nulls":5},"California","Del Norte",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","010044"]
[{"$nulls":5},"California","El Dorado",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","010100"]
[{"$nulls":5},"California","Fresno",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","010101"]
[{"$nulls":5},"California","Glenn",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","010170"]
[{"$nulls":5},"California","Humboldt",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","010171"]
[{"$nulls":5},"California","Imperial",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","010172"]
[{"$nulls":5},"California","Inyo",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","010173"]
[{"$nulls":5},"California","Kern",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","010418"]
[{"$nulls":5},"California","Kings",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","010419"]
[{"$nulls":5},"California","Lake",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","010556"]
[{"$nulls":5},"California","Lassen",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","010557"]
[{"$nulls":5},"California","Los Angeles",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","010558"]
[{"$nulls":5},"California","Madera",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","010559"]
[{"$nulls":5},"California","Marin",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","010764"]
[{"$nulls":5},"California","Mariposa",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","011250"]
[{"$nulls":5},"California","Mendocino",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","011359"]
[{"$nulls":5},"California","Merced",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","011464"]
[{"$nulls":5},"California","Modoc",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","011551"]
[{"$nulls":5},"California","Mono",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","011675"]
[{"$nulls":5},"California","Monterey",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","011676"]
[{"$nulls":5},"California","Napa",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","011677"]
[{"$nulls":5},"California","Nevada",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","011706"]
[{"$nulls":5},"California","Orange",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","011925"]
[{"$nulls":5},"California","Placer",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","011926"]
[{"$nulls":5},"California","Plumas",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","011927"]
[{"$nulls":5},"California","Riverside",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","011928"]
[{"$nulls":5},"California","Sacramento",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","011929"]
[{"$nulls":5},"California","San Benito",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","011988"]
[{"$nulls":5},"California","San Bernardino",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","011989"]
[{"$nulls":5},"California","San Diego",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","012034"]
[{"$nulls":5},"California","San Francisco",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","012053"]
[{"$nulls":5},"California","San Joaquin",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","012386"]
[{"$nulls":5},"California","San Luis Obispo",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","012583"]
[{"$nulls":5},"California","San Mateo",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","012598"]
[{"$nulls":5},"California","Santa Barbara",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","012793"]
[{"$nulls":5},"California","Santa Clara",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","012807"]
[{"$nulls":5},"California","Santa Cruz",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","012839"]
[{"$nulls":5},"California","Shasta",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","012840"]
[{"$nulls":5},"California","Sierra",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","012865"]
[{"$nulls":5},"California","Siskiyou",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","012989"]
[{"$nulls":5},"California","Solano",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","013030"]
[{"$nulls":5},"California","Sonoma",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","013045"]
[{"$nulls":5},"California","Stanislaus",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","013336"]
[{"$nulls":5},"California","Sutter",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","013337"]
[{"$nulls":5},"California","Tehama",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","013357"]
[{"$nulls":5},"California","Trinity",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","013595"]
[{"$nulls":5},"California","Tulare",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","013649"]
[{"$nulls":5},"California","Tuolumne",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","013650"]
[{"$nulls":5},"California","Ventura",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","013700"]
[{"$nulls":5},"California","Yolo",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","013846"]
[{"$nulls":5},"California","Yuba",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","013968"]
[{"$nulls":5},"Colorado","Adams",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014014"]
[{"$nulls":5},"Colorado","Alamosa",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014015"]
[{"$nulls":5},"Colorado","Arapahoe",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014233"]
[{"$nulls":5},"Colorado","Archuleta",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014234"]
[{"$nulls":5},"Colorado","Baca",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014249"]
[{"$nulls":5},"Colorado","Bent",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014259"]
[{"$nulls":5},"Colorado","Boulder",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014518"]
[{"$nulls":5},"Colorado","Broomfield",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014519"]
[{"$nulls":5},"Colorado","Chaffee",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014585"]
[{"$nulls":5},"Colorado","Cheyenne",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014586"]
[{"$nulls":5},"Colorado","Clear Creek",{"$nulls":4},{"$f":"M258&N258","v":"AlabamaBaldwin"},"Alabama","Baldwin","014587"]
[{"$nulls":5},"Colorado","Conejos",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014588"]
[{"$nulls":5},"Colorado","Costilla",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014589"]
[{"$nulls":5},"Colorado","Crowley",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014598"]
[{"$nulls":5},"Colorado","Custer",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014599"]
[{"$nulls":5},"Colorado","Delta",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014600"]
[{"$nulls":5},"Colorado","Denver",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014601"]
[{"$nulls":5},"Colorado","Dolores",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014876"]
[{"$nulls":5},"Colorado","Douglas",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014914"]
[{"$nulls":5},"Colorado","Eagle",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","014957"]
[{"$nulls":5},"Colorado","El Paso",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015007"]
[{"$nulls":5},"Colorado","Elbert",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015042"]
[{"$nulls":5},"Colorado","Fremont",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015224"]
[{"$nulls":5},"Colorado","Garfield",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015234"]
[{"$nulls":5},"Colorado","Gilpin",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015235"]
[{"$nulls":5},"Colorado","Grand",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015236"]
[{"$nulls":5},"Colorado","Gunnison",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015237"]
[{"$nulls":5},"Colorado","Hinsdale",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015238"]
[{"$nulls":5},"Colorado","Huerfano",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015327"]
[{"$nulls":5},"Colorado","Jackson",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015444"]
[{"$nulls":5},"Colorado","Jefferson",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015457"]
[{"$nulls":5},"Colorado","Kiowa",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015567"]
[{"$nulls":5},"Colorado","Kit Carson",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015648"]
[{"$nulls":5},"Colorado","La Plata",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015655"]
[{"$nulls":5},"Colorado","Lake",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015739"]
[{"$nulls":5},"Colorado","Larimer",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015808"]
[{"$nulls":5},"Colorado","Las Animas",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015814"]
[{"$nulls":5},"Colorado","Lincoln",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015819"]
[{"$nulls":5},"Colorado","Logan",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015822"]
[{"$nulls":5},"Colorado","Mesa",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015824"]
[{"$nulls":5},"Colorado","Mineral",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015924"]
[{"$nulls":5},"Colorado","Moffat",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015986"]
[{"$nulls":5},"Colorado","Montezuma",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015990"]
[{"$nulls":5},"Colorado","Montrose",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015991"]
[{"$nulls":5},"Colorado","Morgan",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","015992"]
[{"$nulls":5},"Colorado","Otero",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016027"]
[{"$nulls":5},"Colorado","Ouray",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016028"]
[{"$nulls":5},"Colorado","Park",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016085"]
[{"$nulls":5},"Colorado","Phillips",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016098"]
[{"$nulls":5},"Colorado","Pitkin",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016183"]
[{"$nulls":5},"Colorado","Prowers",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016187"]
[{"$nulls":5},"Colorado","Pueblo",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016188"]
[{"$nulls":5},"Colorado","Rio Blanco",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016189"]
[{"$nulls":5},"Colorado","Rio Grande",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016190"]
[{"$nulls":5},"Colorado","Routt",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016192"]
[{"$nulls":5},"Colorado","Saguache",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016193"]
[{"$nulls":5},"Colorado","San Juan",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016194"]
[{"$nulls":5},"Colorado","San Miguel",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016195"]
[{"$nulls":5},"Colorado","Sedgwick",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016218"]
[{"$nulls":5},"Colorado","Summit",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016303"]
[{"$nulls":5},"Colorado","Teller",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016304"]
[{"$nulls":5},"Colorado","Washington",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016321"]
[{"$nulls":5},"Colorado","Weld",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016337"]
[{"$nulls":5},"Colorado","Yuma",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016339"]
[{"$nulls":5},"Connecticut","Fairfield",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016340"]
[{"$nulls":5},"Connecticut","Hartford",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016341"]
[{"$nulls":5},"Connecticut","Litchfield",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016342"]
[{"$nulls":5},"Connecticut","Middlesex",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016343"]
[{"$nulls":5},"Connecticut","New Haven",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016344"]
[{"$nulls":5},"Connecticut","New London",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016345"]
[{"$nulls":5},"Connecticut","Tolland",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016346"]
[{"$nulls":5},"Connecticut","Windham",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016347"]
[{"$nulls":5},"Delaware","Kent",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016348"]
[{"$nulls":5},"Delaware","New Castle",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016350"]
[{"$nulls":5},"Delaware","Sussex",{"$nulls":4},{"$f":"M322&N322","v":"AlabamaBaldwin"},"Alabama","Baldwin","016352"]
[{"$nulls":5},"District of Columbia","District of Columbia",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016353"]
[{"$nulls":5},"Florida","Alachua",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016354"]
[{"$nulls":5},"Florida","Baker",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016355"]
[{"$nulls":5},"Florida","Bay",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016389"]
[{"$nulls":5},"Florida","Bradford",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016390"]
[{"$nulls":5},"Florida","Brevard",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016588"]
[{"$nulls":5},"Florida","Broward",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016591"]
[{"$nulls":5},"Florida","Calhoun",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016602"]
[{"$nulls":5},"Florida","Charlotte",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016714"]
[{"$nulls":5},"Florida","Citrus",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016842"]
[{"$nulls":5},"Florida","Clay",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016843"]
[{"$nulls":5},"Florida","Collier",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","016844"]
[{"$nulls":5},"Florida","Columbia",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","017033"]
[{"$nulls":5},"Florida","DeSoto",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","017078"]
[{"$nulls":5},"Florida","Dixie",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","017120"]
[{"$nulls":5},"Florida","Duval",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","017121"]
[{"$nulls":5},"Florida","Escambia",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","017129"]
[{"$nulls":5},"Florida","Flagler",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","017262"]
[{"$nulls":5},"Florida","Franklin",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","017278"]
[{"$nulls":5},"Florida","Gadsden",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","017309"]
[{"$nulls":5},"Florida","Gilchrist",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","017667"]
[{"$nulls":5},"Florida","Glades",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","017668"]
[{"$nulls":5},"Florida","Gulf",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","017868"]
[{"$nulls":5},"Florida","Hamilton",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","017869"]
[{"$nulls":5},"Florida","Hardee",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","017870"]
[{"$nulls":5},"Florida","Hendry",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","017919"]
[{"$nulls":5},"Florida","Hernando",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","017925"]
[{"$nulls":5},"Florida","Highlands",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","017926"]
[{"$nulls":5},"Florida","Hillsborough",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","017939"]
[{"$nulls":5},"Florida","Holmes",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018007"]
[{"$nulls":5},"Florida","Indian River",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018008"]
[{"$nulls":5},"Florida","Jackson",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018205"]
[{"$nulls":5},"Florida","Jefferson",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018247"]
[{"$nulls":5},"Florida","Lafayette",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018292"]
[{"$nulls":5},"Florida","Lake",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018293"]
[{"$nulls":5},"Florida","Lee",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018294"]
[{"$nulls":5},"Florida","Leon",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018295"]
[{"$nulls":5},"Florida","Levy",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018296"]
[{"$nulls":5},"Florida","Liberty",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018297"]
[{"$nulls":5},"Florida","Madison",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018319"]
[{"$nulls":5},"Florida","Manatee",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018340"]
[{"$nulls":5},"Florida","Marion",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018381"]
[{"$nulls":5},"Florida","Martin",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018382"]
[{"$nulls":5},"Florida","Miami-Dade",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018504"]
[{"$nulls":5},"Florida","Monroe",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018505"]
[{"$nulls":5},"Florida","Nassau",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018506"]
[{"$nulls":5},"Florida","Okaloosa",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018507"]
[{"$nulls":5},"Florida","Okeechobee",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018508"]
[{"$nulls":5},"Florida","Orange",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018509"]
[{"$nulls":5},"Florida","Osceola",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","018510"]
[{"$nulls":5},"Florida","Palm Beach",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019036"]
[{"$nulls":5},"Florida","Pasco",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019037"]
[{"$nulls":5},"Florida","Pinellas",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019089"]
[{"$nulls":5},"Florida","Polk",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019267"]
[{"$nulls":5},"Florida","Putnam",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019279"]
[{"$nulls":5},"Florida","Santa Rosa",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019280"]
[{"$nulls":5},"Florida","Sarasota",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019281"]
[{"$nulls":5},"Florida","Seminole",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019282"]
[{"$nulls":5},"Florida","St. Johns",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019283"]
[{"$nulls":5},"Florida","St. Lucie",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019407"]
[{"$nulls":5},"Florida","Sumter",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019444"]
[{"$nulls":5},"Florida","Suwannee",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019520"]
[{"$nulls":5},"Florida","Taylor",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019521"]
[{"$nulls":5},"Florida","Union",{"$nulls":4},{"$f":"M386&N386","v":"AlabamaBaldwin"},"Alabama","Baldwin","019522"]
[{"$nulls":5},"Florida","Volusia",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019523"]
[{"$nulls":5},"Florida","Wakulla",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019524"]
[{"$nulls":5},"Florida","Walton",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019541"]
[{"$nulls":5},"Florida","Washington",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019716"]
[{"$nulls":5},"Georgia","Appling",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019717"]
[{"$nulls":5},"Georgia","Atkinson",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019810"]
[{"$nulls":5},"Georgia","Bacon",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019811"]
[{"$nulls":5},"Georgia","Baker",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019841"]
[{"$nulls":5},"Georgia","Baldwin",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019853"]
[{"$nulls":5},"Georgia","Banks",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019854"]
[{"$nulls":5},"Georgia","Barrow",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019886"]
[{"$nulls":5},"Georgia","Bartow",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019887"]
[{"$nulls":5},"Georgia","Ben Hill",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019950"]
[{"$nulls":5},"Georgia","Berrien",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019951"]
[{"$nulls":5},"Georgia","Bibb",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019955"]
[{"$nulls":5},"Georgia","Bleckley",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019970"]
[{"$nulls":5},"Georgia","Brantley",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019971"]
[{"$nulls":5},"Georgia","Brooks",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019972"]
[{"$nulls":5},"Georgia","Bryan",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019973"]
[{"$nulls":5},"Georgia","Bulloch",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","019974"]
[{"$nulls":5},"Georgia","Burke",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020010"]
[{"$nulls":5},"Georgia","Butts",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020011"]
[{"$nulls":5},"Georgia","Calhoun",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020012"]
[{"$nulls":5},"Georgia","Camden",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020013"]
[{"$nulls":5},"Georgia","Candler",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020014"]
[{"$nulls":5},"Georgia","Carroll",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020015"]
[{"$nulls":5},"Georgia","Catoosa",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020016"]
[{"$nulls":5},"Georgia","Charlton",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020017"]
[{"$nulls":5},"Georgia","Chatham",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020019"]
[{"$nulls":5},"Georgia","Chattahoochee",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020020"]
[{"$nulls":5},"Georgia","Chattooga",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020021"]
[{"$nulls":5},"Georgia","Cherokee",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020022"]
[{"$nulls":5},"Georgia","Clarke",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020086"]
[{"$nulls":5},"Georgia","Clay",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020114"]
[{"$nulls":5},"Georgia","Clayton",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020199"]
[{"$nulls":5},"Georgia","Clinch",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020207"]
[{"$nulls":5},"Georgia","Cobb",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020210"]
[{"$nulls":5},"Georgia","Coffee",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020267"]
[{"$nulls":5},"Georgia","Colquitt",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020268"]
[{"$nulls":5},"Georgia","Columbia",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020374"]
[{"$nulls":5},"Georgia","Cook",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020375"]
[{"$nulls":5},"Georgia","Coweta",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020427"]
[{"$nulls":5},"Georgia","Crawford",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020448"]
[{"$nulls":5},"Georgia","Crisp",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020449"]
[{"$nulls":5},"Georgia","Dade",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020478"]
[{"$nulls":5},"Georgia","Dawson",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020544"]
[{"$nulls":5},"Georgia","Decatur",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020545"]
[{"$nulls":5},"Georgia","DeKalb",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020549"]
[{"$nulls":5},"Georgia","Dodge",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020631"]
[{"$nulls":5},"Georgia","Dooly",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020653"]
[{"$nulls":5},"Georgia","Dougherty",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020703"]
[{"$nulls":5},"Georgia","Douglas",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020706"]
[{"$nulls":5},"Georgia","Early",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020716"]
[{"$nulls":5},"Georgia","Echols",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020717"]
[{"$nulls":5},"Georgia","Effingham",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020756"]
[{"$nulls":5},"Georgia","Elbert",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020806"]
[{"$nulls":5},"Georgia","Emanuel",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","020821"]
[{"$nulls":5},"Georgia","Evans",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021036"]
[{"$nulls":5},"Georgia","Fannin",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021049"]
[{"$nulls":5},"Georgia","Fayette",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021064"]
[{"$nulls":5},"Georgia","Floyd",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021065"]
[{"$nulls":5},"Georgia","Forsyth",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021070"]
[{"$nulls":5},"Georgia","Franklin",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021098"]
[{"$nulls":5},"Georgia","Fulton",{"$nulls":4},{"$f":"M450&N450","v":"AlabamaBaldwin"},"Alabama","Baldwin","021100"]
[{"$nulls":5},"Georgia","Gilmer",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021103"]
[{"$nulls":5},"Georgia","Glascock",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021104"]
[{"$nulls":5},"Georgia","Glynn",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021105"]
[{"$nulls":5},"Georgia","Gordon",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021106"]
[{"$nulls":5},"Georgia","Grady",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021107"]
[{"$nulls":5},"Georgia","Greene",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021108"]
[{"$nulls":5},"Georgia","Gwinnett",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021130"]
[{"$nulls":5},"Georgia","Habersham",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021162"]
[{"$nulls":5},"Georgia","Hall",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021186"]
[{"$nulls":5},"Georgia","Hancock",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021189"]
[{"$nulls":5},"Georgia","Haralson",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021190"]
[{"$nulls":5},"Georgia","Harris",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021191"]
[{"$nulls":5},"Georgia","Hart",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021192"]
[{"$nulls":5},"Georgia","Heard",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021209"]
[{"$nulls":5},"Georgia","Henry",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021210"]
[{"$nulls":5},"Georgia","Houston",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021212"]
[{"$nulls":5},"Georgia","Irwin",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021234"]
[{"$nulls":5},"Georgia","Jackson",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021333"]
[{"$nulls":5},"Georgia","Jasper",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021335"]
[{"$nulls":5},"Georgia","Jeff Davis",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021435"]
[{"$nulls":5},"Georgia","Jefferson",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021446"]
[{"$nulls":5},"Georgia","Jenkins",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021472"]
[{"$nulls":5},"Georgia","Johnson",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021475"]
[{"$nulls":5},"Georgia","Jones",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021476"]
[{"$nulls":5},"Georgia","Lamar",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021477"]
[{"$nulls":5},"Georgia","Lanier",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021478"]
[{"$nulls":5},"Georgia","Laurens",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021490"]
[{"$nulls":5},"Georgia","Lee",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021491"]
[{"$nulls":5},"Georgia","Liberty",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021504"]
[{"$nulls":5},"Georgia","Lincoln",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021548"]
[{"$nulls":5},"Georgia","Long",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021549"]
[{"$nulls":5},"Georgia","Lowndes",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021553"]
[{"$nulls":5},"Georgia","Lumpkin",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021554"]
[{"$nulls":5},"Georgia","Macon",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021563"]
[{"$nulls":5},"Georgia","Madison",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021564"]
[{"$nulls":5},"Georgia","Marion",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021580"]
[{"$nulls":5},"Georgia","McDuffie",{"$nulls":4},"AlabamaBaldwin","Alabama","Baldwin","021583"]
[{"$nulls":5},"Georgia","McIntosh",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","000415"]
[{"$nulls":5},"Georgia","Meriwether",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","001883"]
[{"$nulls":5},"Georgia","Miller",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","002522"]
[{"$nulls":5},"Georgia","Mitchell",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","002529"]
[{"$nulls":5},"Georgia","Monroe",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","002891"]
[{"$nulls":5},"Georgia","Montgomery",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","003150"]
[{"$nulls":5},"Georgia","Morgan",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","003258"]
[{"$nulls":5},"Georgia","Murray",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","003259"]
[{"$nulls":5},"Georgia","Muscogee",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","003260"]
[{"$nulls":5},"Georgia","Newton",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","003261"]
[{"$nulls":5},"Georgia","Oconee",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","003380"]
[{"$nulls":5},"Georgia","Oglethorpe",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","003407"]
[{"$nulls":5},"Georgia","Paulding",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","003456"]
[{"$nulls":5},"Georgia","Peach",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","003871"]
[{"$nulls":5},"Georgia","Pickens",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","004069"]
[{"$nulls":5},"Georgia","Pierce",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","004070"]
[{"$nulls":5},"Georgia","Pike",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","004224"]
[{"$nulls":5},"Georgia","Polk",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","004381"]
[{"$nulls":5},"Georgia","Pulaski",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","004382"]
[{"$nulls":5},"Georgia","Putnam",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","004383"]
[{"$nulls":5},"Georgia","Quitman",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","004384"]
[{"$nulls":5},"Georgia","Rabun",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","004385"]
[{"$nulls":5},"Georgia","Randolph",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","004626"]
[{"$nulls":5},"Georgia","Richmond",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","004627"]
[{"$nulls":5},"Georgia","Rockdale",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","004693"]
[{"$nulls":5},"Georgia","Schley",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","004694"]
[{"$nulls":5},"Georgia","Screven",{"$nulls":4},{"$f":"M514&N514","v":"AlabamaBarbour"},"Alabama","Barbour","004695"]
[{"$nulls":5},"Georgia","Seminole",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","004696"]
[{"$nulls":5},"Georgia","Spalding",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","004738"]
[{"$nulls":5},"Georgia","Stephens",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","004834"]
[{"$nulls":5},"Georgia","Stewart",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","004914"]
[{"$nulls":5},"Georgia","Sumter",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","005017"]
[{"$nulls":5},"Georgia","Talbot",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","005189"]
[{"$nulls":5},"Georgia","Taliaferro",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","005446"]
[{"$nulls":5},"Georgia","Tattnall",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","005531"]
[{"$nulls":5},"Georgia","Taylor",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","005910"]
[{"$nulls":5},"Georgia","Telfair",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","005911"]
[{"$nulls":5},"Georgia","Terrell",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","005912"]
[{"$nulls":5},"Georgia","Thomas",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","006210"]
[{"$nulls":5},"Georgia","Tift",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","006293"]
[{"$nulls":5},"Georgia","Toombs",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","006313"]
[{"$nulls":5},"Georgia","Towns",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","006314"]
[{"$nulls":5},"Georgia","Treutlen",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","006315"]
[{"$nulls":5},"Georgia","Troup",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","006913"]
[{"$nulls":5},"Georgia","Turner",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","006955"]
[{"$nulls":5},"Georgia","Twiggs",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","006977"]
[{"$nulls":5},"Georgia","Union",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","006981"]
[{"$nulls":5},"Georgia","Upson",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","006982"]
[{"$nulls":5},"Georgia","Walker",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","006996"]
[{"$nulls":5},"Georgia","Walton",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007322"]
[{"$nulls":5},"Georgia","Ware",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007470"]
[{"$nulls":5},"Georgia","Warren",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007471"]
[{"$nulls":5},"Georgia","Washington",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007472"]
[{"$nulls":5},"Georgia","Wayne",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007602"]
[{"$nulls":5},"Georgia","Webster",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007603"]
[{"$nulls":5},"Georgia","Wheeler",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007604"]
[{"$nulls":5},"Georgia","White",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007605"]
[{"$nulls":5},"Georgia","Whitfield",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007606"]
[{"$nulls":5},"Georgia","Wilcox",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007607"]
[{"$nulls":5},"Georgia","Wilkes",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007641"]
[{"$nulls":5},"Georgia","Wilkinson",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007678"]
[{"$nulls":5},"Georgia","Worth",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007679"]
[{"$nulls":5},"Guam","Guam",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007686"]
[{"$nulls":5},"Hawaii","Hawaii",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007757"]
[{"$nulls":5},"Hawaii","Honolulu",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007758"]
[{"$nulls":5},"Hawaii","Kalawao",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007759"]
[{"$nulls":5},"Hawaii","Kauai",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007767"]
[{"$nulls":5},"Hawaii","Maui",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","007865"]
[{"$nulls":5},"Idaho","Ada",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","008036"]
[{"$nulls":5},"Idaho","Adams",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","008037"]
[{"$nulls":5},"Idaho","Bannock",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","008038"]
[{"$nulls":5},"Idaho","Bear Lake",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","008230"]
[{"$nulls":5},"Idaho","Benewah",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","008231"]
[{"$nulls":5},"Idaho","Bingham",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","008359"]
[{"$nulls":5},"Idaho","Blaine",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","008380"]
[{"$nulls":5},"Idaho","Boise",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","008512"]
[{"$nulls":5},"Idaho","Bonner",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","008513"]
[{"$nulls":5},"Idaho","Bonneville",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","008836"]
[{"$nulls":5},"Idaho","Boundary",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","009096"]
[{"$nulls":5},"Idaho","Butte",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","009121"]
[{"$nulls":5},"Idaho","Camas",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","009414"]
[{"$nulls":5},"Idaho","Canyon",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","009548"]
[{"$nulls":5},"Idaho","Caribou",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","009692"]
[{"$nulls":5},"Idaho","Cassia",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","009704"]
[{"$nulls":5},"Idaho","Clark",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","009785"]
[{"$nulls":5},"Idaho","Clearwater",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","010007"]
[{"$nulls":5},"Idaho","Custer",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","010031"]
[{"$nulls":5},"Idaho","Elmore",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","010259"]
[{"$nulls":5},"Idaho","Franklin",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","010755"]
[{"$nulls":5},"Idaho","Fremont",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","010932"]
[{"$nulls":5},"Idaho","Gem",{"$nulls":4},{"$f":"M578&N578","v":"AlabamaBarbour"},"Alabama","Barbour","010934"]
[{"$nulls":5},"Idaho","Gooding",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","011135"]
[{"$nulls":5},"Idaho","Idaho",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","011282"]
[{"$nulls":5},"Idaho","Jefferson",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","011511"]
[{"$nulls":5},"Idaho","Jerome",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","011892"]
[{"$nulls":5},"Idaho","Kootenai",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","011893"]
[{"$nulls":5},"Idaho","Latah",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","011895"]
[{"$nulls":5},"Idaho","Lemhi",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","011970"]
[{"$nulls":5},"Idaho","Lewis",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","012122"]
[{"$nulls":5},"Idaho","Lincoln",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","012138"]
[{"$nulls":5},"Idaho","Madison",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","012141"]
[{"$nulls":5},"Idaho","Minidoka",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","012561"]
[{"$nulls":5},"Idaho","Nez Perce",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","012563"]
[{"$nulls":5},"Idaho","Oneida",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","012817"]
[{"$nulls":5},"Idaho","Owyhee",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","013037"]
[{"$nulls":5},"Idaho","Payette",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","013038"]
[{"$nulls":5},"Idaho","Power",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","013250"]
[{"$nulls":5},"Idaho","Shoshone",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","013285"]
[{"$nulls":5},"Idaho","Teton",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","013406"]
[{"$nulls":5},"Idaho","Twin Falls",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","013653"]
[{"$nulls":5},"Idaho","Valley",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","013903"]
[{"$nulls":5},"Idaho","Washington",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","013934"]
[{"$nulls":5},"Illinois","Adams",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","013944"]
[{"$nulls":5},"Illinois","Alexander",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","014193"]
[{"$nulls":5},"Illinois","Bond",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","014232"]
[{"$nulls":5},"Illinois","Boone",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","014573"]
[{"$nulls":5},"Illinois","Brown",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","014840"]
[{"$nulls":5},"Illinois","Bureau",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","014925"]
[{"$nulls":5},"Illinois","Calhoun",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","014926"]
[{"$nulls":5},"Illinois","Carroll",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","014988"]
[{"$nulls":5},"Illinois","Cass",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015062"]
[{"$nulls":5},"Illinois","Champaign",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015125"]
[{"$nulls":5},"Illinois","Christian",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015167"]
[{"$nulls":5},"Illinois","Clark",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015171"]
[{"$nulls":5},"Illinois","Clay",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015177"]
[{"$nulls":5},"Illinois","Clinton",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015203"]
[{"$nulls":5},"Illinois","Coles",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015205"]
[{"$nulls":5},"Illinois","Cook",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015208"]
[{"$nulls":5},"Illinois","Crawford",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015212"]
[{"$nulls":5},"Illinois","Cumberland",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015299"]
[{"$nulls":5},"Illinois","De Witt",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015328"]
[{"$nulls":5},"Illinois","DeKalb",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015329"]
[{"$nulls":5},"Illinois","Douglas",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015330"]
[{"$nulls":5},"Illinois","DuPage",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015331"]
[{"$nulls":5},"Illinois","Edgar",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015332"]
[{"$nulls":5},"Illinois","Edwards",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015476"]
[{"$nulls":5},"Illinois","Effingham",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015510"]
[{"$nulls":5},"Illinois","Fayette",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015523"]
[{"$nulls":5},"Illinois","Ford",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015555"]
[{"$nulls":5},"Illinois","Franklin",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015561"]
[{"$nulls":5},"Illinois","Fulton",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015562"]
[{"$nulls":5},"Illinois","Gallatin",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015563"]
[{"$nulls":5},"Illinois","Greene",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015564"]
[{"$nulls":5},"Illinois","Grundy",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015565"]
[{"$nulls":5},"Illinois","Hamilton",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015571"]
[{"$nulls":5},"Illinois","Hancock",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","015727"]
[{"$nulls":5},"Illinois","Hardin",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","016114"]
[{"$nulls":5},"Illinois","Henderson",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","016717"]
[{"$nulls":5},"Illinois","Henry",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","016906"]
[{"$nulls":5},"Illinois","Iroquois",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","016911"]
[{"$nulls":5},"Illinois","Jackson",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","016912"]
[{"$nulls":5},"Illinois","Jasper",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","017392"]
[{"$nulls":5},"Illinois","Jefferson",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","017393"]
[{"$nulls":5},"Illinois","Jersey",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","017444"]
[{"$nulls":5},"Illinois","Jo Daviess",{"$nulls":4},{"$f":"M642&N642","v":"AlabamaBarbour"},"Alabama","Barbour","017608"]
[{"$nulls":5},"Illinois","Johnson",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","017763"]
[{"$nulls":5},"Illinois","Kane",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018112"]
[{"$nulls":5},"Illinois","Kankakee",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018113"]
[{"$nulls":5},"Illinois","Kendall",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018114"]
[{"$nulls":5},"Illinois","Knox",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018115"]
[{"$nulls":5},"Illinois","Lake",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018116"]
[{"$nulls":5},"Illinois","LaSalle",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018348"]
[{"$nulls":5},"Illinois","Lawrence",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018349"]
[{"$nulls":5},"Illinois","Lee",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018350"]
[{"$nulls":5},"Illinois","Livingston",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018351"]
[{"$nulls":5},"Illinois","Logan",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018352"]
[{"$nulls":5},"Illinois","Macon",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018353"]
[{"$nulls":5},"Illinois","Macoupin",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018355"]
[{"$nulls":5},"Illinois","Madison",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018356"]
[{"$nulls":5},"Illinois","Marion",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018358"]
[{"$nulls":5},"Illinois","Marshall",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018359"]
[{"$nulls":5},"Illinois","Mason",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018360"]
[{"$nulls":5},"Illinois","Massac",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018362"]
[{"$nulls":5},"Illinois","McDonough",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018363"]
[{"$nulls":5},"Illinois","McHenry",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018401"]
[{"$nulls":5},"Illinois","McLean",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018402"]
[{"$nulls":5},"Illinois","Menard",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","018444"]
[{"$nulls":5},"Illinois","Mercer",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","019561"]
[{"$nulls":5},"Illinois","Monroe",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","019578"]
[{"$nulls":5},"Illinois","Montgomery",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","019579"]
[{"$nulls":5},"Illinois","Morgan",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","019580"]
[{"$nulls":5},"Illinois","Moultrie",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","019691"]
[{"$nulls":5},"Illinois","Ogle",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","019756"]
[{"$nulls":5},"Illinois","Peoria",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","019789"]
[{"$nulls":5},"Illinois","Perry",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","019889"]
[{"$nulls":5},"Illinois","Piatt",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","019890"]
[{"$nulls":5},"Illinois","Pike",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","020788"]
[{"$nulls":5},"Illinois","Pope",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","020789"]
[{"$nulls":5},"Illinois","Pulaski",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","020790"]
[{"$nulls":5},"Illinois","Putnam",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","020791"]
[{"$nulls":5},"Illinois","Randolph",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","020792"]
[{"$nulls":5},"Illinois","Richland",{"$nulls":4},"AlabamaBarbour","Alabama","Barbour","020793"]
[{"$nulls":5},"Illinois","Rock Island",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","000008"]
[{"$nulls":5},"Illinois","Saline",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","000108"]
[{"$nulls":5},"Illinois","Sangamon",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","000109"]
[{"$nulls":5},"Illinois","Schuyler",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","000270"]
[{"$nulls":5},"Illinois","Scott",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","000477"]
[{"$nulls":5},"Illinois","Shelby",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","000478"]
[{"$nulls":5},"Illinois","St. Clair",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","000511"]
[{"$nulls":5},"Illinois","Stark",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","000520"]
[{"$nulls":5},"Illinois","Stephenson",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","000969"]
[{"$nulls":5},"Illinois","Tazewell",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","001187"]
[{"$nulls":5},"Illinois","Union",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","001188"]
[{"$nulls":5},"Illinois","Vermilion",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","001769"]
[{"$nulls":5},"Illinois","Wabash",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","001852"]
[{"$nulls":5},"Illinois","Warren",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","002112"]
[{"$nulls":5},"Illinois","Washington",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","002333"]
[{"$nulls":5},"Illinois","Wayne",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","002334"]
[{"$nulls":5},"Illinois","White",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","002335"]
[{"$nulls":5},"Illinois","Whiteside",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","002336"]
[{"$nulls":5},"Illinois","Will",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","002337"]
[{"$nulls":5},"Illinois","Williamson",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","002338"]
[{"$nulls":5},"Illinois","Winnebago",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","002564"]
[{"$nulls":5},"Illinois","Woodford",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","002649"]
[{"$nulls":5},"Indiana","Adams",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","002650"]
[{"$nulls":5},"Indiana","Allen",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","002651"]
[{"$nulls":5},"Indiana","Bartholomew",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","002652"]
[{"$nulls":5},"Indiana","Benton",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","002653"]
[{"$nulls":5},"Indiana","Blackford",{"$nulls":4},{"$f":"M706&N706","v":"AlabamaBibb"},"Alabama","Bibb","002654"]
[{"$nulls":5},"Indiana","Boone",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","002656"]
[{"$nulls":5},"Indiana","Brown",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","002813"]
[{"$nulls":5},"Indiana","Carroll",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","003210"]
[{"$nulls":5},"Indiana","Cass",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","003221"]
[{"$nulls":5},"Indiana","Clark",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","003518"]
[{"$nulls":5},"Indiana","Clay",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","004014"]
[{"$nulls":5},"Indiana","Clinton",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","004309"]
[{"$nulls":5},"Indiana","Crawford",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","004583"]
[{"$nulls":5},"Indiana","Daviess",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","004584"]
[{"$nulls":5},"Indiana","Dearborn",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","004806"]
[{"$nulls":5},"Indiana","Decatur",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","004807"]
[{"$nulls":5},"Indiana","DeKalb",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","004853"]
[{"$nulls":5},"Indiana","Delaware",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","004854"]
[{"$nulls":5},"Indiana","Dubois",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","005174"]
[{"$nulls":5},"Indiana","Elkhart",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","005489"]
[{"$nulls":5},"Indiana","Fayette",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","005792"]
[{"$nulls":5},"Indiana","Floyd",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","005793"]
[{"$nulls":5},"Indiana","Fountain",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","005794"]
[{"$nulls":5},"Indiana","Franklin",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","005795"]
[{"$nulls":5},"Indiana","Fulton",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","005796"]
[{"$nulls":5},"Indiana","Gibson",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","006044"]
[{"$nulls":5},"Indiana","Grant",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","006045"]
[{"$nulls":5},"Indiana","Greene",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","006046"]
[{"$nulls":5},"Indiana","Hamilton",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","006143"]
[{"$nulls":5},"Indiana","Hancock",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","006158"]
[{"$nulls":5},"Indiana","Harrison",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","006159"]
[{"$nulls":5},"Indiana","Hendricks",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","006385"]
[{"$nulls":5},"Indiana","Henry",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","006386"]
[{"$nulls":5},"Indiana","Howard",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","006387"]
[{"$nulls":5},"Indiana","Huntington",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","006388"]
[{"$nulls":5},"Indiana","Jackson",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","006682"]
[{"$nulls":5},"Indiana","Jasper",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","007146"]
[{"$nulls":5},"Indiana","Jay",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","007147"]
[{"$nulls":5},"Indiana","Jefferson",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","007518"]
[{"$nulls":5},"Indiana","Jennings",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","007615"]
[{"$nulls":5},"Indiana","Johnson",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","007658"]
[{"$nulls":5},"Indiana","Knox",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","007659"]
[{"$nulls":5},"Indiana","Kosciusko",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","007677"]
[{"$nulls":5},"Indiana","LaGrange",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","008044"]
[{"$nulls":5},"Indiana","Lake",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","008234"]
[{"$nulls":5},"Indiana","LaPorte",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","008360"]
[{"$nulls":5},"Indiana","Lawrence",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","008736"]
[{"$nulls":5},"Indiana","Madison",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","009317"]
[{"$nulls":5},"Indiana","Marion",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","009318"]
[{"$nulls":5},"Indiana","Marshall",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","009353"]
[{"$nulls":5},"Indiana","Martin",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","009381"]
[{"$nulls":5},"Indiana","Miami",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","009581"]
[{"$nulls":5},"Indiana","Monroe",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","009582"]
[{"$nulls":5},"Indiana","Montgomery",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","009606"]
[{"$nulls":5},"Indiana","Morgan",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","009648"]
[{"$nulls":5},"Indiana","Newton",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","009685"]
[{"$nulls":5},"Indiana","Noble",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","009974"]
[{"$nulls":5},"Indiana","Ohio",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","010049"]
[{"$nulls":5},"Indiana","Orange",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","011416"]
[{"$nulls":5},"Indiana","Owen",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","011622"]
[{"$nulls":5},"Indiana","Parke",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","011624"]
[{"$nulls":5},"Indiana","Perry",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","011790"]
[{"$nulls":5},"Indiana","Pike",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","011968"]
[{"$nulls":5},"Indiana","Porter",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","011969"]
[{"$nulls":5},"Indiana","Posey",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","012387"]
[{"$nulls":5},"Indiana","Pulaski",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","012458"]
[{"$nulls":5},"Indiana","Putnam",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","012459"]
[{"$nulls":5},"Indiana","Randolph",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","012540"]
[{"$nulls":5},"Indiana","Ripley",{"$nulls":4},{"$f":"M770&N770","v":"AlabamaBibb"},"Alabama","Bibb","012541"]
[{"$nulls":5},"Indiana","Rush",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","012953"]
[{"$nulls":5},"Indiana","Scott",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","013228"]
[{"$nulls":5},"Indiana","Shelby",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","013275"]
[{"$nulls":5},"Indiana","Spencer",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","013369"]
[{"$nulls":5},"Indiana","St. Joseph",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","013565"]
[{"$nulls":5},"Indiana","Starke",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","013577"]
[{"$nulls":5},"Indiana","Steuben",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","013578"]
[{"$nulls":5},"Indiana","Sullivan",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","013591"]
[{"$nulls":5},"Indiana","Switzerland",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","013613"]
[{"$nulls":5},"Indiana","Tippecanoe",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","013933"]
[{"$nulls":5},"Indiana","Tipton",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","014506"]
[{"$nulls":5},"Indiana","Union",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","014883"]
[{"$nulls":5},"Indiana","Vanderburgh",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","016245"]
[{"$nulls":5},"Indiana","Vermillion",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","016246"]
[{"$nulls":5},"Indiana","Vigo",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","016247"]
[{"$nulls":5},"Indiana","Wabash",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","016248"]
[{"$nulls":5},"Indiana","Warren",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","016673"]
[{"$nulls":5},"Indiana","Warrick",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","016951"]
[{"$nulls":5},"Indiana","Washington",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","016952"]
[{"$nulls":5},"Indiana","Wayne",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","016953"]
[{"$nulls":5},"Indiana","Wells",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","017176"]
[{"$nulls":5},"Indiana","White",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","017369"]
[{"$nulls":5},"Indiana","Whitley",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","018874"]
[{"$nulls":5},"Iowa","Adair",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","018976"]
[{"$nulls":5},"Iowa","Adams",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","018977"]
[{"$nulls":5},"Iowa","Allamakee",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","020562"]
[{"$nulls":5},"Iowa","Appanoose",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","021453"]
[{"$nulls":5},"Iowa","Audubon",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","080104000003033"]
[{"$nulls":5},"Iowa","Benton",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","080104000003039"]
[{"$nulls":5},"Iowa","Black Hawk",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","080104000003040"]
[{"$nulls":5},"Iowa","Boone",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","080104000003041"]
[{"$nulls":5},"Iowa","Bremer",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","080104000003042"]
[{"$nulls":5},"Iowa","Buchanan",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","080104000003043"]
[{"$nulls":5},"Iowa","Buena Vista",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","080104000003044"]
[{"$nulls":5},"Iowa","Butler",{"$nulls":4},"AlabamaBibb","Alabama","Bibb","080104000003045"]
[{"$nulls":5},"Iowa","Calhoun",{"$nulls":4},"AlabamaBlount","Alabama","Blount","000440"]
[{"$nulls":5},"Iowa","Carroll",{"$nulls":4},"AlabamaBlount","Alabama","Blount","000458"]
[{"$nulls":5},"Iowa","Cass",{"$nulls":4},"AlabamaBlount","Alabama","Blount","000678"]
[{"$nulls":5},"Iowa","Cedar",{"$nulls":4},"AlabamaBlount","Alabama","Blount","000679"]
[{"$nulls":5},"Iowa","Cerro Gordo",{"$nulls":4},"AlabamaBlount","Alabama","Blount","000680"]
[{"$nulls":5},"Iowa","Cherokee",{"$nulls":4},"AlabamaBlount","Alabama","Blount","000915"]
[{"$nulls":5},"Iowa","Chickasaw",{"$nulls":4},"AlabamaBlount","Alabama","Blount","001006"]
[{"$nulls":5},"Iowa","Clarke",{"$nulls":4},"AlabamaBlount","Alabama","Blount","001013"]
[{"$nulls":5},"Iowa","Clay",{"$nulls":4},"AlabamaBlount","Alabama","Blount","001644"]
[{"$nulls":5},"Iowa","Clayton",{"$nulls":4},"AlabamaBlount","Alabama","Blount","002019"]
[{"$nulls":5},"Iowa","Clinton",{"$nulls":4},"AlabamaBlount","Alabama","Blount","002020"]
[{"$nulls":5},"Iowa","Crawford",{"$nulls":4},"AlabamaBlount","Alabama","Blount","002021"]
[{"$nulls":5},"Iowa","Dallas",{"$nulls":4},"AlabamaBlount","Alabama","Blount","002022"]
[{"$nulls":5},"Iowa","Davis",{"$nulls":4},"AlabamaBlount","Alabama","Blount","002024"]
[{"$nulls":5},"Iowa","Decatur",{"$nulls":4},"AlabamaBlount","Alabama","Blount","002025"]
[{"$nulls":5},"Iowa","Delaware",{"$nulls":4},"AlabamaBlount","Alabama","Blount","002026"]
[{"$nulls":5},"Iowa","Des Moines",{"$nulls":4},"AlabamaBlount","Alabama","Blount","002027"]
[{"$nulls":5},"Iowa","Dickinson",{"$nulls":4},"AlabamaBlount","Alabama","Blount","002028"]
[{"$nulls":5},"Iowa","Dubuque",{"$nulls":4},"AlabamaBlount","Alabama","Blount","002643"]
[{"$nulls":5},"Iowa","Emmet",{"$nulls":4},"AlabamaBlount","Alabama","Blount","002644"]
[{"$nulls":5},"Iowa","Fayette",{"$nulls":4},"AlabamaBlount","Alabama","Blount","002645"]
[{"$nulls":5},"Iowa","Floyd",{"$nulls":4},"AlabamaBlount","Alabama","Blount","002738"]
[{"$nulls":5},"Iowa","Franklin",{"$nulls":4},"AlabamaBlount","Alabama","Blount","002844"]
[{"$nulls":5},"Iowa","Fremont",{"$nulls":4},"AlabamaBlount","Alabama","Blount","002924"]
[{"$nulls":5},"Iowa","Greene",{"$nulls":4},"AlabamaBlount","Alabama","Blount","002969"]
[{"$nulls":5},"Iowa","Grundy",{"$nulls":4},"AlabamaBlount","Alabama","Blount","003137"]
[{"$nulls":5},"Iowa","Guthrie",{"$nulls":4},"AlabamaBlount","Alabama","Blount","003138"]
[{"$nulls":5},"Iowa","Hamilton",{"$nulls":4},"AlabamaBlount","Alabama","Blount","003322"]
[{"$nulls":5},"Iowa","Hancock",{"$nulls":4},{"$f":"M834&N834","v":"AlabamaBlount"},"Alabama","Blount","003337"]
[{"$nulls":5},"Iowa","Hardin",{"$nulls":4},"AlabamaBlount","Alabama","Blount","003356"]
[{"$nulls":5},"Iowa","Harrison",{"$nulls":4},"AlabamaBlount","Alabama","Blount","003389"]
[{"$nulls":5},"Iowa","Henry",{"$nulls":4},"AlabamaBlount","Alabama","Blount","003390"]
[{"$nulls":5},"Iowa","Howard",{"$nulls":4},"AlabamaBlount","Alabama","Blount","003463"]
[{"$nulls":5},"Iowa","Humboldt",{"$nulls":4},"AlabamaBlount","Alabama","Blount","003499"]
[{"$nulls":5},"Iowa","Ida",{"$nulls":4},"AlabamaBlount","Alabama","Blount","003500"]
[{"$nulls":5},"Iowa","Iowa",{"$nulls":4},"AlabamaBlount","Alabama","Blount","003501"]
[{"$nulls":5},"Iowa","Jackson",{"$nulls":4},"AlabamaBlount","Alabama","Blount","003502"]
[{"$nulls":5},"Iowa","Jasper",{"$nulls":4},"AlabamaBlount","Alabama","Blount","003876"]
[{"$nulls":5},"Iowa","Jefferson",{"$nulls":4},"AlabamaBlount","Alabama","Blount","003889"]
[{"$nulls":5},"Iowa","Johnson",{"$nulls":4},"AlabamaBlount","Alabama","Blount","003910"]
[{"$nulls":5},"Iowa","Jones",{"$nulls":4},"AlabamaBlount","Alabama","Blount","004142"]
[{"$nulls":5},"Iowa","Keokuk",{"$nulls":4},"AlabamaBlount","Alabama","Blount","004648"]
[{"$nulls":5},"Iowa","Kossuth",{"$nulls":4},"AlabamaBlount","Alabama","Blount","004649"]
[{"$nulls":5},"Iowa","Lee",{"$nulls":4},"AlabamaBlount","Alabama","Blount","004650"]
[{"$nulls":5},"Iowa","Linn",{"$nulls":4},"AlabamaBlount","Alabama","Blount","004654"]
[{"$nulls":5},"Iowa","Louisa",{"$nulls":4},"AlabamaBlount","Alabama","Blount","004655"]
[{"$nulls":5},"Iowa","Lucas",{"$nulls":4},"AlabamaBlount","Alabama","Blount","004656"]
[{"$nulls":5},"Iowa","Lyon",{"$nulls":4},"AlabamaBlount","Alabama","Blount","004657"]
[{"$nulls":5},"Iowa","Madison",{"$nulls":4},"AlabamaBlount","Alabama","Blount","004658"]
[{"$nulls":5},"Iowa","Mahaska",{"$nulls":4},"AlabamaBlount","Alabama","Blount","004659"]
[{"$nulls":5},"Iowa","Marion",{"$nulls":4},"AlabamaBlount","Alabama","Blount","004691"]
[{"$nulls":5},"Iowa","Marshall",{"$nulls":4},"AlabamaBlount","Alabama","Blount","004814"]
[{"$nulls":5},"Iowa","Mills",{"$nulls":4},"AlabamaBlount","Alabama","Blount","004976"]
[{"$nulls":5},"Iowa","Mitchell",{"$nulls":4},"AlabamaBlount","Alabama","Blount","005064"]
[{"$nulls":5},"Iowa","Monona",{"$nulls":4},"AlabamaBlount","Alabama","Blount","005591"]
[{"$nulls":5},"Iowa","Monroe",{"$nulls":4},"AlabamaBlount","Alabama","Blount","005592"]
[{"$nulls":5},"Iowa","Montgomery",{"$nulls":4},"AlabamaBlount","Alabama","Blount","005631"]
[{"$nulls":5},"Iowa","Muscatine",{"$nulls":4},"AlabamaBlount","Alabama","Blount","005635"]
[{"$nulls":5},"Iowa","O'Brien",{"$nulls":4},"AlabamaBlount","Alabama","Blount","005677"]
[{"$nulls":5},"Iowa","Osceola",{"$nulls":4},"AlabamaBlount","Alabama","Blount","005681"]
[{"$nulls":5},"Iowa","Page",{"$nulls":4},"AlabamaBlount","Alabama","Blount","005682"]
[{"$nulls":5},"Iowa","Palo Alto",{"$nulls":4},"AlabamaBlount","Alabama","Blount","005683"]
[{"$nulls":5},"Iowa","Plymouth",{"$nulls":4},"AlabamaBlount","Alabama","Blount","005755"]
[{"$nulls":5},"Iowa","Pocahontas",{"$nulls":4},"AlabamaBlount","Alabama","Blount","005864"]
[{"$nulls":5},"Iowa","Polk",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006055"]
[{"$nulls":5},"Iowa","Pottawattamie",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006056"]
[{"$nulls":5},"Iowa","Poweshiek",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006057"]
[{"$nulls":5},"Iowa","Ringgold",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006058"]
[{"$nulls":5},"Iowa","Sac",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006059"]
[{"$nulls":5},"Iowa","Scott",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006060"]
[{"$nulls":5},"Iowa","Shelby",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006061"]
[{"$nulls":5},"Iowa","Sioux",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006068"]
[{"$nulls":5},"Iowa","Story",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006174"]
[{"$nulls":5},"Iowa","Tama",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006175"]
[{"$nulls":5},"Iowa","Taylor",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006221"]
[{"$nulls":5},"Iowa","Union",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006419"]
[{"$nulls":5},"Iowa","Van Buren",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006447"]
[{"$nulls":5},"Iowa","Wapello",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006448"]
[{"$nulls":5},"Iowa","Warren",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006449"]
[{"$nulls":5},"Iowa","Washington",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006551"]
[{"$nulls":5},"Iowa","Wayne",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006571"]
[{"$nulls":5},"Iowa","Webster",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006580"]
[{"$nulls":5},"Iowa","Winnebago",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006603"]
[{"$nulls":5},"Iowa","Winneshiek",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006720"]
[{"$nulls":5},"Iowa","Woodbury",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006721"]
[{"$nulls":5},"Iowa","Worth",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006722"]
[{"$nulls":5},"Iowa","Wright",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006914"]
[{"$nulls":5},"Kansas","Allen",{"$nulls":4},"AlabamaBlount","Alabama","Blount","006927"]
[{"$nulls":5},"Kansas","Anderson",{"$nulls":4},"AlabamaBlount","Alabama","Blount","007159"]
[{"$nulls":5},"Kansas","Atchison",{"$nulls":4},"AlabamaBlount","Alabama","Blount","007412"]
[{"$nulls":5},"Kansas","Barber",{"$nulls":4},"AlabamaBlount","Alabama","Blount","007498"]
[{"$nulls":5},"Kansas","Barton",{"$nulls":4},"AlabamaBlount","Alabama","Blount","007727"]
[{"$nulls":5},"Kansas","Bourbon",{"$nulls":4},{"$f":"M898&N898","v":"AlabamaBlount"},"Alabama","Blount","007813"]
[{"$nulls":5},"Kansas","Brown",{"$nulls":4},"AlabamaBlount","Alabama","Blount","008045"]
[{"$nulls":5},"Kansas","Butler",{"$nulls":4},"AlabamaBlount","Alabama","Blount","008469"]
[{"$nulls":5},"Kansas","Chase",{"$nulls":4},"AlabamaBlount","Alabama","Blount","008834"]
[{"$nulls":5},"Kansas","Chautauqua",{"$nulls":4},"AlabamaBlount","Alabama","Blount","009190"]
[{"$nulls":5},"Kansas","Cherokee",{"$nulls":4},"AlabamaBlount","Alabama","Blount","009417"]
[{"$nulls":5},"Kansas","Cheyenne",{"$nulls":4},"AlabamaBlount","Alabama","Blount","009468"]
[{"$nulls":5},"Kansas","Clark",{"$nulls":4},"AlabamaBlount","Alabama","Blount","009469"]
[{"$nulls":5},"Kansas","Clay",{"$nulls":4},"AlabamaBlount","Alabama","Blount","009470"]
[{"$nulls":5},"Kansas","Cloud",{"$nulls":4},"AlabamaBlount","Alabama","Blount","009499"]
[{"$nulls":5},"Kansas","Coffey",{"$nulls":4},"AlabamaBlount","Alabama","Blount","009750"]
[{"$nulls":5},"Kansas","Comanche",{"$nulls":4},"AlabamaBlount","Alabama","Blount","009751"]
[{"$nulls":5},"Kansas","Cowley",{"$nulls":4},"AlabamaBlount","Alabama","Blount","009752"]
[{"$nulls":5},"Kansas","Crawford",{"$nulls":4},"AlabamaBlount","Alabama","Blount","009753"]
[{"$nulls":5},"Kansas","Decatur",{"$nulls":4},"AlabamaBlount","Alabama","Blount","009822"]
[{"$nulls":5},"Kansas","Dickinson",{"$nulls":4},"AlabamaBlount","Alabama","Blount","010820"]
[{"$nulls":5},"Kansas","Doniphan",{"$nulls":4},"AlabamaBlount","Alabama","Blount","011039"]
[{"$nulls":5},"Kansas","Douglas",{"$nulls":4},"AlabamaBlount","Alabama","Blount","011055"]
[{"$nulls":5},"Kansas","Edwards",{"$nulls":4},"AlabamaBlount","Alabama","Blount","011326"]
[{"$nulls":5},"Kansas","Elk",{"$nulls":4},"AlabamaBlount","Alabama","Blount","011505"]
[{"$nulls":5},"Kansas","Ellis",{"$nulls":4},"AlabamaBlount","Alabama","Blount","011506"]
[{"$nulls":5},"Kansas","Ellsworth",{"$nulls":4},"AlabamaBlount","Alabama","Blount","011693"]
[{"$nulls":5},"Kansas","Finney",{"$nulls":4},"AlabamaBlount","Alabama","Blount","011714"]
[{"$nulls":5},"Kansas","Ford",{"$nulls":4},"AlabamaBlount","Alabama","Blount","011861"]
[{"$nulls":5},"Kansas","Franklin",{"$nulls":4},"AlabamaBlount","Alabama","Blount","011868"]
[{"$nulls":5},"Kansas","Geary",{"$nulls":4},"AlabamaBlount","Alabama","Blount","011879"]
[{"$nulls":5},"Kansas","Gove",{"$nulls":4},"AlabamaBlount","Alabama","Blount","011881"]
[{"$nulls":5},"Kansas","Graham",{"$nulls":4},"AlabamaBlount","Alabama","Blount","012058"]
[{"$nulls":5},"Kansas","Grant",{"$nulls":4},"AlabamaBlount","Alabama","Blount","012209"]
[{"$nulls":5},"Kansas","Gray",{"$nulls":4},"AlabamaBlount","Alabama","Blount","012233"]
[{"$nulls":5},"Kansas","Greeley",{"$nulls":4},"AlabamaBlount","Alabama","Blount","012441"]
[{"$nulls":5},"Kansas","Greenwood",{"$nulls":4},"AlabamaBlount","Alabama","Blount","012625"]
[{"$nulls":5},"Kansas","Hamilton",{"$nulls":4},"AlabamaBlount","Alabama","Blount","012849"]
[{"$nulls":5},"Kansas","Harper",{"$nulls":4},"AlabamaBlount","Alabama","Blount","013102"]
[{"$nulls":5},"Kansas","Harvey",{"$nulls":4},"AlabamaBlount","Alabama","Blount","013416"]
[{"$nulls":5},"Kansas","Haskell",{"$nulls":4},"AlabamaBlount","Alabama","Blount","013449"]
[{"$nulls":5},"Kansas","Hodgeman",{"$nulls":4},"AlabamaBlount","Alabama","Blount","013488"]
[{"$nulls":5},"Kansas","Jackson",{"$nulls":4},"AlabamaBlount","Alabama","Blount","013616"]
[{"$nulls":5},"Kansas","Jefferson",{"$nulls":4},"AlabamaBlount","Alabama","Blount","013687"]
[{"$nulls":5},"Kansas","Jewell",{"$nulls":4},"AlabamaBlount","Alabama","Blount","013717"]
[{"$nulls":5},"Kansas","Johnson",{"$nulls":4},"AlabamaBlount","Alabama","Blount","014209"]
[{"$nulls":5},"Kansas","Kearny",{"$nulls":4},"AlabamaBlount","Alabama","Blount","014289"]
[{"$nulls":5},"Kansas","Kingman",{"$nulls":4},"AlabamaBlount","Alabama","Blount","014663"]
[{"$nulls":5},"Kansas","Kiowa",{"$nulls":4},"AlabamaBlount","Alabama","Blount","014664"]
[{"$nulls":5},"Kansas","Labette",{"$nulls":4},"AlabamaBlount","Alabama","Blount","014947"]
[{"$nulls":5},"Kansas","Lane",{"$nulls":4},"AlabamaBlount","Alabama","Blount","014960"]
[{"$nulls":5},"Kansas","Leavenworth",{"$nulls":4},"AlabamaBlount","Alabama","Blount","014967"]
[{"$nulls":5},"Kansas","Lincoln",{"$nulls":4},"AlabamaBlount","Alabama","Blount","014970"]
[{"$nulls":5},"Kansas","Linn",{"$nulls":4},"AlabamaBlount","Alabama","Blount","015210"]
[{"$nulls":5},"Kansas","Logan",{"$nulls":4},"AlabamaBlount","Alabama","Blount","015214"]
[{"$nulls":5},"Kansas","Lyon",{"$nulls":4},"AlabamaBlount","Alabama","Blount","015218"]
[{"$nulls":5},"Kansas","Marion",{"$nulls":4},"AlabamaBlount","Alabama","Blount","015220"]
[{"$nulls":5},"Kansas","Marshall",{"$nulls":4},"AlabamaBlount","Alabama","Blount","015250"]
[{"$nulls":5},"Kansas","McPherson",{"$nulls":4},"AlabamaBlount","Alabama","Blount","015262"]
[{"$nulls":5},"Kansas","Meade",{"$nulls":4},"AlabamaBlount","Alabama","Blount","015484"]
[{"$nulls":5},"Kansas","Miami",{"$nulls":4},"AlabamaBlount","Alabama","Blount","015982"]
[{"$nulls":5},"Kansas","Mitchell",{"$nulls":4},"AlabamaBlount","Alabama","Blount","016200"]
[{"$nulls":5},"Kansas","Montgomery",{"$nulls":4},"AlabamaBlount","Alabama","Blount","016202"]
[{"$nulls":5},"Kansas","Morris",{"$nulls":4},"AlabamaBlount","Alabama","Blount","016286"]
[{"$nulls":5},"Kansas","Morton",{"$nulls":4},"AlabamaBlount","Alabama","Blount","016966"]
[{"$nulls":5},"Kansas","Nemaha",{"$nulls":4},"AlabamaBlount","Alabama","Blount","016978"]
[{"$nulls":5},"Kansas","Neosho",{"$nulls":4},"AlabamaBlount","Alabama","Blount","017034"]
[{"$nulls":5},"Kansas","Ness",{"$nulls":4},"AlabamaBlount","Alabama","Blount","017035"]
[{"$nulls":5},"Kansas","Norton",{"$nulls":4},"AlabamaBlount","Alabama","Blount","017042"]
[{"$nulls":5},"Kansas","Osage",{"$nulls":4},{"$f":"M962&N962","v":"AlabamaBlount"},"Alabama","Blount","017057"]
[{"$nulls":5},"Kansas","Osborne",{"$nulls":4},"AlabamaBlount","Alabama","Blount","017534"]
[{"$nulls":5},"Kansas","Ottawa",{"$nulls":4},"AlabamaBlount","Alabama","Blount","017893"]
[{"$nulls":5},"Kansas","Pawnee",{"$nulls":4},"AlabamaBlount","Alabama","Blount","018015"]
[{"$nulls":5},"Kansas","Phillips",{"$nulls":4},"AlabamaBlount","Alabama","Blount","018188"]
[{"$nulls":5},"Kansas","Pottawatomie",{"$nulls":4},"AlabamaBlount","Alabama","Blount","018298"]
[{"$nulls":5},"Kansas","Pratt",{"$nulls":4},"AlabamaBlount","Alabama","Blount","018299"]
[{"$nulls":5},"Kansas","Rawlins",{"$nulls":4},"AlabamaBlount","Alabama","Blount","018370"]
[{"$nulls":5},"Kansas","Reno",{"$nulls":4},"AlabamaBlount","Alabama","Blount","018371"]
[{"$nulls":5},"Kansas","Republic",{"$nulls":4},"AlabamaBlount","Alabama","Blount","018372"]
[{"$nulls":5},"Kansas","Rice",{"$nulls":4},"AlabamaBlount","Alabama","Blount","018482"]
[{"$nulls":5},"Kansas","Riley",{"$nulls":4},"AlabamaBlount","Alabama","Blount","018483"]
[{"$nulls":5},"Kansas","Rooks",{"$nulls":4},"AlabamaBlount","Alabama","Blount","018486"]
[{"$nulls":5},"Kansas","Rush",{"$nulls":4},"AlabamaBlount","Alabama","Blount","018885"]
[{"$nulls":5},"Kansas","Russell",{"$nulls":4},"AlabamaBlount","Alabama","Blount","019701"]
[{"$nulls":5},"Kansas","Saline",{"$nulls":4},"AlabamaBlount","Alabama","Blount","019823"]
[{"$nulls":5},"Kansas","Scott",{"$nulls":4},"AlabamaBlount","Alabama","Blount","020270"]
[{"$nulls":5},"Kansas","Sedgwick",{"$nulls":4},"AlabamaBlount","Alabama","Blount","020723"]
[{"$nulls":5},"Kansas","Seward",{"$nulls":4},"AlabamaBlount","Alabama","Blount","020771"]
[{"$nulls":5},"Kansas","Shawnee",{"$nulls":4},"AlabamaBlount","Alabama","Blount","020946"]
[{"$nulls":5},"Kansas","Sheridan",{"$nulls":4},"AlabamaBlount","Alabama","Blount","021260"]
[{"$nulls":5},"Kansas","Sherman",{"$nulls":4},"AlabamaBlount","Alabama","Blount","021455"]
[{"$nulls":5},"Kansas","Smith",{"$nulls":4},"AlabamaBlount","Alabama","Blount","021503"]
[{"$nulls":5},"Kansas","Stafford",{"$nulls":4},"AlabamaBlount","Alabama","Blount","021545"]
[{"$nulls":5},"Kansas","Stanton",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","000216"]
[{"$nulls":5},"Kansas","Stevens",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","000498"]
[{"$nulls":5},"Kansas","Sumner",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","000499"]
[{"$nulls":5},"Kansas","Thomas",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","000500"]
[{"$nulls":5},"Kansas","Trego",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","003679"]
[{"$nulls":5},"Kansas","Wabaunsee",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","004439"]
[{"$nulls":5},"Kansas","Wallace",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","004440"]
[{"$nulls":5},"Kansas","Washington",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","004441"]
[{"$nulls":5},"Kansas","Wichita",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","004551"]
[{"$nulls":5},"Kansas","Wilson",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","004552"]
[{"$nulls":5},"Kansas","Woodson",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","004577"]
[{"$nulls":5},"Kansas","Wyandotte",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","004628"]
[{"$nulls":5},"Kentucky","Adair",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","004776"]
[{"$nulls":5},"Kentucky","Allen",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","004826"]
[{"$nulls":5},"Kentucky","Anderson",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","004827"]
[{"$nulls":5},"Kentucky","Ballard",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","004828"]
[{"$nulls":5},"Kentucky","Barren",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005143"]
[{"$nulls":5},"Kentucky","Bath",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005144"]
[{"$nulls":5},"Kentucky","Bell",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005218"]
[{"$nulls":5},"Kentucky","Boone",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005235"]
[{"$nulls":5},"Kentucky","Bourbon",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005236"]
[{"$nulls":5},"Kentucky","Boyd",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005482"]
[{"$nulls":5},"Kentucky","Boyle",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005483"]
[{"$nulls":5},"Kentucky","Bracken",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005484"]
[{"$nulls":5},"Kentucky","Breathitt",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005485"]
[{"$nulls":5},"Kentucky","Breckinridge",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005486"]
[{"$nulls":5},"Kentucky","Bullitt",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005518"]
[{"$nulls":5},"Kentucky","Butler",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005519"]
[{"$nulls":5},"Kentucky","Caldwell",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005537"]
[{"$nulls":5},"Kentucky","Calloway",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005642"]
[{"$nulls":5},"Kentucky","Campbell",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005643"]
[{"$nulls":5},"Kentucky","Carlisle",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005823"]
[{"$nulls":5},"Kentucky","Carroll",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005826"]
[{"$nulls":5},"Kentucky","Carter",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005827"]
[{"$nulls":5},"Kentucky","Casey",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005836"]
[{"$nulls":5},"Kentucky","Christian",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005837"]
[{"$nulls":5},"Kentucky","Clark",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005889"]
[{"$nulls":5},"Kentucky","Clay",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005896"]
[{"$nulls":5},"Kentucky","Clinton",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005926"]
[{"$nulls":5},"Kentucky","Crittenden",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","005927"]
[{"$nulls":5},"Kentucky","Cumberland",{"$nulls":4},{"$f":"M1026&N1026","v":"AlabamaBullock"},"Alabama","Bullock","006179"]
[{"$nulls":5},"Kentucky","Daviess",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","006180"]
[{"$nulls":5},"Kentucky","Edmonson",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","006181"]
[{"$nulls":5},"Kentucky","Elliott",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","006182"]
[{"$nulls":5},"Kentucky","Estill",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","006271"]
[{"$nulls":5},"Kentucky","Fayette",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","006298"]
[{"$nulls":5},"Kentucky","Fleming",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","006301"]
[{"$nulls":5},"Kentucky","Floyd",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","006302"]
[{"$nulls":5},"Kentucky","Franklin",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","006316"]
[{"$nulls":5},"Kentucky","Fulton",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","006329"]
[{"$nulls":5},"Kentucky","Gallatin",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","006611"]
[{"$nulls":5},"Kentucky","Garrard",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","006612"]
[{"$nulls":5},"Kentucky","Grant",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","006613"]
[{"$nulls":5},"Kentucky","Graves",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","006692"]
[{"$nulls":5},"Kentucky","Grayson",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","006693"]
[{"$nulls":5},"Kentucky","Green",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","007123"]
[{"$nulls":5},"Kentucky","Greenup",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","007480"]
[{"$nulls":5},"Kentucky","Hancock",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","007484"]
[{"$nulls":5},"Kentucky","Hardin",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","007485"]
[{"$nulls":5},"Kentucky","Harlan",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","007486"]
[{"$nulls":5},"Kentucky","Harrison",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","007487"]
[{"$nulls":5},"Kentucky","Hart",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","008438"]
[{"$nulls":5},"Kentucky","Henderson",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","010001"]
[{"$nulls":5},"Kentucky","Henry",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","010779"]
[{"$nulls":5},"Kentucky","Hickman",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","010780"]
[{"$nulls":5},"Kentucky","Hopkins",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","010812"]
[{"$nulls":5},"Kentucky","Jackson",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","010813"]
[{"$nulls":5},"Kentucky","Jefferson",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","010814"]
[{"$nulls":5},"Kentucky","Jessamine",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","010815"]
[{"$nulls":5},"Kentucky","Johnson",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","012248"]
[{"$nulls":5},"Kentucky","Kenton",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","012249"]
[{"$nulls":5},"Kentucky","Knott",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","012250"]
[{"$nulls":5},"Kentucky","Knox",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","012251"]
[{"$nulls":5},"Kentucky","Larue",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","012252"]
[{"$nulls":5},"Kentucky","Laurel",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","012253"]
[{"$nulls":5},"Kentucky","Lawrence",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","012254"]
[{"$nulls":5},"Kentucky","Lee",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","012255"]
[{"$nulls":5},"Kentucky","Leslie",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","012257"]
[{"$nulls":5},"Kentucky","Letcher",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","012293"]
[{"$nulls":5},"Kentucky","Lewis",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","012294"]
[{"$nulls":5},"Kentucky","Lincoln",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","012352"]
[{"$nulls":5},"Kentucky","Livingston",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","012353"]
[{"$nulls":5},"Kentucky","Logan",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","012484"]
[{"$nulls":5},"Kentucky","Lyon",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","012799"]
[{"$nulls":5},"Kentucky","Madison",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","013114"]
[{"$nulls":5},"Kentucky","Magoffin",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","013126"]
[{"$nulls":5},"Kentucky","Marion",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","013235"]
[{"$nulls":5},"Kentucky","Marshall",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","013236"]
[{"$nulls":5},"Kentucky","Martin",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","013237"]
[{"$nulls":5},"Kentucky","Mason",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","013238"]
[{"$nulls":5},"Kentucky","McCracken",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","013239"]
[{"$nulls":5},"Kentucky","McCreary",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","013579"]
[{"$nulls":5},"Kentucky","McLean",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","013606"]
[{"$nulls":5},"Kentucky","Meade",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","013749"]
[{"$nulls":5},"Kentucky","Menifee",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","013780"]
[{"$nulls":5},"Kentucky","Mercer",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","013781"]
[{"$nulls":5},"Kentucky","Metcalfe",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","014321"]
[{"$nulls":5},"Kentucky","Monroe",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","014331"]
[{"$nulls":5},"Kentucky","Montgomery",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","014345"]
[{"$nulls":5},"Kentucky","Morgan",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","014346"]
[{"$nulls":5},"Kentucky","Muhlenberg",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","014534"]
[{"$nulls":5},"Kentucky","Nelson",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","014535"]
[{"$nulls":5},"Kentucky","Nicholas",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","014536"]
[{"$nulls":5},"Kentucky","Ohio",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","014909"]
[{"$nulls":5},"Kentucky","Oldham",{"$nulls":4},{"$f":"M1090&N1090","v":"AlabamaBullock"},"Alabama","Bullock","014910"]
[{"$nulls":5},"Kentucky","Owen",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","014911"]
[{"$nulls":5},"Kentucky","Owsley",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","014912"]
[{"$nulls":5},"Kentucky","Pendleton",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","015000"]
[{"$nulls":5},"Kentucky","Perry",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","015001"]
[{"$nulls":5},"Kentucky","Pike",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","015192"]
[{"$nulls":5},"Kentucky","Powell",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","015246"]
[{"$nulls":5},"Kentucky","Pulaski",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","015247"]
[{"$nulls":5},"Kentucky","Robertson",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","015248"]
[{"$nulls":5},"Kentucky","Rockcastle",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","015752"]
[{"$nulls":5},"Kentucky","Rowan",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","015753"]
[{"$nulls":5},"Kentucky","Russell",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","015802"]
[{"$nulls":5},"Kentucky","Scott",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","015804"]
[{"$nulls":5},"Kentucky","Shelby",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","015805"]
[{"$nulls":5},"Kentucky","Simpson",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","016160"]
[{"$nulls":5},"Kentucky","Spencer",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","016161"]
[{"$nulls":5},"Kentucky","Taylor",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","016850"]
[{"$nulls":5},"Kentucky","Todd",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","016851"]
[{"$nulls":5},"Kentucky","Trigg",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","016852"]
[{"$nulls":5},"Kentucky","Trimble",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","016887"]
[{"$nulls":5},"Kentucky","Union",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","016888"]
[{"$nulls":5},"Kentucky","Warren",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","016889"]
[{"$nulls":5},"Kentucky","Washington",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","016890"]
[{"$nulls":5},"Kentucky","Wayne",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","018128"]
[{"$nulls":5},"Kentucky","Webster",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","019050"]
[{"$nulls":5},"Kentucky","Whitley",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","019051"]
[{"$nulls":5},"Kentucky","Wolfe",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","019052"]
[{"$nulls":5},"Kentucky","Woodford",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","019127"]
[{"$nulls":5},"Louisiana","Acadia Parish",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","019128"]
[{"$nulls":5},"Louisiana","Allen Parish",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","019129"]
[{"$nulls":5},"Louisiana","Ascension Parish",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","019413"]
[{"$nulls":5},"Louisiana","Assumption Parish",{"$nulls":4},"AlabamaBullock","Alabama","Bullock","019590"]
[{"$nulls":5},"Louisiana","Avoyelles Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","000340"]
[{"$nulls":5},"Louisiana","Beauregard Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","000879"]
[{"$nulls":5},"Louisiana","Bienville Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","000880"]
[{"$nulls":5},"Louisiana","Bossier Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","000881"]
[{"$nulls":5},"Louisiana","Caddo Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","001201"]
[{"$nulls":5},"Louisiana","Calcasieu Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","001540"]
[{"$nulls":5},"Louisiana","Caldwell Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","001695"]
[{"$nulls":5},"Louisiana","Cameron Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","003398"]
[{"$nulls":5},"Louisiana","Catahoula Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","003534"]
[{"$nulls":5},"Louisiana","Claiborne Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","003628"]
[{"$nulls":5},"Louisiana","Concordia Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","003629"]
[{"$nulls":5},"Louisiana","De Soto Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","003630"]
[{"$nulls":5},"Louisiana","East Baton Rouge Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","003631"]
[{"$nulls":5},"Louisiana","East Carroll Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","003632"]
[{"$nulls":5},"Louisiana","East Feliciana Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","003633"]
[{"$nulls":5},"Louisiana","Evangeline Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","004580"]
[{"$nulls":5},"Louisiana","Franklin Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","004581"]
[{"$nulls":5},"Louisiana","Grant Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","004582"]
[{"$nulls":5},"Louisiana","Iberia Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","004836"]
[{"$nulls":5},"Louisiana","Iberville Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","004838"]
[{"$nulls":5},"Louisiana","Jackson Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","004839"]
[{"$nulls":5},"Louisiana","Jefferson Davis Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","005079"]
[{"$nulls":5},"Louisiana","Jefferson Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","005838"]
[{"$nulls":5},"Louisiana","La Salle Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","006373"]
[{"$nulls":5},"Louisiana","Lafayette Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","006501"]
[{"$nulls":5},"Louisiana","Lafourche Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","006556"]
[{"$nulls":5},"Louisiana","Lincoln Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","006619"]
[{"$nulls":5},"Louisiana","Livingston Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","006780"]
[{"$nulls":5},"Louisiana","Madison Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","006781"]
[{"$nulls":5},"Louisiana","Morehouse Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","006782"]
[{"$nulls":5},"Louisiana","Natchitoches Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","006783"]
[{"$nulls":5},"Louisiana","Orleans Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","006784"]
[{"$nulls":5},"Louisiana","Ouachita Parish",{"$nulls":4},{"$f":"M1154&N1154","v":"AlabamaButler"},"Alabama","Butler","006785"]
[{"$nulls":5},"Louisiana","Plaquemines Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","006989"]
[{"$nulls":5},"Louisiana","Pointe Coupee Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","007119"]
[{"$nulls":5},"Louisiana","Rapides Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","007411"]
[{"$nulls":5},"Louisiana","Red River Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","007435"]
[{"$nulls":5},"Louisiana","Richland Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","007974"]
[{"$nulls":5},"Louisiana","Sabine Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","007975"]
[{"$nulls":5},"Louisiana","St. Bernard Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008006"]
[{"$nulls":5},"Louisiana","St. Charles Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008318"]
[{"$nulls":5},"Louisiana","St. Helena Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008319"]
[{"$nulls":5},"Louisiana","St. James Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008320"]
[{"$nulls":5},"Louisiana","St. John the Baptist Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008321"]
[{"$nulls":5},"Louisiana","St. Landry Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008568"]
[{"$nulls":5},"Louisiana","St. Martin Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008569"]
[{"$nulls":5},"Louisiana","St. Mary Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008723"]
[{"$nulls":5},"Louisiana","St. Tammany Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008858"]
[{"$nulls":5},"Louisiana","Tangipahoa Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008859"]
[{"$nulls":5},"Louisiana","Tensas Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008860"]
[{"$nulls":5},"Louisiana","Terrebonne Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008861"]
[{"$nulls":5},"Louisiana","Union Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008862"]
[{"$nulls":5},"Louisiana","Vermilion Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008863"]
[{"$nulls":5},"Louisiana","Vernon Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008864"]
[{"$nulls":5},"Louisiana","Washington Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008865"]
[{"$nulls":5},"Louisiana","Webster Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008915"]
[{"$nulls":5},"Louisiana","West Baton Rouge Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008981"]
[{"$nulls":5},"Louisiana","West Carroll Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008982"]
[{"$nulls":5},"Louisiana","West Feliciana Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","008983"]
[{"$nulls":5},"Louisiana","Winn Parish",{"$nulls":4},"AlabamaButler","Alabama","Butler","009090"]
[{"$nulls":5},"Maine","Androscoggin",{"$nulls":4},"AlabamaButler","Alabama","Butler","009133"]
[{"$nulls":5},"Maine","Aroostook",{"$nulls":4},"AlabamaButler","Alabama","Butler","009247"]
[{"$nulls":5},"Maine","Cumberland",{"$nulls":4},"AlabamaButler","Alabama","Butler","009248"]
[{"$nulls":5},"Maine","Franklin",{"$nulls":4},"AlabamaButler","Alabama","Butler","009249"]
[{"$nulls":5},"Maine","Hancock",{"$nulls":4},"AlabamaButler","Alabama","Butler","009250"]
[{"$nulls":5},"Maine","Kennebec",{"$nulls":4},"AlabamaButler","Alabama","Butler","009251"]
[{"$nulls":5},"Maine","Knox",{"$nulls":4},"AlabamaButler","Alabama","Butler","009252"]
[{"$nulls":5},"Maine","Lincoln",{"$nulls":4},"AlabamaButler","Alabama","Butler","009253"]
[{"$nulls":5},"Maine","Oxford",{"$nulls":4},"AlabamaButler","Alabama","Butler","009254"]
[{"$nulls":5},"Maine","Penobscot",{"$nulls":4},"AlabamaButler","Alabama","Butler","009255"]
[{"$nulls":5},"Maine","Piscataquis",{"$nulls":4},"AlabamaButler","Alabama","Butler","009256"]
[{"$nulls":5},"Maine","Sagadahoc",{"$nulls":4},"AlabamaButler","Alabama","Butler","009257"]
[{"$nulls":5},"Maine","Somerset",{"$nulls":4},"AlabamaButler","Alabama","Butler","009258"]
[{"$nulls":5},"Maine","Waldo",{"$nulls":4},"AlabamaButler","Alabama","Butler","009259"]
[{"$nulls":5},"Maine","Washington",{"$nulls":4},"AlabamaButler","Alabama","Butler","009260"]
[{"$nulls":5},"Maine","York",{"$nulls":4},"AlabamaButler","Alabama","Butler","009261"]
[{"$nulls":5},"Maryland","Allegany",{"$nulls":4},"AlabamaButler","Alabama","Butler","009262"]
[{"$nulls":5},"Maryland","Anne Arundel",{"$nulls":4},"AlabamaButler","Alabama","Butler","009263"]
[{"$nulls":5},"Maryland","Baltimore city",{"$nulls":4},"AlabamaButler","Alabama","Butler","009264"]
[{"$nulls":5},"Maryland","Baltimore",{"$nulls":4},"AlabamaButler","Alabama","Butler","009344"]
[{"$nulls":5},"Maryland","Calvert",{"$nulls":4},"AlabamaButler","Alabama","Butler","009345"]
[{"$nulls":5},"Maryland","Caroline",{"$nulls":4},"AlabamaButler","Alabama","Butler","009392"]
[{"$nulls":5},"Maryland","Carroll",{"$nulls":4},"AlabamaButler","Alabama","Butler","009456"]
[{"$nulls":5},"Maryland","Cecil",{"$nulls":4},"AlabamaButler","Alabama","Butler","009457"]
[{"$nulls":5},"Maryland","Charles",{"$nulls":4},"AlabamaButler","Alabama","Butler","009521"]
[{"$nulls":5},"Maryland","Dorchester",{"$nulls":4},"AlabamaButler","Alabama","Butler","009522"]
[{"$nulls":5},"Maryland","Frederick",{"$nulls":4},"AlabamaButler","Alabama","Butler","009523"]
[{"$nulls":5},"Maryland","Garrett",{"$nulls":4},"AlabamaButler","Alabama","Butler","009524"]
[{"$nulls":5},"Maryland","Harford",{"$nulls":4},"AlabamaButler","Alabama","Butler","009525"]
[{"$nulls":5},"Maryland","Howard",{"$nulls":4},"AlabamaButler","Alabama","Butler","009526"]
[{"$nulls":5},"Maryland","Kent",{"$nulls":4},"AlabamaButler","Alabama","Butler","009527"]
[{"$nulls":5},"Maryland","Montgomery",{"$nulls":4},"AlabamaButler","Alabama","Butler","009549"]
[{"$nulls":5},"Maryland","Prince George's",{"$nulls":4},"AlabamaButler","Alabama","Butler","009931"]
[{"$nulls":5},"Maryland","Queen Anne's",{"$nulls":4},"AlabamaButler","Alabama","Butler","009932"]
[{"$nulls":5},"Maryland","Somerset",{"$nulls":4},"AlabamaButler","Alabama","Butler","009981"]
[{"$nulls":5},"Maryland","St. Mary's",{"$nulls":4},"AlabamaButler","Alabama","Butler","009989"]
[{"$nulls":5},"Maryland","Talbot",{"$nulls":4},{"$f":"M1218&N1218","v":"AlabamaButler"},"Alabama","Butler","010369"]
[{"$nulls":5},"Maryland","Washington",{"$nulls":4},"AlabamaButler","Alabama","Butler","010456"]
[{"$nulls":5},"Maryland","Wicomico",{"$nulls":4},"AlabamaButler","Alabama","Butler","010543"]
[{"$nulls":5},"Maryland","Worcester",{"$nulls":4},"AlabamaButler","Alabama","Butler","010544"]
[{"$nulls":5},"Massachusetts","Barnstable",{"$nulls":4},"AlabamaButler","Alabama","Butler","010589"]
[{"$nulls":5},"Massachusetts","Berkshire",{"$nulls":4},"AlabamaButler","Alabama","Butler","011323"]
[{"$nulls":5},"Massachusetts","Bristol",{"$nulls":4},"AlabamaButler","Alabama","Butler","011324"]
[{"$nulls":5},"Massachusetts","Dukes",{"$nulls":4},"AlabamaButler","Alabama","Butler","011441"]
[{"$nulls":5},"Massachusetts","Essex",{"$nulls":4},"AlabamaButler","Alabama","Butler","011442"]
[{"$nulls":5},"Massachusetts","Franklin",{"$nulls":4},"AlabamaButler","Alabama","Butler","011638"]
[{"$nulls":5},"Massachusetts","Hampden",{"$nulls":4},"AlabamaButler","Alabama","Butler","011726"]
[{"$nulls":5},"Massachusetts","Hampshire",{"$nulls":4},"AlabamaButler","Alabama","Butler","011854"]
[{"$nulls":5},"Massachusetts","Middlesex",{"$nulls":4},"AlabamaButler","Alabama","Butler","011973"]
[{"$nulls":5},"Massachusetts","Nantucket",{"$nulls":4},"AlabamaButler","Alabama","Butler","012026"]
[{"$nulls":5},"Massachusetts","Norfolk",{"$nulls":4},"AlabamaButler","Alabama","Butler","012182"]
[{"$nulls":5},"Massachusetts","Plymouth",{"$nulls":4},"AlabamaButler","Alabama","Butler","012196"]
[{"$nulls":5},"Massachusetts","Suffolk",{"$nulls":4},"AlabamaButler","Alabama","Butler","012576"]
[{"$nulls":5},"Massachusetts","Worcester",{"$nulls":4},"AlabamaButler","Alabama","Butler","012582"]
[{"$nulls":5},"Michigan","Alcona",{"$nulls":4},"AlabamaButler","Alabama","Butler","012809"]
[{"$nulls":5},"Michigan","Alger",{"$nulls":4},"AlabamaButler","Alabama","Butler","012955"]
[{"$nulls":5},"Michigan","Allegan",{"$nulls":4},"AlabamaButler","Alabama","Butler","013005"]
[{"$nulls":5},"Michigan","Alpena",{"$nulls":4},"AlabamaButler","Alabama","Butler","013022"]
[{"$nulls":5},"Michigan","Antrim",{"$nulls":4},"AlabamaButler","Alabama","Butler","013181"]
[{"$nulls":5},"Michigan","Arenac",{"$nulls":4},"AlabamaButler","Alabama","Butler","013241"]
[{"$nulls":5},"Michigan","Baraga",{"$nulls":4},"AlabamaButler","Alabama","Butler","013339"]
[{"$nulls":5},"Michigan","Barry",{"$nulls":4},"AlabamaButler","Alabama","Butler","013508"]
[{"$nulls":5},"Michigan","Bay",{"$nulls":4},"AlabamaButler","Alabama","Butler","013592"]
[{"$nulls":5},"Michigan","Benzie",{"$nulls":4},"AlabamaButler","Alabama","Butler","013593"]
[{"$nulls":5},"Michigan","Berrien",{"$nulls":4},"AlabamaButler","Alabama","Butler","013655"]
[{"$nulls":5},"Michigan","Branch",{"$nulls":4},"AlabamaButler","Alabama","Butler","013656"]
[{"$nulls":5},"Michigan","Calhoun",{"$nulls":4},"AlabamaButler","Alabama","Butler","013657"]
[{"$nulls":5},"Michigan","Cass",{"$nulls":4},"AlabamaButler","Alabama","Butler","013953"]
[{"$nulls":5},"Michigan","Charlevoix",{"$nulls":4},"AlabamaButler","Alabama","Butler","013954"]
[{"$nulls":5},"Michigan","Cheboygan",{"$nulls":4},"AlabamaButler","Alabama","Butler","014220"]
[{"$nulls":5},"Michigan","Chippewa",{"$nulls":4},"AlabamaButler","Alabama","Butler","014230"]
[{"$nulls":5},"Michigan","Clare",{"$nulls":4},"AlabamaButler","Alabama","Butler","014578"]
[{"$nulls":5},"Michigan","Clinton",{"$nulls":4},"AlabamaButler","Alabama","Butler","014590"]
[{"$nulls":5},"Michigan","Crawford",{"$nulls":4},"AlabamaButler","Alabama","Butler","014591"]
[{"$nulls":5},"Michigan","Delta",{"$nulls":4},"AlabamaButler","Alabama","Butler","014678"]
[{"$nulls":5},"Michigan","Dickinson",{"$nulls":4},"AlabamaButler","Alabama","Butler","014915"]
[{"$nulls":5},"Michigan","Eaton",{"$nulls":4},"AlabamaButler","Alabama","Butler","014916"]
[{"$nulls":5},"Michigan","Emmet",{"$nulls":4},"AlabamaButler","Alabama","Butler","015040"]
[{"$nulls":5},"Michigan","Genesee",{"$nulls":4},"AlabamaButler","Alabama","Butler","015130"]
[{"$nulls":5},"Michigan","Gladwin",{"$nulls":4},"AlabamaButler","Alabama","Butler","015172"]
[{"$nulls":5},"Michigan","Gogebic",{"$nulls":4},"AlabamaButler","Alabama","Butler","015173"]
[{"$nulls":5},"Michigan","Grand Traverse",{"$nulls":4},"AlabamaButler","Alabama","Butler","015426"]
[{"$nulls":5},"Michigan","Gratiot",{"$nulls":4},"AlabamaButler","Alabama","Butler","015454"]
[{"$nulls":5},"Michigan","Hillsdale",{"$nulls":4},"AlabamaButler","Alabama","Butler","015455"]
[{"$nulls":5},"Michigan","Houghton",{"$nulls":4},"AlabamaButler","Alabama","Butler","015456"]
[{"$nulls":5},"Michigan","Huron",{"$nulls":4},"AlabamaButler","Alabama","Butler","015904"]
[{"$nulls":5},"Michigan","Ingham",{"$nulls":4},"AlabamaButler","Alabama","Butler","015905"]
[{"$nulls":5},"Michigan","Ionia",{"$nulls":4},"AlabamaButler","Alabama","Butler","015906"]
[{"$nulls":5},"Michigan","Iosco",{"$nulls":4},"AlabamaButler","Alabama","Butler","015907"]
[{"$nulls":5},"Michigan","Iron",{"$nulls":4},"AlabamaButler","Alabama","Butler","015908"]
[{"$nulls":5},"Michigan","Isabella",{"$nulls":4},"AlabamaButler","Alabama","Butler","015999"]
[{"$nulls":5},"Michigan","Jackson",{"$nulls":4},"AlabamaButler","Alabama","Butler","016002"]
[{"$nulls":5},"Michigan","Kalamazoo",{"$nulls":4},"AlabamaButler","Alabama","Butler","016003"]
[{"$nulls":5},"Michigan","Kalkaska",{"$nulls":4},"AlabamaButler","Alabama","Butler","016004"]
[{"$nulls":5},"Michigan","Kent",{"$nulls":4},"AlabamaButler","Alabama","Butler","016005"]
[{"$nulls":5},"Michigan","Keweenaw",{"$nulls":4},"AlabamaButler","Alabama","Butler","016510"]
[{"$nulls":5},"Michigan","Lake",{"$nulls":4},"AlabamaButler","Alabama","Butler","016608"]
[{"$nulls":5},"Michigan","Lapeer",{"$nulls":4},"AlabamaButler","Alabama","Butler","016609"]
[{"$nulls":5},"Michigan","Leelanau",{"$nulls":4},"AlabamaButler","Alabama","Butler","016618"]
[{"$nulls":5},"Michigan","Lenawee",{"$nulls":4},"AlabamaButler","Alabama","Butler","016642"]
[{"$nulls":5},"Michigan","Livingston",{"$nulls":4},{"$f":"M1282&N1282","v":"AlabamaButler"},"Alabama","Butler","016663"]
[{"$nulls":5},"Michigan","Luce",{"$nulls":4},"AlabamaButler","Alabama","Butler","017831"]
[{"$nulls":5},"Michigan","Mackinac",{"$nulls":4},"AlabamaButler","Alabama","Butler","017832"]
[{"$nulls":5},"Michigan","Macomb",{"$nulls":4},"AlabamaButler","Alabama","Butler","017833"]
[{"$nulls":5},"Michigan","Manistee",{"$nulls":4},"AlabamaButler","Alabama","Butler","017864"]
[{"$nulls":5},"Michigan","Marquette",{"$nulls":4},"AlabamaButler","Alabama","Butler","017865"]
[{"$nulls":5},"Michigan","Mason",{"$nulls":4},"AlabamaButler","Alabama","Butler","017971"]
[{"$nulls":5},"Michigan","Mecosta",{"$nulls":4},"AlabamaButler","Alabama","Butler","018087"]
[{"$nulls":5},"Michigan","Menominee",{"$nulls":4},"AlabamaButler","Alabama","Butler","018088"]
[{"$nulls":5},"Michigan","Midland",{"$nulls":4},"AlabamaButler","Alabama","Butler","018089"]
[{"$nulls":5},"Michigan","Missaukee",{"$nulls":4},"AlabamaButler","Alabama","Butler","018309"]
[{"$nulls":5},"Michigan","Monroe",{"$nulls":4},"AlabamaButler","Alabama","Butler","018310"]
[{"$nulls":5},"Michigan","Montcalm",{"$nulls":4},"AlabamaButler","Alabama","Butler","018311"]
[{"$nulls":5},"Michigan","Montmorency",{"$nulls":4},"AlabamaButler","Alabama","Butler","018312"]
[{"$nulls":5},"Michigan","Muskegon",{"$nulls":4},"AlabamaButler","Alabama","Butler","018513"]
[{"$nulls":5},"Michigan","Newaygo",{"$nulls":4},"AlabamaButler","Alabama","Butler","018514"]
[{"$nulls":5},"Michigan","Oakland",{"$nulls":4},"AlabamaButler","Alabama","Butler","018515"]
[{"$nulls":5},"Michigan","Oceana",{"$nulls":4},"AlabamaButler","Alabama","Butler","018765"]
[{"$nulls":5},"Michigan","Ogemaw",{"$nulls":4},"AlabamaButler","Alabama","Butler","018766"]
[{"$nulls":5},"Michigan","Ontonagon",{"$nulls":4},"AlabamaButler","Alabama","Butler","018782"]
[{"$nulls":5},"Michigan","Osceola",{"$nulls":4},"AlabamaButler","Alabama","Butler","019167"]
[{"$nulls":5},"Michigan","Oscoda",{"$nulls":4},"AlabamaButler","Alabama","Butler","019482"]
[{"$nulls":5},"Michigan","Otsego",{"$nulls":4},"AlabamaButler","Alabama","Butler","019581"]
[{"$nulls":5},"Michigan","Ottawa",{"$nulls":4},"AlabamaButler","Alabama","Butler","019582"]
[{"$nulls":5},"Michigan","Presque Isle",{"$nulls":4},"AlabamaButler","Alabama","Butler","019625"]
[{"$nulls":5},"Michigan","Roscommon",{"$nulls":4},"AlabamaButler","Alabama","Butler","019707"]
[{"$nulls":5},"Michigan","Saginaw",{"$nulls":4},"AlabamaButler","Alabama","Butler","020495"]
[{"$nulls":5},"Michigan","Sanilac",{"$nulls":4},"AlabamaButler","Alabama","Butler","020685"]
[{"$nulls":5},"Michigan","Schoolcraft",{"$nulls":4},"AlabamaButler","Alabama","Butler","021581"]
[{"$nulls":5},"Michigan","Shiawassee",{"$nulls":4},"AlabamaButler","Alabama","Butler","021582"]
[{"$nulls":5},"Michigan","St. Clair",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","000073"]
[{"$nulls":5},"Michigan","St. Joseph",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","000074"]
[{"$nulls":5},"Michigan","Tuscola",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","000105"]
[{"$nulls":5},"Michigan","Van Buren",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","000573"]
[{"$nulls":5},"Michigan","Washtenaw",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","000583"]
[{"$nulls":5},"Michigan","Wayne",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","000584"]
[{"$nulls":5},"Michigan","Wexford",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","000585"]
[{"$nulls":5},"Minnesota","Aitkin",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","000586"]
[{"$nulls":5},"Minnesota","Anoka",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","000587"]
[{"$nulls":5},"Minnesota","Becker",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","000695"]
[{"$nulls":5},"Minnesota","Beltrami",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","000711"]
[{"$nulls":5},"Minnesota","Benton",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","000712"]
[{"$nulls":5},"Minnesota","Big Stone",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","000714"]
[{"$nulls":5},"Minnesota","Blue Earth",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","000918"]
[{"$nulls":5},"Minnesota","Brown",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","000946"]
[{"$nulls":5},"Minnesota","Carlton",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","001007"]
[{"$nulls":5},"Minnesota","Carver",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","001182"]
[{"$nulls":5},"Minnesota","Cass",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","001190"]
[{"$nulls":5},"Minnesota","Chippewa",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","001198"]
[{"$nulls":5},"Minnesota","Chisago",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","001207"]
[{"$nulls":5},"Minnesota","Clay",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","001370"]
[{"$nulls":5},"Minnesota","Clearwater",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","001409"]
[{"$nulls":5},"Minnesota","Cook",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","001421"]
[{"$nulls":5},"Minnesota","Cottonwood",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","001429"]
[{"$nulls":5},"Minnesota","Crow Wing",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","001500"]
[{"$nulls":5},"Minnesota","Dakota",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","001564"]
[{"$nulls":5},"Minnesota","Dodge",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","001596"]
[{"$nulls":5},"Minnesota","Douglas",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","001768"]
[{"$nulls":5},"Minnesota","Faribault",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","001885"]
[{"$nulls":5},"Minnesota","Fillmore",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","001913"]
[{"$nulls":5},"Minnesota","Freeborn",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","001914"]
[{"$nulls":5},"Minnesota","Goodhue",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","001927"]
[{"$nulls":5},"Minnesota","Grant",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","001992"]
[{"$nulls":5},"Minnesota","Hennepin",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","002011"]
[{"$nulls":5},"Minnesota","Houston",{"$nulls":4},{"$f":"M1346&N1346","v":"AlabamaCalhoun"},"Alabama","Calhoun","002030"]
[{"$nulls":5},"Minnesota","Hubbard",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","002031"]
[{"$nulls":5},"Minnesota","Isanti",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","002049"]
[{"$nulls":5},"Minnesota","Itasca",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","002050"]
[{"$nulls":5},"Minnesota","Jackson",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","002056"]
[{"$nulls":5},"Minnesota","Kanabec",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","002284"]
[{"$nulls":5},"Minnesota","Kandiyohi",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","002378"]
[{"$nulls":5},"Minnesota","Kittson",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","002388"]
[{"$nulls":5},"Minnesota","Koochiching",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","002410"]
[{"$nulls":5},"Minnesota","Lac qui Parle",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","002428"]
[{"$nulls":5},"Minnesota","Lake",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","002953"]
[{"$nulls":5},"Minnesota","Lake of the Woods",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","002963"]
[{"$nulls":5},"Minnesota","Le Sueur",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","002970"]
[{"$nulls":5},"Minnesota","Lincoln",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","003154"]
[{"$nulls":5},"Minnesota","Lyon",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","003155"]
[{"$nulls":5},"Minnesota","Mahnomen",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","003227"]
[{"$nulls":5},"Minnesota","Marshall",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","003228"]
[{"$nulls":5},"Minnesota","Martin",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","003229"]
[{"$nulls":5},"Minnesota","McLeod",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","003312"]
[{"$nulls":5},"Minnesota","Meeker",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","003408"]
[{"$nulls":5},"Minnesota","Mille Lacs",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","003409"]
[{"$nulls":5},"Minnesota","Morrison",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","003460"]
[{"$nulls":5},"Minnesota","Mower",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","003781"]
[{"$nulls":5},"Minnesota","Murray",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","003951"]
[{"$nulls":5},"Minnesota","Nicollet",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","003952"]
[{"$nulls":5},"Minnesota","Nobles",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004275"]
[{"$nulls":5},"Minnesota","Norman",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004276"]
[{"$nulls":5},"Minnesota","Olmsted",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004277"]
[{"$nulls":5},"Minnesota","Otter Tail",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004412"]
[{"$nulls":5},"Minnesota","Pennington",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004504"]
[{"$nulls":5},"Minnesota","Pine",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004578"]
[{"$nulls":5},"Minnesota","Pipestone",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004598"]
[{"$nulls":5},"Minnesota","Polk",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004667"]
[{"$nulls":5},"Minnesota","Pope",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004671"]
[{"$nulls":5},"Minnesota","Ramsey",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004682"]
[{"$nulls":5},"Minnesota","Red Lake",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004683"]
[{"$nulls":5},"Minnesota","Redwood",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004684"]
[{"$nulls":5},"Minnesota","Renville",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004685"]
[{"$nulls":5},"Minnesota","Rice",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004772"]
[{"$nulls":5},"Minnesota","Rock",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004773"]
[{"$nulls":5},"Minnesota","Roseau",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004774"]
[{"$nulls":5},"Minnesota","Scott",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004822"]
[{"$nulls":5},"Minnesota","Sherburne",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004876"]
[{"$nulls":5},"Minnesota","Sibley",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004950"]
[{"$nulls":5},"Minnesota","St. Louis",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004951"]
[{"$nulls":5},"Minnesota","Stearns",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","004970"]
[{"$nulls":5},"Minnesota","Steele",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005065"]
[{"$nulls":5},"Minnesota","Stevens",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005072"]
[{"$nulls":5},"Minnesota","Swift",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005099"]
[{"$nulls":5},"Minnesota","Todd",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005101"]
[{"$nulls":5},"Minnesota","Traverse",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005120"]
[{"$nulls":5},"Minnesota","Wabasha",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005152"]
[{"$nulls":5},"Minnesota","Wadena",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005153"]
[{"$nulls":5},"Minnesota","Waseca",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005154"]
[{"$nulls":5},"Minnesota","Washington",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005155"]
[{"$nulls":5},"Minnesota","Watonwan",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005156"]
[{"$nulls":5},"Minnesota","Wilkin",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005157"]
[{"$nulls":5},"Minnesota","Winona",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005281"]
[{"$nulls":5},"Minnesota","Wright",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005282"]
[{"$nulls":5},"Minnesota","Yellow Medicine",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005447"]
[{"$nulls":5},"Mississippi","Adams",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005593"]
[{"$nulls":5},"Mississippi","Alcorn",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005598"]
[{"$nulls":5},"Mississippi","Amite",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005599"]
[{"$nulls":5},"Mississippi","Attala",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005756"]
[{"$nulls":5},"Mississippi","Benton",{"$nulls":4},{"$f":"M1410&N1410","v":"AlabamaCalhoun"},"Alabama","Calhoun","005757"]
[{"$nulls":5},"Mississippi","Bolivar",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","005991"]
[{"$nulls":5},"Mississippi","Calhoun",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006204"]
[{"$nulls":5},"Mississippi","Carroll",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006319"]
[{"$nulls":5},"Mississippi","Chickasaw",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006337"]
[{"$nulls":5},"Mississippi","Choctaw",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006349"]
[{"$nulls":5},"Mississippi","Claiborne",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006350"]
[{"$nulls":5},"Mississippi","Clarke",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006351"]
[{"$nulls":5},"Mississippi","Clay",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006382"]
[{"$nulls":5},"Mississippi","Coahoma",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006525"]
[{"$nulls":5},"Mississippi","Copiah",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006643"]
[{"$nulls":5},"Mississippi","Covington",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006665"]
[{"$nulls":5},"Mississippi","DeSoto",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006724"]
[{"$nulls":5},"Mississippi","Forrest",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006725"]
[{"$nulls":5},"Mississippi","Franklin",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006837"]
[{"$nulls":5},"Mississippi","George",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006892"]
[{"$nulls":5},"Mississippi","Greene",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006893"]
[{"$nulls":5},"Mississippi","Grenada",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006894"]
[{"$nulls":5},"Mississippi","Hancock",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006895"]
[{"$nulls":5},"Mississippi","Harrison",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006896"]
[{"$nulls":5},"Mississippi","Hinds",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","006897"]
[{"$nulls":5},"Mississippi","Holmes",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","007056"]
[{"$nulls":5},"Mississippi","Humphreys",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","007609"]
[{"$nulls":5},"Mississippi","Issaquena",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","007683"]
[{"$nulls":5},"Mississippi","Itawamba",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","007899"]
[{"$nulls":5},"Mississippi","Jackson",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","007900"]
[{"$nulls":5},"Mississippi","Jasper",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","007924"]
[{"$nulls":5},"Mississippi","Jefferson",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","007948"]
[{"$nulls":5},"Mississippi","Jefferson Davis",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","008010"]
[{"$nulls":5},"Mississippi","Jones",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","008018"]
[{"$nulls":5},"Mississippi","Kemper",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","008019"]
[{"$nulls":5},"Mississippi","Lafayette",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","008020"]
[{"$nulls":5},"Mississippi","Lamar",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","008051"]
[{"$nulls":5},"Mississippi","Lauderdale",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","008052"]
[{"$nulls":5},"Mississippi","Lawrence",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","008053"]
[{"$nulls":5},"Mississippi","Leake",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","008275"]
[{"$nulls":5},"Mississippi","Lee",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","008345"]
[{"$nulls":5},"Mississippi","Leflore",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","008373"]
[{"$nulls":5},"Mississippi","Lincoln",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","008398"]
[{"$nulls":5},"Mississippi","Lowndes",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","008645"]
[{"$nulls":5},"Mississippi","Madison",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","008655"]
[{"$nulls":5},"Mississippi","Marion",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","008689"]
[{"$nulls":5},"Mississippi","Marshall",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","008700"]
[{"$nulls":5},"Mississippi","Monroe",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","008724"]
[{"$nulls":5},"Mississippi","Montgomery",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","008737"]
[{"$nulls":5},"Mississippi","Neshoba",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","008738"]
[{"$nulls":5},"Mississippi","Newton",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009065"]
[{"$nulls":5},"Mississippi","Noxubee",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009066"]
[{"$nulls":5},"Mississippi","Oktibbeha",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009075"]
[{"$nulls":5},"Mississippi","Panola",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009076"]
[{"$nulls":5},"Mississippi","Pearl River",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009222"]
[{"$nulls":5},"Mississippi","Perry",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009310"]
[{"$nulls":5},"Mississippi","Pike",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009347"]
[{"$nulls":5},"Mississippi","Pontotoc",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009505"]
[{"$nulls":5},"Mississippi","Prentiss",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009506"]
[{"$nulls":5},"Mississippi","Quitman",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009507"]
[{"$nulls":5},"Mississippi","Rankin",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009508"]
[{"$nulls":5},"Mississippi","Scott",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009509"]
[{"$nulls":5},"Mississippi","Sharkey",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009510"]
[{"$nulls":5},"Mississippi","Simpson",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009511"]
[{"$nulls":5},"Mississippi","Smith",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009512"]
[{"$nulls":5},"Mississippi","Stone",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009622"]
[{"$nulls":5},"Mississippi","Sunflower",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009741"]
[{"$nulls":5},"Mississippi","Tallahatchie",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009742"]
[{"$nulls":5},"Mississippi","Tate",{"$nulls":4},{"$f":"M1474&N1474","v":"AlabamaCalhoun"},"Alabama","Calhoun","009860"]
[{"$nulls":5},"Mississippi","Tippah",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009861"]
[{"$nulls":5},"Mississippi","Tishomingo",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009862"]
[{"$nulls":5},"Mississippi","Tunica",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009863"]
[{"$nulls":5},"Mississippi","Union",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009864"]
[{"$nulls":5},"Mississippi","Walthall",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009865"]
[{"$nulls":5},"Mississippi","Warren",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009866"]
[{"$nulls":5},"Mississippi","Washington",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009953"]
[{"$nulls":5},"Mississippi","Wayne",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009954"]
[{"$nulls":5},"Mississippi","Webster",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","009955"]
[{"$nulls":5},"Mississippi","Wilkinson",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","010252"]
[{"$nulls":5},"Mississippi","Winston",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","010253"]
[{"$nulls":5},"Mississippi","Yalobusha",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","010254"]
[{"$nulls":5},"Mississippi","Yazoo",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","010255"]
[{"$nulls":5},"Missouri","Adair",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","010260"]
[{"$nulls":5},"Missouri","Andrew",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","010383"]
[{"$nulls":5},"Missouri","Atchison",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","010529"]
[{"$nulls":5},"Missouri","Audrain",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","010530"]
[{"$nulls":5},"Missouri","Barry",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","010531"]
[{"$nulls":5},"Missouri","Barton",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","010532"]
[{"$nulls":5},"Missouri","Bates",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","010708"]
[{"$nulls":5},"Missouri","Benton",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","010819"]
[{"$nulls":5},"Missouri","Bollinger",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","010995"]
[{"$nulls":5},"Missouri","Boone",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","010996"]
[{"$nulls":5},"Missouri","Buchanan",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","011001"]
[{"$nulls":5},"Missouri","Butler",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","011215"]
[{"$nulls":5},"Missouri","Caldwell",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","011226"]
[{"$nulls":5},"Missouri","Callaway",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","011407"]
[{"$nulls":5},"Missouri","Camden",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","011781"]
[{"$nulls":5},"Missouri","Cape Girardeau",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","011806"]
[{"$nulls":5},"Missouri","Carroll",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","011844"]
[{"$nulls":5},"Missouri","Carter",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","012056"]
[{"$nulls":5},"Missouri","Cass",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","012266"]
[{"$nulls":5},"Missouri","Cedar",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","012278"]
[{"$nulls":5},"Missouri","Chariton",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","012720"]
[{"$nulls":5},"Missouri","Christian",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","012797"]
[{"$nulls":5},"Missouri","Clark",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","012798"]
[{"$nulls":5},"Missouri","Clay",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","012812"]
[{"$nulls":5},"Missouri","Clinton",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","012813"]
[{"$nulls":5},"Missouri","Cole",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","012882"]
[{"$nulls":5},"Missouri","Cooper",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","012883"]
[{"$nulls":5},"Missouri","Crawford",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","012947"]
[{"$nulls":5},"Missouri","Dade",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","013110"]
[{"$nulls":5},"Missouri","Dallas",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","013182"]
[{"$nulls":5},"Missouri","Daviess",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","013352"]
[{"$nulls":5},"Missouri","DeKalb",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","013397"]
[{"$nulls":5},"Missouri","Dent",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","013398"]
[{"$nulls":5},"Missouri","Douglas",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","013399"]
[{"$nulls":5},"Missouri","Dunklin",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","013455"]
[{"$nulls":5},"Missouri","Franklin",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","013457"]
[{"$nulls":5},"Missouri","Gasconade",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","013498"]
[{"$nulls":5},"Missouri","Gentry",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","013630"]
[{"$nulls":5},"Missouri","Greene",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","013696"]
[{"$nulls":5},"Missouri","Grundy",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","013877"]
[{"$nulls":5},"Missouri","Harrison",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","013931"]
[{"$nulls":5},"Missouri","Henry",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","014072"]
[{"$nulls":5},"Missouri","Hickory",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","014102"]
[{"$nulls":5},"Missouri","Holt",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","014124"]
[{"$nulls":5},"Missouri","Howard",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","014125"]
[{"$nulls":5},"Missouri","Howell",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","014126"]
[{"$nulls":5},"Missouri","Iron",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","014318"]
[{"$nulls":5},"Missouri","Jackson",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","014376"]
[{"$nulls":5},"Missouri","Jasper",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","014592"]
[{"$nulls":5},"Missouri","Jefferson",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","014628"]
[{"$nulls":5},"Missouri","Johnson",{"$nulls":4},{"$f":"M1538&N1538","v":"AlabamaCalhoun"},"Alabama","Calhoun","014691"]
[{"$nulls":5},"Missouri","Knox",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","014692"]
[{"$nulls":5},"Missouri","Laclede",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","014697"]
[{"$nulls":5},"Missouri","Lafayette",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","014751"]
[{"$nulls":5},"Missouri","Lawrence",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","014771"]
[{"$nulls":5},"Missouri","Lewis",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","014849"]
[{"$nulls":5},"Missouri","Lincoln",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","014919"]
[{"$nulls":5},"Missouri","Linn",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","014943"]
[{"$nulls":5},"Missouri","Livingston",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","014958"]
[{"$nulls":5},"Missouri","Macon",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","014959"]
[{"$nulls":5},"Missouri","Madison",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","015063"]
[{"$nulls":5},"Missouri","Maries",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","015437"]
[{"$nulls":5},"Missouri","Marion",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","015460"]
[{"$nulls":5},"Missouri","McDonald",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","015461"]
[{"$nulls":5},"Missouri","Mercer",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","015462"]
[{"$nulls":5},"Missouri","Miller",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","015463"]
[{"$nulls":5},"Missouri","Mississippi",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","016036"]
[{"$nulls":5},"Missouri","Moniteau",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","016037"]
[{"$nulls":5},"Missouri","Monroe",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","016038"]
[{"$nulls":5},"Missouri","Montgomery",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","016369"]
[{"$nulls":5},"Missouri","Morgan",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","016447"]
[{"$nulls":5},"Missouri","New Madrid",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","016793"]
[{"$nulls":5},"Missouri","Newton",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","016880"]
[{"$nulls":5},"Missouri","Nodaway",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","017069"]
[{"$nulls":5},"Missouri","Oregon",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","017104"]
[{"$nulls":5},"Missouri","Osage",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","017105"]
[{"$nulls":5},"Missouri","Ozark",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","017106"]
[{"$nulls":5},"Missouri","Pemiscot",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","017469"]
[{"$nulls":5},"Missouri","Perry",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","017496"]
[{"$nulls":5},"Missouri","Pettis",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","017782"]
[{"$nulls":5},"Missouri","Phelps",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","017798"]
[{"$nulls":5},"Missouri","Pike",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","017799"]
[{"$nulls":5},"Missouri","Platte",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","017802"]
[{"$nulls":5},"Missouri","Polk",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","017803"]
[{"$nulls":5},"Missouri","Pulaski",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","017949"]
[{"$nulls":5},"Missouri","Putnam",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","017950"]
[{"$nulls":5},"Missouri","Ralls",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","017951"]
[{"$nulls":5},"Missouri","Randolph",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018198"]
[{"$nulls":5},"Missouri","Ray",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018256"]
[{"$nulls":5},"Missouri","Reynolds",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018333"]
[{"$nulls":5},"Missouri","Ripley",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018334"]
[{"$nulls":5},"Missouri","Saline",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018434"]
[{"$nulls":5},"Missouri","Schuyler",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018435"]
[{"$nulls":5},"Missouri","Scotland",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018596"]
[{"$nulls":5},"Missouri","Scott",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018607"]
[{"$nulls":5},"Missouri","Shannon",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018608"]
[{"$nulls":5},"Missouri","Shelby",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018609"]
[{"$nulls":5},"Missouri","St. Charles",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018611"]
[{"$nulls":5},"Missouri","St. Clair",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018612"]
[{"$nulls":5},"Missouri","St. Francois",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018614"]
[{"$nulls":5},"Missouri","St. Louis city",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018615"]
[{"$nulls":5},"Missouri","St. Louis",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018617"]
[{"$nulls":5},"Missouri","Ste. Genevieve",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018731"]
[{"$nulls":5},"Missouri","Stoddard",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018785"]
[{"$nulls":5},"Missouri","Stone",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018887"]
[{"$nulls":5},"Missouri","Sullivan",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018920"]
[{"$nulls":5},"Missouri","Taney",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018921"]
[{"$nulls":5},"Missouri","Texas",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","018965"]
[{"$nulls":5},"Missouri","Vernon",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019106"]
[{"$nulls":5},"Missouri","Warren",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019147"]
[{"$nulls":5},"Missouri","Washington",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019204"]
[{"$nulls":5},"Missouri","Wayne",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019324"]
[{"$nulls":5},"Missouri","Webster",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019326"]
[{"$nulls":5},"Missouri","Worth",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019328"]
[{"$nulls":5},"Missouri","Wright",{"$nulls":4},{"$f":"M1602&N1602","v":"AlabamaCalhoun"},"Alabama","Calhoun","019356"]
[{"$nulls":5},"Montana","Beaverhead",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019518"]
[{"$nulls":5},"Montana","Big Horn",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019583"]
[{"$nulls":5},"Montana","Blaine",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019584"]
[{"$nulls":5},"Montana","Broadwater",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019602"]
[{"$nulls":5},"Montana","Carbon",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019603"]
[{"$nulls":5},"Montana","Carter",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019604"]
[{"$nulls":5},"Montana","Cascade",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019605"]
[{"$nulls":5},"Montana","Chouteau",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019606"]
[{"$nulls":5},"Montana","Custer",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019629"]
[{"$nulls":5},"Montana","Daniels",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019632"]
[{"$nulls":5},"Montana","Dawson",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019685"]
[{"$nulls":5},"Montana","Deer Lodge",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019686"]
[{"$nulls":5},"Montana","Fallon",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019687"]
[{"$nulls":5},"Montana","Fergus",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019703"]
[{"$nulls":5},"Montana","Flathead",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019871"]
[{"$nulls":5},"Montana","Gallatin",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019872"]
[{"$nulls":5},"Montana","Garfield",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019873"]
[{"$nulls":5},"Montana","Glacier",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019874"]
[{"$nulls":5},"Montana","Golden Valley",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019875"]
[{"$nulls":5},"Montana","Granite",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019876"]
[{"$nulls":5},"Montana","Hill",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019958"]
[{"$nulls":5},"Montana","Jefferson",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019959"]
[{"$nulls":5},"Montana","Judith Basin",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019987"]
[{"$nulls":5},"Montana","Lake",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019993"]
[{"$nulls":5},"Montana","Lewis and Clark",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019994"]
[{"$nulls":5},"Montana","Liberty",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019995"]
[{"$nulls":5},"Montana","Lincoln",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","019996"]
[{"$nulls":5},"Montana","Madison",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020044"]
[{"$nulls":5},"Montana","McCone",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020125"]
[{"$nulls":5},"Montana","Meagher",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020126"]
[{"$nulls":5},"Montana","Mineral",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020128"]
[{"$nulls":5},"Montana","Missoula",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020180"]
[{"$nulls":5},"Montana","Musselshell",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020181"]
[{"$nulls":5},"Montana","Park",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020182"]
[{"$nulls":5},"Montana","Petroleum",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020183"]
[{"$nulls":5},"Montana","Phillips",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020185"]
[{"$nulls":5},"Montana","Pondera",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020350"]
[{"$nulls":5},"Montana","Powder River",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020431"]
[{"$nulls":5},"Montana","Powell",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020432"]
[{"$nulls":5},"Montana","Prairie",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020433"]
[{"$nulls":5},"Montana","Ravalli",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020434"]
[{"$nulls":5},"Montana","Richland",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020435"]
[{"$nulls":5},"Montana","Roosevelt",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020436"]
[{"$nulls":5},"Montana","Rosebud",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020437"]
[{"$nulls":5},"Montana","Sanders",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020438"]
[{"$nulls":5},"Montana","Sheridan",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020439"]
[{"$nulls":5},"Montana","Silver Bow",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020440"]
[{"$nulls":5},"Montana","Stillwater",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020441"]
[{"$nulls":5},"Montana","Sweet Grass",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020442"]
[{"$nulls":5},"Montana","Teton",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020444"]
[{"$nulls":5},"Montana","Toole",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020445"]
[{"$nulls":5},"Montana","Treasure",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020446"]
[{"$nulls":5},"Montana","Valley",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020513"]
[{"$nulls":5},"Montana","Wheatland",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020534"]
[{"$nulls":5},"Montana","Wibaux",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020535"]
[{"$nulls":5},"Montana","Yellowstone",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020536"]
[{"$nulls":5},"Nebraska","Adams",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020537"]
[{"$nulls":5},"Nebraska","Antelope",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020586"]
[{"$nulls":5},"Nebraska","Banner",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020587"]
[{"$nulls":5},"Nebraska","Blaine",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020695"]
[{"$nulls":5},"Nebraska","Boone",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020711"]
[{"$nulls":5},"Nebraska","Box Butte",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020721"]
[{"$nulls":5},"Nebraska","Boyd",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020765"]
[{"$nulls":5},"Nebraska","Brown",{"$nulls":4},{"$f":"M1666&N1666","v":"AlabamaCalhoun"},"Alabama","Calhoun","020881"]
[{"$nulls":5},"Nebraska","Buffalo",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020941"]
[{"$nulls":5},"Nebraska","Burt",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","020942"]
[{"$nulls":5},"Nebraska","Butler",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","021009"]
[{"$nulls":5},"Nebraska","Cass",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","021045"]
[{"$nulls":5},"Nebraska","Cedar",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","021448"]
[{"$nulls":5},"Nebraska","Chase",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","021541"]
[{"$nulls":5},"Nebraska","Cherry",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","021555"]
[{"$nulls":5},"Nebraska","Cheyenne",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","080105000035601"]
[{"$nulls":5},"Nebraska","Clay",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN0000H5"]
[{"$nulls":5},"Nebraska","Colfax",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN0000H6"]
[{"$nulls":5},"Nebraska","Cuming",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN0000H7"]
[{"$nulls":5},"Nebraska","Custer",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN000B07"]
[{"$nulls":5},"Nebraska","Dakota",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN000B11"]
[{"$nulls":5},"Nebraska","Dawes",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN000B12"]
[{"$nulls":5},"Nebraska","Dawson",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN000B18"]
[{"$nulls":5},"Nebraska","Deuel",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN01037T"]
[{"$nulls":5},"Nebraska","Dixon",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN01137E"]
[{"$nulls":5},"Nebraska","Dodge",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN01137I"]
[{"$nulls":5},"Nebraska","Douglas",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN01137L"]
[{"$nulls":5},"Nebraska","Dundy",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN01137M"]
[{"$nulls":5},"Nebraska","Fillmore",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN01137N"]
[{"$nulls":5},"Nebraska","Franklin",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN01137P"]
[{"$nulls":5},"Nebraska","Frontier",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN01137Q"]
[{"$nulls":5},"Nebraska","Furnas",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN01137R"]
[{"$nulls":5},"Nebraska","Gage",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN01137S"]
[{"$nulls":5},"Nebraska","Garden",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN01137T"]
[{"$nulls":5},"Nebraska","Garfield",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN01137U"]
[{"$nulls":5},"Nebraska","Gosper",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN01137W"]
[{"$nulls":5},"Nebraska","Greeley",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN01137X"]
[{"$nulls":5},"Nebraska","Hall",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN01137Y"]
[{"$nulls":5},"Nebraska","Hamilton",{"$nulls":4},"AlabamaCalhoun","Alabama","Calhoun","DAPAMCANN01137Z"]
[{"$nulls":5},"Nebraska","Harlan",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","000039"]
[{"$nulls":5},"Nebraska","Hayes",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","000136"]
[{"$nulls":5},"Nebraska","Hitchcock",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","000145"]
[{"$nulls":5},"Nebraska","Holt",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","000146"]
[{"$nulls":5},"Nebraska","Hooker",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","000147"]
[{"$nulls":5},"Nebraska","Howard",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","000614"]
[{"$nulls":5},"Nebraska","Jefferson",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","000665"]
[{"$nulls":5},"Nebraska","Johnson",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","000848"]
[{"$nulls":5},"Nebraska","Kearney",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","000849"]
[{"$nulls":5},"Nebraska","Keith",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","000883"]
[{"$nulls":5},"Nebraska","Keya Paha",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","001654"]
[{"$nulls":5},"Nebraska","Kimball",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","002381"]
[{"$nulls":5},"Nebraska","Knox",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","002418"]
[{"$nulls":5},"Nebraska","Lancaster",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","002580"]
[{"$nulls":5},"Nebraska","Lincoln",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","002581"]
[{"$nulls":5},"Nebraska","Logan",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","002582"]
[{"$nulls":5},"Nebraska","Loup",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","002600"]
[{"$nulls":5},"Nebraska","Madison",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","002601"]
[{"$nulls":5},"Nebraska","Merrick",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","002602"]
[{"$nulls":5},"Nebraska","Morrill",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","002926"]
[{"$nulls":5},"Nebraska","Nance",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","003183"]
[{"$nulls":5},"Nebraska","Nemaha",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","003308"]
[{"$nulls":5},"Nebraska","Nuckolls",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","003347"]
[{"$nulls":5},"Nebraska","Otoe",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","003467"]
[{"$nulls":5},"Nebraska","Pawnee",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","003504"]
[{"$nulls":5},"Nebraska","Perkins",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","003505"]
[{"$nulls":5},"Nebraska","Phelps",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","003844"]
[{"$nulls":5},"Nebraska","Pierce",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","003918"]
[{"$nulls":5},"Nebraska","Platte",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","004037"]
[{"$nulls":5},"Nebraska","Polk",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","004177"]
[{"$nulls":5},"Nebraska","Red Willow",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","004423"]
[{"$nulls":5},"Nebraska","Richardson",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","004690"]
[{"$nulls":5},"Nebraska","Rock",{"$nulls":4},{"$f":"M1730&N1730","v":"AlabamaChambers"},"Alabama","Chambers","004921"]
[{"$nulls":5},"Nebraska","Saline",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","005002"]
[{"$nulls":5},"Nebraska","Sarpy",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","006020"]
[{"$nulls":5},"Nebraska","Saunders",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","006574"]
[{"$nulls":5},"Nebraska","Scotts Bluff",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","006754"]
[{"$nulls":5},"Nebraska","Seward",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","007006"]
[{"$nulls":5},"Nebraska","Sheridan",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","007007"]
[{"$nulls":5},"Nebraska","Sherman",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","007164"]
[{"$nulls":5},"Nebraska","Sioux",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","007256"]
[{"$nulls":5},"Nebraska","Stanton",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","007257"]
[{"$nulls":5},"Nebraska","Thayer",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","007258"]
[{"$nulls":5},"Nebraska","Thomas",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","007259"]
[{"$nulls":5},"Nebraska","Thurston",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","007260"]
[{"$nulls":5},"Nebraska","Valley",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","007770"]
[{"$nulls":5},"Nebraska","Washington",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","007785"]
[{"$nulls":5},"Nebraska","Wayne",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","007786"]
[{"$nulls":5},"Nebraska","Webster",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","007809"]
[{"$nulls":5},"Nebraska","Wheeler",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","007833"]
[{"$nulls":5},"Nebraska","York",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","007998"]
[{"$nulls":5},"Nevada","Carson City",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","008098"]
[{"$nulls":5},"Nevada","Churchill",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","008447"]
[{"$nulls":5},"Nevada","Clark",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","008468"]
[{"$nulls":5},"Nevada","Douglas",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","008500"]
[{"$nulls":5},"Nevada","Elko",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","008848"]
[{"$nulls":5},"Nevada","Esmeralda",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","009036"]
[{"$nulls":5},"Nevada","Eureka",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","009176"]
[{"$nulls":5},"Nevada","Humboldt",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","009180"]
[{"$nulls":5},"Nevada","Lander",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","009184"]
[{"$nulls":5},"Nevada","Lincoln",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","009191"]
[{"$nulls":5},"Nevada","Lyon",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","009220"]
[{"$nulls":5},"Nevada","Mineral",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","009376"]
[{"$nulls":5},"Nevada","Nye",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","009448"]
[{"$nulls":5},"Nevada","Pershing",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","009498"]
[{"$nulls":5},"Nevada","Storey",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","009794"]
[{"$nulls":5},"Nevada","Washoe",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","009800"]
[{"$nulls":5},"Nevada","White Pine",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","010092"]
[{"$nulls":5},"New Hampshire","Belknap",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","010105"]
[{"$nulls":5},"New Hampshire","Carroll",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","010596"]
[{"$nulls":5},"New Hampshire","Cheshire",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","010619"]
[{"$nulls":5},"New Hampshire","Coos",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","010649"]
[{"$nulls":5},"New Hampshire","Grafton",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","010734"]
[{"$nulls":5},"New Hampshire","Hillsborough",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","010821"]
[{"$nulls":5},"New Hampshire","Merrimack",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","011016"]
[{"$nulls":5},"New Hampshire","Rockingham",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","011017"]
[{"$nulls":5},"New Hampshire","Strafford",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","011018"]
[{"$nulls":5},"New Hampshire","Sullivan",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","011044"]
[{"$nulls":5},"New Jersey","Atlantic",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","011450"]
[{"$nulls":5},"New Jersey","Bergen",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","011451"]
[{"$nulls":5},"New Jersey","Burlington",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","011959"]
[{"$nulls":5},"New Jersey","Camden",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","011982"]
[{"$nulls":5},"New Jersey","Cape May",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","012389"]
[{"$nulls":5},"New Jersey","Cumberland",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","012413"]
[{"$nulls":5},"New Jersey","Essex",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","012420"]
[{"$nulls":5},"New Jersey","Gloucester",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","012548"]
[{"$nulls":5},"New Jersey","Hudson",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","012591"]
[{"$nulls":5},"New Jersey","Hunterdon",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","012594"]
[{"$nulls":5},"New Jersey","Mercer",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","012595"]
[{"$nulls":5},"New Jersey","Middlesex",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","012624"]
[{"$nulls":5},"New Jersey","Monmouth",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","012833"]
[{"$nulls":5},"New Jersey","Morris",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013026"]
[{"$nulls":5},"New Jersey","Ocean",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013042"]
[{"$nulls":5},"New Jersey","Passaic",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013054"]
[{"$nulls":5},"New Jersey","Salem",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013066"]
[{"$nulls":5},"New Jersey","Somerset",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013070"]
[{"$nulls":5},"New Jersey","Sussex",{"$nulls":4},{"$f":"M1794&N1794","v":"AlabamaChambers"},"Alabama","Chambers","013146"]
[{"$nulls":5},"New Jersey","Union",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013214"]
[{"$nulls":5},"New Jersey","Warren",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013396"]
[{"$nulls":5},"New Mexico","Bernalillo",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013417"]
[{"$nulls":5},"New Mexico","Catron",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013422"]
[{"$nulls":5},"New Mexico","Chaves",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013467"]
[{"$nulls":5},"New Mexico","Cibola",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013487"]
[{"$nulls":5},"New Mexico","Colfax",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013596"]
[{"$nulls":5},"New Mexico","Curry",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013662"]
[{"$nulls":5},"New Mexico","De Baca",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013708"]
[{"$nulls":5},"New Mexico","Dona Ana",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013710"]
[{"$nulls":5},"New Mexico","Eddy",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013816"]
[{"$nulls":5},"New Mexico","Grant",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013823"]
[{"$nulls":5},"New Mexico","Guadalupe",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013956"]
[{"$nulls":5},"New Mexico","Harding",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013957"]
[{"$nulls":5},"New Mexico","Hidalgo",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013963"]
[{"$nulls":5},"New Mexico","Lea",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","013988"]
[{"$nulls":5},"New Mexico","Lincoln",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","014595"]
[{"$nulls":5},"New Mexico","Los Alamos",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","014608"]
[{"$nulls":5},"New Mexico","Luna",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","014785"]
[{"$nulls":5},"New Mexico","McKinley",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","014786"]
[{"$nulls":5},"New Mexico","Mora",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","014832"]
[{"$nulls":5},"New Mexico","Otero",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","014908"]
[{"$nulls":5},"New Mexico","Quay",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","014949"]
[{"$nulls":5},"New Mexico","Rio Arriba",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","015141"]
[{"$nulls":5},"New Mexico","Roosevelt",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","015422"]
[{"$nulls":5},"New Mexico","San Juan",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","015445"]
[{"$nulls":5},"New Mexico","San Miguel",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","015480"]
[{"$nulls":5},"New Mexico","Sandoval",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","015526"]
[{"$nulls":5},"New Mexico","Santa Fe",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","015566"]
[{"$nulls":5},"New Mexico","Sierra",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","015569"]
[{"$nulls":5},"New Mexico","Socorro",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","015663"]
[{"$nulls":5},"New Mexico","Taos",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","016138"]
[{"$nulls":5},"New Mexico","Torrance",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","016139"]
[{"$nulls":5},"New Mexico","Union",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","016140"]
[{"$nulls":5},"New Mexico","Valencia",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","016141"]
[{"$nulls":5},"New York","Albany",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","016142"]
[{"$nulls":5},"New York","Allegany",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","016143"]
[{"$nulls":5},"New York","Bronx",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","016144"]
[{"$nulls":5},"New York","Broome",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","016145"]
[{"$nulls":5},"New York","Cattaraugus",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","016146"]
[{"$nulls":5},"New York","Cayuga",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","016557"]
[{"$nulls":5},"New York","Chautauqua",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","016558"]
[{"$nulls":5},"New York","Chemung",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","016559"]
[{"$nulls":5},"New York","Chenango",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","016628"]
[{"$nulls":5},"New York","Clinton",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","016894"]
[{"$nulls":5},"New York","Columbia",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","017279"]
[{"$nulls":5},"New York","Cortland",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","017280"]
[{"$nulls":5},"New York","Delaware",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","017281"]
[{"$nulls":5},"New York","Dutchess",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","017453"]
[{"$nulls":5},"New York","Erie",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","018280"]
[{"$nulls":5},"New York","Essex",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","018281"]
[{"$nulls":5},"New York","Franklin",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","018282"]
[{"$nulls":5},"New York","Fulton",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","018283"]
[{"$nulls":5},"New York","Genesee",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","018284"]
[{"$nulls":5},"New York","Greene",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","018325"]
[{"$nulls":5},"New York","Hamilton",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","018326"]
[{"$nulls":5},"New York","Herkimer",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","018327"]
[{"$nulls":5},"New York","Jefferson",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","018328"]
[{"$nulls":5},"New York","Kings",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","018329"]
[{"$nulls":5},"New York","Lewis",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","018330"]
[{"$nulls":5},"New York","Livingston",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","018373"]
[{"$nulls":5},"New York","Madison",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","018374"]
[{"$nulls":5},"New York","Monroe",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","018375"]
[{"$nulls":5},"New York","Montgomery",{"$nulls":4},{"$f":"M1858&N1858","v":"AlabamaChambers"},"Alabama","Chambers","018376"]
[{"$nulls":5},"New York","Nassau",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","018377"]
[{"$nulls":5},"New York","New York",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","018498"]
[{"$nulls":5},"New York","Niagara",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","018499"]
[{"$nulls":5},"New York","Oneida",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","018762"]
[{"$nulls":5},"New York","Onondaga",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","019017"]
[{"$nulls":5},"New York","Ontario",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","019121"]
[{"$nulls":5},"New York","Orange",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","019132"]
[{"$nulls":5},"New York","Orleans",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","019635"]
[{"$nulls":5},"New York","Oswego",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","019692"]
[{"$nulls":5},"New York","Otsego",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","019824"]
[{"$nulls":5},"New York","Putnam",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","020170"]
[{"$nulls":5},"New York","Queens",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","020213"]
[{"$nulls":5},"New York","Rensselaer",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","020662"]
[{"$nulls":5},"New York","Richmond",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","020663"]
[{"$nulls":5},"New York","Rockland",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","020847"]
[{"$nulls":5},"New York","Saratoga",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","020848"]
[{"$nulls":5},"New York","Schenectady",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","021290"]
[{"$nulls":5},"New York","Schoharie",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","021314"]
[{"$nulls":5},"New York","Schuyler",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","021347"]
[{"$nulls":5},"New York","Seneca",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","021348"]
[{"$nulls":5},"New York","St. Lawrence",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","021485"]
[{"$nulls":5},"New York","Steuben",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","021486"]
[{"$nulls":5},"New York","Suffolk",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","021621"]
[{"$nulls":5},"New York","Sullivan",{"$nulls":4},"AlabamaChambers","Alabama","Chambers","021685"]
[{"$nulls":5},"New York","Tioga",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","000512"]
[{"$nulls":5},"New York","Tompkins",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","000513"]
[{"$nulls":5},"New York","Ulster",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","000514"]
[{"$nulls":5},"New York","Warren",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","000515"]
[{"$nulls":5},"New York","Washington",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","000608"]
[{"$nulls":5},"New York","Wayne",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","000855"]
[{"$nulls":5},"New York","Westchester",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","000856"]
[{"$nulls":5},"New York","Wyoming",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","001191"]
[{"$nulls":5},"New York","Yates",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","001192"]
[{"$nulls":5},"North Carolina","Alamance",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","001199"]
[{"$nulls":5},"North Carolina","Alexander",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","001247"]
[{"$nulls":5},"North Carolina","Alleghany",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","001259"]
[{"$nulls":5},"North Carolina","Anson",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","001260"]
[{"$nulls":5},"North Carolina","Ashe",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","001263"]
[{"$nulls":5},"North Carolina","Avery",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","001278"]
[{"$nulls":5},"North Carolina","Beaufort",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","001279"]
[{"$nulls":5},"North Carolina","Bertie",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","001311"]
[{"$nulls":5},"North Carolina","Bladen",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","001797"]
[{"$nulls":5},"North Carolina","Brunswick",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","001920"]
[{"$nulls":5},"North Carolina","Buncombe",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","001997"]
[{"$nulls":5},"North Carolina","Burke",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","002113"]
[{"$nulls":5},"North Carolina","Cabarrus",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","002236"]
[{"$nulls":5},"North Carolina","Caldwell",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","002272"]
[{"$nulls":5},"North Carolina","Camden",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","002397"]
[{"$nulls":5},"North Carolina","Carteret",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","002400"]
[{"$nulls":5},"North Carolina","Caswell",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","002419"]
[{"$nulls":5},"North Carolina","Catawba",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","002435"]
[{"$nulls":5},"North Carolina","Chatham",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","002437"]
[{"$nulls":5},"North Carolina","Cherokee",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","002449"]
[{"$nulls":5},"North Carolina","Chowan",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","002454"]
[{"$nulls":5},"North Carolina","Clay",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","002824"]
[{"$nulls":5},"North Carolina","Cleveland",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","002837"]
[{"$nulls":5},"North Carolina","Columbus",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","002838"]
[{"$nulls":5},"North Carolina","Craven",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","002859"]
[{"$nulls":5},"North Carolina","Cumberland",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","002860"]
[{"$nulls":5},"North Carolina","Currituck",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","003211"]
[{"$nulls":5},"North Carolina","Dare",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","003223"]
[{"$nulls":5},"North Carolina","Davidson",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","003236"]
[{"$nulls":5},"North Carolina","Davie",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","003237"]
[{"$nulls":5},"North Carolina","Duplin",{"$nulls":4},{"$f":"M1922&N1922","v":"AlabamaCherokee"},"Alabama","Cherokee","003255"]
[{"$nulls":5},"North Carolina","Durham",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","003297"]
[{"$nulls":5},"North Carolina","Edgecombe",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","003298"]
[{"$nulls":5},"North Carolina","Forsyth",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","003299"]
[{"$nulls":5},"North Carolina","Franklin",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","003410"]
[{"$nulls":5},"North Carolina","Gaston",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","003412"]
[{"$nulls":5},"North Carolina","Gates",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","003729"]
[{"$nulls":5},"North Carolina","Graham",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","003755"]
[{"$nulls":5},"North Carolina","Granville",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","003756"]
[{"$nulls":5},"North Carolina","Greene",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","004059"]
[{"$nulls":5},"North Carolina","Guilford",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","004060"]
[{"$nulls":5},"North Carolina","Halifax",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","004061"]
[{"$nulls":5},"North Carolina","Harnett",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","004096"]
[{"$nulls":5},"North Carolina","Haywood",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","004097"]
[{"$nulls":5},"North Carolina","Henderson",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","004365"]
[{"$nulls":5},"North Carolina","Hertford",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","004366"]
[{"$nulls":5},"North Carolina","Hoke",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","004367"]
[{"$nulls":5},"North Carolina","Hyde",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","005220"]
[{"$nulls":5},"North Carolina","Iredell",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","005221"]
[{"$nulls":5},"North Carolina","Jackson",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","005226"]
[{"$nulls":5},"North Carolina","Johnston",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","005237"]
[{"$nulls":5},"North Carolina","Jones",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","005286"]
[{"$nulls":5},"North Carolina","Lee",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","005506"]
[{"$nulls":5},"North Carolina","Lenoir",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","005540"]
[{"$nulls":5},"North Carolina","Lincoln",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","005585"]
[{"$nulls":5},"North Carolina","Macon",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","005639"]
[{"$nulls":5},"North Carolina","Madison",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","005895"]
[{"$nulls":5},"North Carolina","Martin",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","005959"]
[{"$nulls":5},"North Carolina","McDowell",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","005988"]
[{"$nulls":5},"North Carolina","Mecklenburg",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","006006"]
[{"$nulls":5},"North Carolina","Mitchell",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","006007"]
[{"$nulls":5},"North Carolina","Montgomery",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","006008"]
[{"$nulls":5},"North Carolina","Moore",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","006009"]
[{"$nulls":5},"North Carolina","Nash",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","006196"]
[{"$nulls":5},"North Carolina","New Hanover",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","006197"]
[{"$nulls":5},"North Carolina","Northampton",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","006206"]
[{"$nulls":5},"North Carolina","Onslow",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","006287"]
[{"$nulls":5},"North Carolina","Orange",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","006288"]
[{"$nulls":5},"North Carolina","Pamlico",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","006381"]
[{"$nulls":5},"North Carolina","Pasquotank",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","006404"]
[{"$nulls":5},"North Carolina","Pender",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","006676"]
[{"$nulls":5},"North Carolina","Perquimans",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","006763"]
[{"$nulls":5},"North Carolina","Person",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","006902"]
[{"$nulls":5},"North Carolina","Pitt",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","006978"]
[{"$nulls":5},"North Carolina","Polk",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007002"]
[{"$nulls":5},"North Carolina","Randolph",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007003"]
[{"$nulls":5},"North Carolina","Richmond",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007072"]
[{"$nulls":5},"North Carolina","Robeson",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007112"]
[{"$nulls":5},"North Carolina","Rockingham",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007148"]
[{"$nulls":5},"North Carolina","Rowan",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007202"]
[{"$nulls":5},"North Carolina","Rutherford",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007335"]
[{"$nulls":5},"North Carolina","Sampson",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007336"]
[{"$nulls":5},"North Carolina","Scotland",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007337"]
[{"$nulls":5},"North Carolina","Stanly",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007338"]
[{"$nulls":5},"North Carolina","Stokes",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007339"]
[{"$nulls":5},"North Carolina","Surry",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007377"]
[{"$nulls":5},"North Carolina","Swain",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007378"]
[{"$nulls":5},"North Carolina","Transylvania",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007379"]
[{"$nulls":5},"North Carolina","Tyrrell",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007380"]
[{"$nulls":5},"North Carolina","Union",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007381"]
[{"$nulls":5},"North Carolina","Vance",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007489"]
[{"$nulls":5},"North Carolina","Wake",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007680"]
[{"$nulls":5},"North Carolina","Warren",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007704"]
[{"$nulls":5},"North Carolina","Washington",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","007796"]
[{"$nulls":5},"North Carolina","Watauga",{"$nulls":4},{"$f":"M1986&N1986","v":"AlabamaCherokee"},"Alabama","Cherokee","007991"]
[{"$nulls":5},"North Carolina","Wayne",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","008420"]
[{"$nulls":5},"North Carolina","Wilkes",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","008421"]
[{"$nulls":5},"North Carolina","Wilson",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","008431"]
[{"$nulls":5},"North Carolina","Yadkin",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","008683"]
[{"$nulls":5},"North Carolina","Yancey",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","008784"]
[{"$nulls":5},"North Dakota","Adams",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","008785"]
[{"$nulls":5},"North Dakota","Barnes",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","008837"]
[{"$nulls":5},"North Dakota","Benson",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","008866"]
[{"$nulls":5},"North Dakota","Billings",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","009032"]
[{"$nulls":5},"North Dakota","Bottineau",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","009060"]
[{"$nulls":5},"North Dakota","Bowman",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","009111"]
[{"$nulls":5},"North Dakota","Burke",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","009487"]
[{"$nulls":5},"North Dakota","Burleigh",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","010433"]
[{"$nulls":5},"North Dakota","Cass",{"$nulls":4},"AlabamaCherokee","Alabama","Cherokee","011019"]
[{"$nulls":5},"Pennsylvania","Perry",{"$nulls":4},"AlabamaChoctaw","Alabama","Choctaw","008077"]
[{"$nulls":5},"Tennessee","White",{"$nulls":4},"AlabamaClay","Alabama","Clay","009037"]
[{"$nulls":5},"Texas","Lamar",{"$nulls":4},"AlabamaCleburne","Alabama","Cleburne","010349"]
[{"$nulls":5},"Washington","Kitsap",{"$nulls":4},"AlabamaCoffee","Alabama","Coffee","020801"]
[{"$nulls":11},"AlabamaCoosa","Alabama","Coosa","006621"]
[{"$nulls":11},"AlabamaCovington","Alabama","Covington","007831"]
[{"$nulls":11},"AlabamaCrenshaw","Alabama","Crenshaw","006651"]
[{"$nulls":11},"AlabamaDale","Alabama","Dale","008774"]
[{"$nulls":11},"AlabamaDallas","Alabama","Dallas","015350"]
[{"$nulls":11},"AlabamaDeKalb","Alabama","DeKalb","006439"]
[{"$nulls":11},"AlabamaEscambia","Alabama","Escambia","006824"]
[{"$nulls":11},"AlabamaEtowah","Alabama","Etowah","013165"]
[{"$nulls":11},"AlabamaFayette","Alabama","Fayette","007662"]
[{"$nulls":11},"AlabamaGeneva","Alabama","Geneva","015281"]
[{"$nulls":11},"AlabamaHale","Alabama","Hale","005032"]
[{"$nulls":11},"AlabamaHale","Alabama","Hale","019537"]
[{"$nulls":11},"AlabamaHouston","Alabama","Houston","015077"]
[{"$nulls":11},"AlabamaJefferson","Alabama","Jefferson","001164"]
[{"$nulls":11},"AlabamaJefferson","Alabama","Jefferson","011561"]
[{"$nulls":11},"AlabamaJefferson","Alabama","Jefferson","014425"]
[{"$nulls":11},"AlabamaJefferson","Alabama","Jefferson","017822"]
[{"$nulls":11},"AlabamaLauderdale","Alabama","Lauderdale","000425"]
[{"$nulls":11},"AlabamaLawrence","Alabama","Lawrence","020079"]
[{"$nulls":11},"AlabamaLimestone","Alabama","Limestone","005945"]
[{"$nulls":11},"AlabamaLimestone","Alabama","Limestone","013335"]
[{"$nulls":11},"AlabamaMacon","Alabama","Macon","080107000012070"]
[{"$nulls":11},"AlabamaMadison","Alabama","Madison","003353"]
[{"$nulls":11},"AlabamaMadison","Alabama","Madison","015319"]
[{"$nulls":11},"AlabamaMarengo","Alabama","Marengo","019422"]
[{"$nulls":11},"AlabamaMarshall","Alabama","Marshall","003361"]
[{"$nulls":11},"AlabamaMobile","Alabama","Mobile","001303"]
[{"$nulls":11},"AlabamaMobile","Alabama","Mobile","017071"]
[{"$nulls":11},"AlabamaMontgomery","Alabama","Montgomery","004321"]
[{"$nulls":11},"AlabamaMontgomery","Alabama","Montgomery","015506"]
[{"$nulls":11},"AlabamaMorgan","Alabama","Morgan","004545"]
[{"$nulls":11},"AlabamaPerry","Alabama","Perry","011285"]
[{"$nulls":11},"AlabamaPike","Alabama","Pike","014211"]
[{"$nulls":11},"AlabamaRussell","Alabama","Russell","013560"]
[{"$nulls":11},"AlabamaShelby","Alabama","Shelby","002514"]
[{"$nulls":11},"AlabamaSt. Clair","Alabama","St. Clair","014991"]
[{"$nulls":11},"AlabamaTalladega","Alabama","Talladega","001763"]
[{"$nulls":11},"AlabamaTalladega","Alabama","Talladega","015261"]
[{"$nulls":11},"AlabamaTuscaloosa","Alabama","Tuscaloosa","005820"]
[{"$nulls":11},"AlabamaWalker","Alabama","Walker","002224"]
[{"$nulls":11},"AlabamaWalker","Alabama","Walker","016899"]
[{"$nulls":11},"AlabamaWilcox","Alabama","Wilcox","006600"]
[{"$nulls":11},"AlaskaAnchorage Municipality","Alaska","Anchorage Municipality","1121"]
[{"$nulls":11},"AlaskaFairbanks North Star Borough","Alaska","Fairbanks North Star Borough","1913"]
[{"$nulls":11},"AlaskaKetchikan Gateway Borough","Alaska","Ketchikan Gateway Borough","0446"]
[{"$nulls":11},"AlaskaPrince of Wales-Hyder Census Area","Alaska","Prince of Wales-Hyder Census Area","0182"]
[{"$nulls":11},"AlaskaSoutheast Fairbanks Census Area","Alaska","Southeast Fairbanks Census Area","1140"]
[{"$nulls":11},"ArizonaCochise","Arizona","Cochise","00066"]
[{"$nulls":11},"ArizonaCochise","Arizona","Cochise","04475"]
[{"$nulls":11},"ArizonaCochise","Arizona","Cochise","09841"]
[{"$nulls":11},"ArizonaGila","Arizona","Gila","00000000000H055"]
[{"$nulls":11},"ArizonaGraham","Arizona","Graham","0000H58616B0844"]
[{"$nulls":11},"ArizonaGreenlee","Arizona","Greenlee","01493"]
[{"$nulls":11},"ArizonaMaricopa","Arizona","Maricopa","00796"]
[{"$nulls":11},"ArizonaMaricopa","Arizona","Maricopa","02036"]
[{"$nulls":11},"ArizonaMaricopa","Arizona","Maricopa","02379"]
[{"$nulls":11},"ArizonaMaricopa","Arizona","Maricopa","06201"]
[{"$nulls":11},"ArizonaMaricopa","Arizona","Maricopa","07350"]
[{"$nulls":11},"ArizonaMaricopa","Arizona","Maricopa","07742"]
[{"$nulls":11},"ArizonaMaricopa","Arizona","Maricopa","09126"]
[{"$nulls":11},"ArizonaMaricopa","Arizona","Maricopa","10422"]
[{"$nulls":11},"ArizonaMaricopa","Arizona","Maricopa","10779"]
[{"$nulls":11},"ArizonaMaricopa","Arizona","Maricopa","11327"]
[{"$nulls":11},"ArizonaMohave","Arizona","Mohave","04944"]
[{"$nulls":11},"ArizonaNavajo","Arizona","Navajo","01810"]
[{"$nulls":11},"ArizonaNavajo","Arizona","Navajo","04416"]
[{"$nulls":11},"ArizonaPima","Arizona","Pima","04594"]
[{"$nulls":11},"ArizonaPima","Arizona","Pima","08445"]
[{"$nulls":11},"ArizonaPima","Arizona","Pima","11206"]
[{"$nulls":11},"ArizonaPinal","Arizona","Pinal","0000H57614B0157"]
[{"$nulls":11},"ArizonaPinal","Arizona","Pinal","05329"]
[{"$nulls":11},"ArizonaSanta Cruz","Arizona","Santa Cruz","04527"]
[{"$nulls":11},"ArizonaYavapai","Arizona","Yavapai","05749"]
[{"$nulls":11},"ArizonaYavapai","Arizona","Yavapai","09102"]
[{"$nulls":11},"ArkansasArkansas","Arkansas","Arkansas","000000000004765"]
[{"$nulls":11},"ArkansasBaxter","Arkansas","Baxter","0000000000B5929"]
[{"$nulls":11},"ArkansasBenton","Arkansas","Benton","000000000019017"]
[{"$nulls":11},"ArkansasBradley","Arkansas","Bradley","000000000006065"]
[{"$nulls":11},"ArkansasChicot","Arkansas","Chicot","000000000004725"]
[{"$nulls":11},"ArkansasClark","Arkansas","Clark","000000000019040"]
[{"$nulls":11},"ArkansasClay","Arkansas","Clay","0000000000X1193"]
[{"$nulls":11},"ArkansasCraighead","Arkansas","Craighead","000000000006173"]
[{"$nulls":11},"ArkansasCrawford","Arkansas","Crawford","000000000006283"]
[{"$nulls":11},"ArkansasCrittenden","Arkansas","Crittenden","000000000022084"]
[{"$nulls":11},"ArkansasCross","Arkansas","Cross","000000000004446"]
[{"$nulls":11},"ArkansasFaulkner","Arkansas","Faulkner","000000000003477"]
[{"$nulls":11},"ArkansasFranklin","Arkansas","Franklin","0000000000B5110"]
[{"$nulls":11},"ArkansasFulton","Arkansas","Fulton","0000000000X0871"]
[{"$nulls":11},"ArkansasGarland","Arkansas","Garland","080910000015615"]
[{"$nulls":11},"ArkansasHempstead","Arkansas","Hempstead","0000000000X0035"]
[{"$nulls":11},"ArkansasHot Spring","Arkansas","Hot Spring","000000000006717"]
[{"$nulls":11},"ArkansasIndependence","Arkansas","Independence","000000000004489"]
[{"$nulls":11},"ArkansasJefferson","Arkansas","Jefferson","000000000006255"]
[{"$nulls":11},"ArkansasJohnson","Arkansas","Johnson","000000000003861"]
[{"$nulls":11},"ArkansasJohnson","Arkansas","Johnson","0000000000X0770"]
[{"$nulls":11},"ArkansasLittle River","Arkansas","Little River","000000000005817"]
[{"$nulls":11},"ArkansasLonoke","Arkansas","Lonoke","000000000022684"]
[{"$nulls":11},"ArkansasMiller","Arkansas","Miller","0000000000B7092"]
[{"$nulls":11},"ArkansasMississippi","Arkansas","Mississippi","000000000006186"]
[{"$nulls":11},"ArkansasMonroe","Arkansas","Monroe","0000000000X1453"]
[{"$nulls":11},"ArkansasNevada","Arkansas","Nevada","0000000000X0882"]
[{"$nulls":11},"ArkansasPhillips","Arkansas","Phillips","0000000000M0929"]
[{"$nulls":11},"ArkansasPoinsett","Arkansas","Poinsett","000000000002594"]
[{"$nulls":11},"ArkansasPope","Arkansas","Pope","000000000016254"]
[{"$nulls":11},"ArkansasPulaski","Arkansas","Pulaski","000000000004259"]
[{"$nulls":11},"ArkansasPulaski","Arkansas","Pulaski","000000000016493"]
[{"$nulls":11},"ArkansasPulaski","Arkansas","Pulaski","0000000000A5700"]
[{"$nulls":11},"ArkansasSaline","Arkansas","Saline","000000000022177"]
[{"$nulls":11},"ArkansasScott","Arkansas","Scott","000000000003387"]
[{"$nulls":11},"ArkansasSebastian","Arkansas","Sebastian","000000000016764"]
[{"$nulls":11},"ArkansasSharp","Arkansas","Sharp","000000000006498"]
[{"$nulls":11},"ArkansasSt. Francis","Arkansas","St. Francis","000000000006939"]
[{"$nulls":11},"ArkansasUnion","Arkansas","Union","000000000022035"]
[{"$nulls":11},"ArkansasWashington","Arkansas","Washington","000000000019544"]
[{"$nulls":11},"ArkansasWhite","Arkansas","White","000000000002203"]
[{"$nulls":11},"ArkansasYell","Arkansas","Yell","000000000005809"]
[{"$nulls":11},"ArkansasYell","Arkansas","Yell","080904000003083"]
[{"$nulls":11},"CaliforniaAlameda","California","Alameda","33 0407"]
[{"$nulls":11},"CaliforniaAmador","California","Amador","26C0049"]
[{"$nulls":11},"CaliforniaButte","California","Butte","12 0201"]
[{"$nulls":11},"CaliforniaCalaveras","California","Calaveras","051652000001022"]
[{"$nulls":11},"CaliforniaContra Costa","California","Contra Costa","28 0184"]
[{"$nulls":11},"CaliforniaContra Costa","California","Contra Costa","28C0264"]
[{"$nulls":11},"CaliforniaDel Norte","California","Del Norte","051051000001037"]
[{"$nulls":11},"CaliforniaFresno","California","Fresno","42 0226R"]
[{"$nulls":11},"CaliforniaFresno","California","Fresno","42C0098"]
[{"$nulls":11},"CaliforniaFresno","California","Fresno","42C0286"]
[{"$nulls":11},"CaliforniaFresno","California","Fresno","42C0672"]
[{"$nulls":11},"CaliforniaHumboldt","California","Humboldt","04 0280"]
[{"$nulls":11},"CaliforniaHumboldt","California","Humboldt","04C0191"]
[{"$nulls":11},"CaliforniaImperial","California","Imperial","58 0249R"]
[{"$nulls":11},"CaliforniaKern","California","Kern","50 0304"]
[{"$nulls":11},"CaliforniaKern","California","Kern","50C0349"]
[{"$nulls":11},"CaliforniaLake","California","Lake","14C0096"]
[{"$nulls":11},"CaliforniaLos Angeles","California","Los Angeles","050153000001002"]
[{"$nulls":11},"CaliforniaLos Angeles","California","Los Angeles","53 0654K"]
[{"$nulls":11},"CaliforniaLos Angeles","California","Los Angeles","53 1320M"]
[{"$nulls":11},"CaliforniaLos Angeles","California","Los Angeles","53 1529"]
[{"$nulls":11},"CaliforniaLos Angeles","California","Los Angeles","53 1894"]
[{"$nulls":11},"CaliforniaLos Angeles","California","Los Angeles","53 2347G"]
[{"$nulls":11},"CaliforniaLos Angeles","California","Los Angeles","53 2816"]
[{"$nulls":11},"CaliforniaLos Angeles","California","Los Angeles","53C0107"]
[{"$nulls":11},"CaliforniaLos Angeles","California","Los Angeles","53C0827"]
[{"$nulls":11},"CaliforniaLos Angeles","California","Los Angeles","53C1309"]
[{"$nulls":11},"CaliforniaLos Angeles","California","Los Angeles","53C1492"]
[{"$nulls":11},"CaliforniaLos Angeles","California","Los Angeles","53C2196"]
[{"$nulls":11},"CaliforniaMadera","California","Madera","41C0207"]
[{"$nulls":11},"CaliforniaMariposa","California","Mariposa","40C0058"]
[{"$nulls":11},"CaliforniaMendocino","California","Mendocino","10 0189"]
[{"$nulls":11},"CaliforniaMerced","California","Merced","39C0033"]
[{"$nulls":11},"CaliforniaMono","California","Mono","47C0034"]
[{"$nulls":11},"CaliforniaMonterey","California","Monterey","44C0136"]
[{"$nulls":11},"CaliforniaNapa","California","Napa","21C0030"]
[{"$nulls":11},"CaliforniaOrange","California","Orange","55 0472S"]
[{"$nulls":11},"CaliforniaOrange","California","Orange","55 0858"]
[{"$nulls":11},"CaliforniaOrange","California","Orange","55C0077"]
[{"$nulls":11},"CaliforniaOrange","California","Orange","55C0493"]
[{"$nulls":11},"CaliforniaPlacer","California","Placer","19C0204"]
[{"$nulls":11},"CaliforniaPlumas","California","Plumas","051156000001027"]
[{"$nulls":11},"CaliforniaRiverside","California","Riverside","56 0414"]
[{"$nulls":11},"CaliforniaRiverside","California","Riverside","56C0068"]
[{"$nulls":11},"CaliforniaRiverside","California","Riverside","56C0491"]
[{"$nulls":11},"CaliforniaRiverside","California","Riverside","AFCAPDPG15002"]
[{"$nulls":11},"CaliforniaSacramento","California","Sacramento","24C0264"]
[{"$nulls":11},"CaliforniaSan Benito","California","San Benito","43 0030R"]
[{"$nulls":11},"CaliforniaSan Bernardino","California","San Bernardino","54 0744"]
[{"$nulls":11},"CaliforniaSan Bernardino","California","San Bernardino","54 0871L"]
[{"$nulls":11},"CaliforniaSan Bernardino","California","San Bernardino","54 1270R"]
[{"$nulls":11},"CaliforniaSan Bernardino","California","San Bernardino","54C0609"]
[{"$nulls":11},{"$f":"M55746&N55746","v":"CaliforniaSan Diego"},"California","San Diego","57 0310"]
[{"$nulls":11},"CaliforniaSan Diego","California","San Diego","57 0538L"]
[{"$nulls":11},"CaliforniaSan Diego","California","San Diego","57 0878L"]
[{"$nulls":11},"CaliforniaSan Diego","California","San Diego","57 1224"]
[{"$nulls":11},"CaliforniaSan Diego","California","San Diego","57C0319"]
[{"$nulls":11},"CaliforniaSan Francisco","California","San Francisco","34 0046"]
[{"$nulls":11},"CaliforniaSan Joaquin","California","San Joaquin","29 0229L"]
[{"$nulls":11},"CaliforniaSan Joaquin","California","San Joaquin","29C0082"]
[{"$nulls":11},"CaliforniaSan Luis Obispo","California","San Luis Obispo","49 0002R"]
[{"$nulls":11},"CaliforniaSan Mateo","California","San Mateo","35 0119"]
[{"$nulls":11},"CaliforniaSan Mateo","California","San Mateo","35 0315K"]
[{"$nulls":11},"CaliforniaSanta Barbara","California","Santa Barbara","51 0224"]
[{"$nulls":11},"CaliforniaSanta Clara","California","Santa Clara","37 0249L"]
[{"$nulls":11},"CaliforniaSanta Clara","California","Santa Clara","37 0441"]
[{"$nulls":11},"CaliforniaSanta Clara","California","Santa Clara","37C0757"]
[{"$nulls":11},"CaliforniaSanta Cruz","California","Santa Cruz","36C0047"]
[{"$nulls":11},"CaliforniaShasta","California","Shasta","06C0041"]
[{"$nulls":11},"CaliforniaSiskiyou","California","Siskiyou","02 0166"]
[{"$nulls":11},"CaliforniaSiskiyou","California","Siskiyou","02C0176"]
[{"$nulls":11},"CaliforniaSolano","California","Solano","23 0205L"]
[{"$nulls":11},"CaliforniaSonoma","California","Sonoma","20C0077"]
[{"$nulls":11},"CaliforniaSonoma","California","Sonoma","20C0491"]
[{"$nulls":11},"CaliforniaStanislaus","California","Stanislaus","38 0096L"]
[{"$nulls":11},"CaliforniaSutter","California","Sutter","18C0149"]
[{"$nulls":11},{"$f":"M63106&N63106","v":"CaliforniaTehama"},"California","Tehama","08C0214"]
[{"$nulls":11},"CaliforniaTrinity","California","Trinity","05 0006"]
[{"$nulls":11},"CaliforniaTulare","California","Tulare","46 0193"]
[{"$nulls":11},"CaliforniaTulare","California","Tulare","46C0446"]
[{"$nulls":11},"CaliforniaTuolumne","California","Tuolumne","32C0070"]
[{"$nulls":11},"CaliforniaVentura","California","Ventura","52 0444S"]
[{"$nulls":11},"CaliforniaYolo","California","Yolo","22C0162"]
[{"$nulls":11},"ColoradoAdams","Colorado","Adams","E-17-MV"]
[{"$nulls":11},"ColoradoArapahoe","Colorado","Arapahoe","AUR07.0-X.5"]
[{"$nulls":11},"ColoradoArapahoe","Colorado","Arapahoe","ENGLWD-UNPR"]
[{"$nulls":11},"ColoradoBaca","Colorado","Baca","BAL-4.2-10-48"]
[{"$nulls":11},"ColoradoBroomfield","Colorado","Broomfield","E-16-XU"]
[{"$nulls":11},"ColoradoChaffee","Colorado","Chaffee","CHA225-03.15"]
[{"$nulls":11},"ColoradoDelta","Colorado","Delta","I-05-Z"]
[{"$nulls":11},"ColoradoDenver","Colorado","Denver","F-17-NI"]
[{"$nulls":11},"ColoradoDouglas","Colorado","Douglas","DOU16A-01.18"]
[{"$nulls":11},"ColoradoEagle","Colorado","Eagle","G-11-T"]
[{"$nulls":11},"ColoradoEl Paso","Colorado","El Paso","EPC4099-02.80R"]
[{"$nulls":11},"ColoradoElbert","Colorado","Elbert","G-18-BO"]
[{"$nulls":11},"ColoradoFremont","Colorado","Fremont","K-15-R"]
[{"$nulls":11},"ColoradoHuerfano","Colorado","Huerfano","HU350-S3.4-S160"]
[{"$nulls":11},"ColoradoJefferson","Colorado","Jefferson","E-16-PT"]
[{"$nulls":11},"ColoradoJefferson","Colorado","Jefferson","F-16-WK"]
[{"$nulls":11},"ColoradoLarimer","Colorado","Larimer","C-16-BC"]
[{"$nulls":11},"ColoradoLarimer","Colorado","Larimer","LR17-0.7-2E-A"]
[{"$nulls":11},"ColoradoLincoln","Colorado","Lincoln","G-22-E"]
[{"$nulls":11},"ColoradoMesa","Colorado","Mesa","G-04-AD"]
[{"$nulls":11},"ColoradoMesa","Colorado","Mesa","H-03-BS"]
[{"$nulls":11},"ColoradoMorgan","Colorado","Morgan","C-21-BN"]
[{"$nulls":11},"ColoradoOtero","Colorado","Otero","OT-28-27-31-160"]
[{"$nulls":11},"ColoradoPark","Colorado","Park","I-15-AV"]
[{"$nulls":11},"ColoradoPueblo","Colorado","Pueblo","K-18-GF"]
[{"$nulls":11},"ColoradoSaguache","Colorado","Saguache","N-12-AC"]
[{"$nulls":11},"ColoradoSedgwick","Colorado","Sedgwick","SED5-24.9-4A"]
[{"$nulls":11},"ColoradoWeld","Colorado","Weld","D-17-DD"]
[{"$nulls":11},"ColoradoWeld","Colorado","Weld","WEL045.0-058.5B"]
[{"$nulls":11},"ConnecticutFairfield","Connecticut","Fairfield","00085"]
[{"$nulls":11},"ConnecticutFairfield","Connecticut","Fairfield","03536"]
[{"$nulls":11},"ConnecticutFairfield","Connecticut","Fairfield","06775"]
[{"$nulls":11},"ConnecticutHartford","Connecticut","Hartford","02862"]
[{"$nulls":11},"ConnecticutHartford","Connecticut","Hartford","05920"]
[{"$nulls":11},"ConnecticutHartford","Connecticut","Hartford","06290"]
[{"$nulls":11},"ConnecticutLitchfield","Connecticut","Litchfield","05127"]
[{"$nulls":11},"ConnecticutMiddlesex","Connecticut","Middlesex","05610"]
[{"$nulls":11},"ConnecticutNew Haven","Connecticut","New Haven","01229B"]
[{"$nulls":11},"ConnecticutNew Haven","Connecticut","New Haven","03103"]
[{"$nulls":11},"ConnecticutNew Haven","Connecticut","New Haven","06533"]
[{"$nulls":11},"ConnecticutNew London","Connecticut","New London","02588"]
[{"$nulls":11},"ConnecticutNew London","Connecticut","New London","06004"]
[{"$nulls":11},"ConnecticutWindham","Connecticut","Windham","04785"]
[{"$nulls":11},"DelawareNew Castle","Delaware","New Castle","1071 232"]
[{"$nulls":11},"DelawareNew Castle","Delaware","New Castle","1319N067"]
[{"$nulls":11},"DelawareNew Castle","Delaware","New Castle","1864 215B"]
[{"$nulls":11},"FloridaAlachua","Florida","Alachua","260028"]
[{"$nulls":11},"FloridaBaker","Florida","Baker","270050"]
[{"$nulls":11},"FloridaBrevard","Florida","Brevard","700101"]
[{"$nulls":11},"FloridaBroward","Florida","Broward","860445"]
[{"$nulls":11},"FloridaBroward","Florida","Broward","865106"]
[{"$nulls":11},"FloridaCharlotte","Florida","Charlotte","010082"]
[{"$nulls":11},"FloridaCollier","Florida","Collier","030092"]
[{"$nulls":11},"FloridaColumbia","Florida","Columbia","290003"]
[{"$nulls":11},"FloridaDuval","Florida","Duval","720333"]
[{"$nulls":11},"FloridaDuval","Florida","Duval","720526"]
[{"$nulls":11},"FloridaDuval","Florida","Duval","724258"]
[{"$nulls":11},"FloridaFlagler","Florida","Flagler","734078"]
[{"$nulls":11},"FloridaGulf","Florida","Gulf","510075"]
[{"$nulls":11},"FloridaHardee","Florida","Hardee","064092"]
[{"$nulls":11},"FloridaHillsborough","Florida","Hillsborough","100408"]
[{"$nulls":11},"FloridaHillsborough","Florida","Hillsborough","100824"]
[{"$nulls":11},"FloridaHillsborough","Florida","Hillsborough","104331"]
[{"$nulls":11},"FloridaJackson","Florida","Jackson","530022"]
[{"$nulls":11},"FloridaLake","Florida","Lake","114053"]
[{"$nulls":11},"FloridaLee","Florida","Lee","120185"]
[{"$nulls":11},"FloridaLeon","Florida","Leon","550057"]
[{"$nulls":11},"FloridaManatee","Florida","Manatee","130940"]
[{"$nulls":11},"FloridaMiami-Dade","Florida","Miami-Dade","870252"]
[{"$nulls":11},"FloridaMiami-Dade","Florida","Miami-Dade","870719"]
[{"$nulls":11},"FloridaMiami-Dade","Florida","Miami-Dade","871006"]
[{"$nulls":11},"FloridaMiami-Dade","Florida","Miami-Dade","874492"]
[{"$nulls":11},"FloridaOkaloosa","Florida","Okaloosa","574096"]
[{"$nulls":11},"FloridaOkeechobee","Florida","Okeechobee","914007"]
[{"$nulls":11},"FloridaOrange","Florida","Orange","750509"]
[{"$nulls":11},"FloridaOrange","Florida","Orange","750864"]
[{"$nulls":11},"FloridaOsceola","Florida","Osceola","920094"]
[{"$nulls":11},"FloridaPalm Beach","Florida","Palm Beach","930349"]
[{"$nulls":11},"FloridaPalm Beach","Florida","Palm Beach","935900"]
[{"$nulls":11},"FloridaPinellas","Florida","Pinellas","150179"]
[{"$nulls":11},"FloridaPinellas","Florida","Pinellas","154268"]
[{"$nulls":11},"FloridaPolk","Florida","Polk","164310"]
[{"$nulls":11},"FloridaSanta Rosa","Florida","Santa Rosa","584187"]
[{"$nulls":11},"FloridaSarasota","Florida","Sarasota","170141"]
[{"$nulls":11},"FloridaSeminole","Florida","Seminole","774034"]
[{"$nulls":11},"FloridaTaylor","Florida","Taylor","380018"]
[{"$nulls":11},"FloridaWakulla","Florida","Wakulla","590028"]
[{"$nulls":11},"GeorgiaAppling","Georgia","Appling","000000000150230"]
[{"$nulls":11},"GeorgiaBaker","Georgia","Baker","000000000700050"]
[{"$nulls":11},"GeorgiaBartow","Georgia","Bartow","000000001551170"]
[{"$nulls":11},"GeorgiaBibb","Georgia","Bibb","000000002101890"]
[{"$nulls":11},"GeorgiaBrantley","Georgia","Brantley","000000002550020"]
[{"$nulls":11},"GeorgiaBulloch","Georgia","Bulloch","000000003150190"]
[{"$nulls":11},"GeorgiaCarroll","Georgia","Carroll","000000004500930"]
[{"$nulls":11},"GeorgiaCatoosa","Georgia","Catoosa","000000004750190"]
[{"$nulls":11},"GeorgiaChatham","Georgia","Chatham","000000005150650"]
[{"$nulls":11},"GeorgiaClarke","Georgia","Clarke","000000005900680"]
[{"$nulls":11},"GeorgiaClayton","Georgia","Clayton","000000006301110"]
[{"$nulls":11},"GeorgiaCobb","Georgia","Cobb","000000006750570"]
[{"$nulls":11},"GeorgiaColquitt","Georgia","Colquitt","000000007100940"]
[{"$nulls":11},"GeorgiaCoweta","Georgia","Coweta","000000007700790"]
[{"$nulls":11},"GeorgiaDecatur","Georgia","Decatur","000000008750510"]
[{"$nulls":11},"GeorgiaDeKalb","Georgia","DeKalb","000000008901480"]
[{"$nulls":11},"GeorgiaDodge","Georgia","Dodge","000000009150130"]
[{"$nulls":11},"GeorgiaEffingham","Georgia","Effingham","000000010350250"]
[{"$nulls":11},"GeorgiaFannin","Georgia","Fannin","000000011100350"]
[{"$nulls":11},"GeorgiaFayette","Georgia","Fayette","000000011350610"]
[{"$nulls":11},"GeorgiaFulton","Georgia","Fulton","000000012100300"]
[{"$nulls":11},"GeorgiaFulton","Georgia","Fulton","000000012104710"]
[{"$nulls":11},"GeorgiaFulton","Georgia","Fulton","000000012152350"]
[{"$nulls":11},"GeorgiaGlynn","Georgia","Glynn","000000012700470"]
[{"$nulls":11},"GeorgiaGreene","Georgia","Greene","000000013300290"]
[{"$nulls":11},"GeorgiaGwinnett","Georgia","Gwinnett","000000013501340"]
[{"$nulls":11},"GeorgiaHabersham","Georgia","Habersham","000000013750460"]
[{"$nulls":11},"GeorgiaHart","Georgia","Hart","000000014750040"]
[{"$nulls":11},"GeorgiaHenry","Georgia","Henry","000000015100440"]
[{"$nulls":11},"GeorgiaJackson","Georgia","Jackson","000000015700210"]
[{"$nulls":11},"GeorgiaJones","Georgia","Jones","000000016950360"]
[{"$nulls":11},"GeorgiaLong","Georgia","Long","000000018300100"]
[{"$nulls":11},"GeorgiaMadison","Georgia","Madison","000000019500100"]
[{"$nulls":11},"GeorgiaMcDuffie","Georgia","McDuffie","000000018950130"]
[{"$nulls":11},"GeorgiaMitchell","Georgia","Mitchell","000000020500260"]
[{"$nulls":11},"GeorgiaMuscogee","Georgia","Muscogee","000000021500910"]
[{"$nulls":11},{"$f":"M103170&N103170","v":"GeorgiaNewton"},"Georgia","Newton","000000021700140"]
[{"$nulls":11},"GeorgiaPeach","Georgia","Peach","000000022550020"]
[{"$nulls":11},"GeorgiaRabun","Georgia","Rabun","000000024100300"]
[{"$nulls":11},"GeorgiaRichmond","Georgia","Richmond","000000024550900"]
[{"$nulls":11},"GeorgiaScreven","Georgia","Screven","000000025150080"]
[{"$nulls":11},"GeorgiaTaliaferro","Georgia","Taliaferro","000000026550290"]
[{"$nulls":11},"GeorgiaThomas","Georgia","Thomas","000000027500450"]
[{"$nulls":11},"GeorgiaThomas","Georgia","Thomas","000000027551690"]
[{"$nulls":11},"GeorgiaTroup","Georgia","Troup","000000028550580"]
[{"$nulls":11},"GeorgiaWalker","Georgia","Walker","000000029500230"]
[{"$nulls":11},"GeorgiaWare","Georgia","Ware","000000029950900"]
[{"$nulls":11},"GeorgiaWashington","Georgia","Washington","000000030350280"]
[{"$nulls":11},"GeorgiaWilcox","Georgia","Wilcox","000000031550170"]
[{"$nulls":11},"HawaiiHawaii","Hawaii","Hawaii","001001900503111"]
[{"$nulls":11},"HawaiiHonolulu","Hawaii","Honolulu","003000990401986"]
[{"$nulls":11},"HawaiiHonolulu","Hawaii","Honolulu","003000H20200022"]
[{"$nulls":11},"HawaiiHonolulu","Hawaii","Honolulu","003974001100001"]
[{"$nulls":11},"IdahoAda","Idaho","Ada","000000000025795"]
[{"$nulls":11},"IdahoAda","Idaho","Ada","000000000033990"]
[{"$nulls":11},"IdahoBenewah","Idaho","Benewah","010404000000139"]
[{"$nulls":11},"IdahoBoise","Idaho","Boise","040205000001188"]
[{"$nulls":11},"IdahoBonneville","Idaho","Bonneville","000000000012350"]
[{"$nulls":11},"IdahoCamas","Idaho","Camas","000000000015015"]
[{"$nulls":11},"IdahoCassia","Idaho","Cassia","000000000024025"]
[{"$nulls":11},"IdahoElmore","Idaho","Elmore","000000000015945"]
[{"$nulls":11},"IdahoFremont","Idaho","Fremont","000000000021050"]
[{"$nulls":11},"IdahoJefferson","Idaho","Jefferson","000000000011895"]
[{"$nulls":11},"IdahoKootenai","Idaho","Kootenai","000000000020448"]
[{"$nulls":11},"IdahoLatah","Idaho","Latah","000000000029580"]
[{"$nulls":11},"IdahoNez Perce","Idaho","Nez Perce","000000000L59848"]
[{"$nulls":11},"IdahoShoshone","Idaho","Shoshone","000000000030680"]
[{"$nulls":11},"IdahoValley","Idaho","Valley","040206000015577"]
[{"$nulls":11},"IllinoisAdams","Illinois","Adams","001335100000000"]
[{"$nulls":11},"IllinoisBond","Illinois","Bond","003300300000000"]
[{"$nulls":11},"IllinoisBureau","Illinois","Bureau","006011600000000"]
[{"$nulls":11},"IllinoisBureau","Illinois","Bureau","006620300000000"]
[{"$nulls":11},"IllinoisCarroll","Illinois","Carroll","008300900000000"]
[{"$nulls":11},"IllinoisChampaign","Illinois","Champaign","010019400000000"]
[{"$nulls":11},"IllinoisChampaign","Illinois","Champaign","010442400000000"]
[{"$nulls":11},"IllinoisChampaign","Illinois","Champaign","010458400000000"]
[{"$nulls":11},"IllinoisChristian","Illinois","Christian","011341100000000"]
[{"$nulls":11},"IllinoisClay","Illinois","Clay","013991800000000"]
[{"$nulls":11},"IllinoisClinton","Illinois","Clinton","014404300000000"]
[{"$nulls":11},"IllinoisColes","Illinois","Coles","015342100000000"]
[{"$nulls":11},"IllinoisCook","Illinois","Cook","016099200000000"]
[{"$nulls":11},"IllinoisCook","Illinois","Cook","016207900000000"]
[{"$nulls":11},"IllinoisCook","Illinois","Cook","016614800000000"]
[{"$nulls":11},"IllinoisCook","Illinois","Cook","016649100000000"]
[{"$nulls":11},"IllinoisCook","Illinois","Cook","016978600000000"]
[{"$nulls":11},"IllinoisCumberland","Illinois","Cumberland","018500000000000"]
[{"$nulls":11},"IllinoisDeKalb","Illinois","DeKalb","019420400000000"]
[{"$nulls":11},"IllinoisDeKalb","Illinois","DeKalb","019610200000000"]
[{"$nulls":11},"IllinoisDuPage","Illinois","DuPage","022601100000000"]
[{"$nulls":11},"IllinoisEdgar","Illinois","Edgar","023471100000000"]
[{"$nulls":11},"IllinoisEdwards","Illinois","Edwards","024310000000000"]
[{"$nulls":11},"IllinoisFayette","Illinois","Fayette","026326200000000"]
[{"$nulls":11},"IllinoisFord","Illinois","Ford","027323900000000"]
[{"$nulls":11},"IllinoisFord","Illinois","Ford","027339700000000"]
[{"$nulls":11},"IllinoisFranklin","Illinois","Franklin","028336700000000"]
[{"$nulls":11},"IllinoisGreene","Illinois","Greene","031506600000000"]
[{"$nulls":11},"IllinoisGrundy","Illinois","Grundy","032315500000000"]
[{"$nulls":11},"IllinoisHamilton","Illinois","Hamilton","033327600000000"]
[{"$nulls":11},"IllinoisHenderson","Illinois","Henderson","036302100000000"]
[{"$nulls":11},"IllinoisIroquois","Illinois","Iroquois","038004800000000"]
[{"$nulls":11},"IllinoisIroquois","Illinois","Iroquois","038414500000000"]
[{"$nulls":11},"IllinoisIroquois","Illinois","Iroquois","038511100000000"]
[{"$nulls":11},"IllinoisJackson","Illinois","Jackson","039600400000000"]
[{"$nulls":11},"IllinoisJefferson","Illinois","Jefferson","041990900000000"]
[{"$nulls":11},"IllinoisJersey","Illinois","Jersey","042314400000000"]
[{"$nulls":11},"IllinoisKane","Illinois","Kane","045003700000000"]
[{"$nulls":11},"IllinoisKankakee","Illinois","Kankakee","046329400000000"]
[{"$nulls":11},"IllinoisKendall","Illinois","Kendall","047317400000000"]
[{"$nulls":11},"IllinoisKnox","Illinois","Knox","048322700000000"]
[{"$nulls":11},"IllinoisLaSalle","Illinois","LaSalle","050004100000000"]
[{"$nulls":11},"IllinoisLaSalle","Illinois","LaSalle","050346600000000"]
[{"$nulls":11},"IllinoisLaSalle","Illinois","LaSalle","050361300000000"]
[{"$nulls":11},"IllinoisLee","Illinois","Lee","052432900000000"]
[{"$nulls":11},"IllinoisLivingston","Illinois","Livingston","053305000000000"]
[{"$nulls":11},"IllinoisLivingston","Illinois","Livingston","053342200000000"]
[{"$nulls":11},"IllinoisLogan","Illinois","Logan","054560900000000"]
[{"$nulls":11},"IllinoisMacon","Illinois","Macon","058326000000000"]
[{"$nulls":11},"IllinoisMadison","Illinois","Madison","060003400000000"]
[{"$nulls":11},"IllinoisMadison","Illinois","Madison","060319900000000"]
[{"$nulls":11},"IllinoisMadison","Illinois","Madison","060335900000000"]
[{"$nulls":11},"IllinoisMarshall","Illinois","Marshall","062460700000000"]
[{"$nulls":11},"IllinoisMcDonough","Illinois","McDonough","055300200000000"]
[{"$nulls":11},"IllinoisMcDonough","Illinois","McDonough","055531100000000"]
[{"$nulls":11},"IllinoisMcLean","Illinois","McLean","057012800000000"]
[{"$nulls":11},"IllinoisMcLean","Illinois","McLean","057550900000000"]
[{"$nulls":11},"IllinoisMenard","Illinois","Menard","065302700000000"]
[{"$nulls":11},"IllinoisMonroe","Illinois","Monroe","067314600000000"]
[{"$nulls":11},"IllinoisMorgan","Illinois","Morgan","069002400000000"]
[{"$nulls":11},"IllinoisOgle","Illinois","Ogle","071007100000000"]
[{"$nulls":11},"IllinoisOgle","Illinois","Ogle","071328500000000"]
[{"$nulls":11},"IllinoisPeoria","Illinois","Peoria","072420100000000"]
[{"$nulls":11},"IllinoisPiatt","Illinois","Piatt","074305200000000"]
[{"$nulls":11},"IllinoisPiatt","Illinois","Piatt","074328100000000"]
[{"$nulls":11},"IllinoisPope","Illinois","Pope","090801000001001"]
[{"$nulls":11},"IllinoisRandolph","Illinois","Randolph","079610000000000"]
[{"$nulls":11},"IllinoisSaline","Illinois","Saline","083005000000000"]
[{"$nulls":11},"IllinoisSangamon","Illinois","Sangamon","084201100000000"]
[{"$nulls":11},"IllinoisSangamon","Illinois","Sangamon","084345700000000"]
[{"$nulls":11},"IllinoisShelby","Illinois","Shelby","087315100000000"]
[{"$nulls":11},"IllinoisSt. Clair","Illinois","St. Clair","082003100000000"]
[{"$nulls":11},{"$f":"M135298&N135298","v":"IllinoisSt. Clair"},"Illinois","St. Clair","082024600000000"]
[{"$nulls":11},"IllinoisSt. Clair","Illinois","St. Clair","082991500000000"]
[{"$nulls":11},"IllinoisTazewell","Illinois","Tazewell","090002400000000"]
[{"$nulls":11},"IllinoisTazewell","Illinois","Tazewell","090304800000000"]
[{"$nulls":11},"IllinoisUnion","Illinois","Union","091314900000000"]
[{"$nulls":11},"IllinoisVermilion","Illinois","Vermilion","092345100000000"]
[{"$nulls":11},"IllinoisWabash","Illinois","Wabash","093001800000000"]
[{"$nulls":11},"IllinoisWashington","Illinois","Washington","095004500000000"]
[{"$nulls":11},"IllinoisWayne","Illinois","Wayne","096346700000000"]
[{"$nulls":11},"IllinoisWhiteside","Illinois","Whiteside","098010800000000"]
[{"$nulls":11},"IllinoisWill","Illinois","Will","099005600000000"]
[{"$nulls":11},"IllinoisWill","Illinois","Will","099430200000000"]
[{"$nulls":11},"IllinoisWilliamson","Illinois","Williamson","100007800000000"]
[{"$nulls":11},"IllinoisWinnebago","Illinois","Winnebago","101511900000000"]
[{"$nulls":11},"IllinoisWinnebago","Illinois","Winnebago","101990100000000"]
[{"$nulls":11},"IndianaAdams","Indiana","Adams","0100046"]
[{"$nulls":11},"IndianaAllen","Indiana","Allen","0200291"]
[{"$nulls":11},"IndianaBartholomew","Indiana","Bartholomew","002380"]
[{"$nulls":11},"IndianaBartholomew","Indiana","Bartholomew","0300147"]
[{"$nulls":11},"IndianaBoone","Indiana","Boone","0600025"]
[{"$nulls":11},"IndianaCarroll","Indiana","Carroll","032260"]
[{"$nulls":11},"IndianaCarroll","Indiana","Carroll","080554"]
[{"$nulls":11},"IndianaClay","Indiana","Clay","1100094"]
[{"$nulls":11},"IndianaClinton","Indiana","Clinton","1200098"]
[{"$nulls":11},"IndianaCrawford","Indiana","Crawford","1300028"]
[{"$nulls":11},"IndianaDearborn","Indiana","Dearborn","045330"]
[{"$nulls":11},"IndianaDeKalb","Indiana","DeKalb","1700083"]
[{"$nulls":11},"IndianaDubois","Indiana","Dubois","1900120"]
[{"$nulls":11},"IndianaElkhart","Indiana","Elkhart","2000157"]
[{"$nulls":11},"IndianaFayette","Indiana","Fayette","2100094"]
[{"$nulls":11},"IndianaFountain","Indiana","Fountain","2300113"]
[{"$nulls":11},"IndianaGibson","Indiana","Gibson","2600088"]
[{"$nulls":11},"IndianaGibson","Indiana","Gibson","2600309"]
[{"$nulls":11},"IndianaGrant","Indiana","Grant","2700191"]
[{"$nulls":11},"IndianaHamilton","Indiana","Hamilton","010680"]
[{"$nulls":11},"IndianaHamilton","Indiana","Hamilton","2900291"]
[{"$nulls":11},"IndianaHancock","Indiana","Hancock","3000730"]
[{"$nulls":11},"IndianaHendricks","Indiana","Hendricks","3200274"]
[{"$nulls":11},"IndianaHoward","Indiana","Howard","3400012"]
[{"$nulls":11},"IndianaHuntington","Indiana","Huntington","002690"]
[{"$nulls":11},"IndianaJackson","Indiana","Jackson","3600189"]
[{"$nulls":11},"IndianaJay","Indiana","Jay","3800056"]
[{"$nulls":11},"IndianaJefferson","Indiana","Jefferson","022435"]
[{"$nulls":11},"IndianaJohnson","Indiana","Johnson","016400"]
[{"$nulls":11},"IndianaKnox","Indiana","Knox","4200299"]
[{"$nulls":11},"IndianaLake","Indiana","Lake","038520"]
[{"$nulls":11},"IndianaLake","Indiana","Lake","4500229"]
[{"$nulls":11},"IndianaLaPorte","Indiana","LaPorte","4600022"]
[{"$nulls":11},"IndianaMadison","Indiana","Madison","4800104"]
[{"$nulls":11},"IndianaMarion","Indiana","Marion","042480"]
[{"$nulls":11},"IndianaMarion","Indiana","Marion","050700"]
[{"$nulls":11},"IndianaMarion","Indiana","Marion","4900263"]
[{"$nulls":11},"IndianaMarshall","Indiana","Marshall","5000096"]
[{"$nulls":11},"IndianaMartin","Indiana","Martin","5100076"]
[{"$nulls":11},"IndianaMonroe","Indiana","Monroe","5300074"]
[{"$nulls":11},"IndianaMorgan","Indiana","Morgan","5500018"]
[{"$nulls":11},"IndianaNoble","Indiana","Noble","001370"]
[{"$nulls":11},"IndianaOrange","Indiana","Orange","5900067"]
[{"$nulls":11},"IndianaParke","Indiana","Parke","6100224"]
[{"$nulls":11},"IndianaPike","Indiana","Pike","6300113"]
[{"$nulls":11},"IndianaPosey","Indiana","Posey","6500190"]
[{"$nulls":11},"IndianaPulaski","Indiana","Pulaski","6600107"]
[{"$nulls":11},"IndianaPutnam","Indiana","Putnam","6700264"]
[{"$nulls":11},"IndianaRipley","Indiana","Ripley","6900164"]
[{"$nulls":11},"IndianaScott","Indiana","Scott","7200037"]
[{"$nulls":11},"IndianaShelby","Indiana","Shelby","7300044"]
[{"$nulls":11},"IndianaSt. Joseph","Indiana","St. Joseph","047600"]
[{"$nulls":11},"IndianaSteuben","Indiana","Steuben","048670"]
[{"$nulls":11},"IndianaSwitzerland","Indiana","Switzerland","076594"]
[{"$nulls":11},"IndianaTippecanoe","Indiana","Tippecanoe","7900118"]
[{"$nulls":11},"IndianaVanderburgh","Indiana","Vanderburgh","021971"]
[{"$nulls":11},"IndianaVanderburgh","Indiana","Vanderburgh","8200065"]
[{"$nulls":11},"IndianaVigo","Indiana","Vigo","041270"]
[{"$nulls":11},"IndianaWarren","Indiana","Warren","022824"]
[{"$nulls":11},"IndianaWarrick","Indiana","Warrick","024500"]
[{"$nulls":11},"IndianaWashington","Indiana","Washington","8800144"]
[{"$nulls":11},"IndianaWells","Indiana","Wells","9000091"]
[{"$nulls":11},"IndianaWhitley","Indiana","Whitley","025450"]
[{"$nulls":11},"IowaAdams","Iowa","Adams","000000000059020"]
[{"$nulls":11},"IowaAllamakee","Iowa","Allamakee","000000000005970"]
[{"$nulls":11},"IowaAppanoose","Iowa","Appanoose","000000000065051"]
[{"$nulls":11},"IowaBenton","Iowa","Benton","000000000071781"]
[{"$nulls":11},"IowaBenton","Iowa","Benton","000000000073631"]
[{"$nulls":11},"IowaBlack Hawk","Iowa","Black Hawk","000000000075771"]
[{"$nulls":11},"IowaBremer","Iowa","Bremer","000000000078930"]
[{"$nulls":11},"IowaBuchanan","Iowa","Buchanan","000000000081970"]
[{"$nulls":11},"IowaBuchanan","Iowa","Buchanan","000000000084020"]
[{"$nulls":11},"IowaButler","Iowa","Butler","000000000089581"]
[{"$nulls":11},"IowaCarroll","Iowa","Carroll","000000000093180"]
[{"$nulls":11},"IowaCarroll","Iowa","Carroll","000000000095841"]
[{"$nulls":11},"IowaCass","Iowa","Cass","000000000100631"]
[{"$nulls":11},"IowaCerro Gordo","Iowa","Cerro Gordo","000000000105530"]
[{"$nulls":11},"IowaCherokee","Iowa","Cherokee","000000000109450"]
[{"$nulls":11},"IowaChickasaw","Iowa","Chickasaw","000000000110040"]
[{"$nulls":11},"IowaClay","Iowa","Clay","000000000115751"]
[{"$nulls":11},"IowaClinton","Iowa","Clinton","000000000021190"]
[{"$nulls":11},"IowaClinton","Iowa","Clinton","000000000606370"]
[{"$nulls":11},"IowaCrawford","Iowa","Crawford","000000000127691"]
[{"$nulls":11},"IowaDallas","Iowa","Dallas","000000000132441"]
[{"$nulls":11},"IowaDelaware","Iowa","Delaware","000000000023131"]
[{"$nulls":11},"IowaDelaware","Iowa","Delaware","000000000141281"]
[{"$nulls":11},"IowaDes Moines","Iowa","Des Moines","DAPAMCIOW005490"]
[{"$nulls":11},"IowaEmmet","Iowa","Emmet","000000000148461"]
[{"$nulls":11},"IowaFayette","Iowa","Fayette","000000000149771"]
[{"$nulls":11},{"$f":"M167426&N167426","v":"IowaFloyd"},"Iowa","Floyd","000000000153660"]
[{"$nulls":11},"IowaFremont","Iowa","Fremont","000000000158711"]
[{"$nulls":11},"IowaGreene","Iowa","Greene","000000000700145"]
[{"$nulls":11},"IowaGrundy","Iowa","Grundy","000000000164960"]
[{"$nulls":11},"IowaHamilton","Iowa","Hamilton","000000000026760"]
[{"$nulls":11},"IowaHardin","Iowa","Hardin","000000000174460"]
[{"$nulls":11},"IowaHardin","Iowa","Hardin","000000000176430"]
[{"$nulls":11},"IowaHenry","Iowa","Henry","000000000179955"]
[{"$nulls":11},"IowaIda","Iowa","Ida","000000000006181"]
[{"$nulls":11},"IowaJackson","Iowa","Jackson","000000000030180"]
[{"$nulls":11},"IowaJasper","Iowa","Jasper","000000000195101"]
[{"$nulls":11},"IowaJasper","Iowa","Jasper","000000000505455"]
[{"$nulls":11},"IowaJohnson","Iowa","Johnson","000000000203541"]
[{"$nulls":11},"IowaJones","Iowa","Jones","000000000206750"]
[{"$nulls":11},"IowaJones","Iowa","Jones","000000000607630"]
[{"$nulls":11},"IowaKossuth","Iowa","Kossuth","000000000215031"]
[{"$nulls":11},"IowaLinn","Iowa","Linn","000000000033655"]
[{"$nulls":11},{"$f":"M172674&N172674","v":"IowaLinn"},"Iowa","Linn","000000000221831"]
[{"$nulls":11},"IowaLouisa","Iowa","Louisa","000000000034031"]
[{"$nulls":11},"IowaLyon","Iowa","Lyon","000000000229231"]
[{"$nulls":11},"IowaLyon","Iowa","Lyon","000000000364505"]
[{"$nulls":11},"IowaMahaska","Iowa","Mahaska","000000000236070"]
[{"$nulls":11},"IowaMarshall","Iowa","Marshall","000000000242000"]
[{"$nulls":11},"IowaMills","Iowa","Mills","000000000036011"]
[{"$nulls":11},"IowaMonroe","Iowa","Monroe","000000000037481"]
[{"$nulls":11},"IowaMontgomery","Iowa","Montgomery","000000000009861"]
[{"$nulls":11},"IowaMuscatine","Iowa","Muscatine","000000000258160"]
[{"$nulls":11},"IowaOsceola","Iowa","Osceola","000000000263820"]
[{"$nulls":11},"IowaPalo Alto","Iowa","Palo Alto","000000000269461"]
[{"$nulls":11},"IowaPlymouth","Iowa","Plymouth","000000000271005"]
[{"$nulls":11},"IowaPocahontas","Iowa","Pocahontas","000000000278911"]
[{"$nulls":11},"IowaPolk","Iowa","Polk","000000000042611"]
[{"$nulls":11},"IowaPolk","Iowa","Polk","000000000282831"]
[{"$nulls":11},"IowaPottawattamie","Iowa","Pottawattamie","000000000284361"]
[{"$nulls":11},"IowaPoweshiek","Iowa","Poweshiek","000000000291380"]
[{"$nulls":11},"IowaPoweshiek","Iowa","Poweshiek","000000000292740"]
[{"$nulls":11},"IowaRinggold","Iowa","Ringgold","000000000298411"]
[{"$nulls":11},"IowaScott","Iowa","Scott","000000000303371"]
[{"$nulls":11},"IowaShelby","Iowa","Shelby","000000000304310"]
[{"$nulls":11},"IowaSioux","Iowa","Sioux","000000000309951"]
[{"$nulls":11},"IowaStory","Iowa","Story","000000000314531"]
[{"$nulls":11},"IowaTama","Iowa","Tama","000000000318531"]
[{"$nulls":11},"IowaUnion","Iowa","Union","000000000324592"]
[{"$nulls":11},"IowaVan Buren","Iowa","Van Buren","000000000050250"]
[{"$nulls":11},"IowaWapello","Iowa","Wapello","000000000503875"]
[{"$nulls":11},"IowaWashington","Iowa","Washington","000000000337891"]
[{"$nulls":11},"IowaWayne","Iowa","Wayne","000000000339830"]
[{"$nulls":11},"IowaWinnebago","Iowa","Winnebago","000000000345200"]
[{"$nulls":11},"IowaWoodbury","Iowa","Woodbury","000000000053731"]
[{"$nulls":11},"IowaWoodbury","Iowa","Woodbury","000000000505130"]
[{"$nulls":11},"IowaWorth","Iowa","Worth","000000000356251"]
[{"$nulls":11},"KansasAnderson","Kansas","Anderson","000000000020007"]
[{"$nulls":11},"KansasAtchison","Kansas","Atchison","999900900030531"]
[{"$nulls":11},"KansasBarber","Kansas","Barber","000040673707081"]
[{"$nulls":11},"KansasBarton","Kansas","Barton","000050685204940"]
[{"$nulls":11},"KansasBourbon","Kansas","Bourbon","999906900060541"]
[{"$nulls":11},"KansasBrown","Kansas","Brown","000071001603100"]
[{"$nulls":11},"KansasButler","Kansas","Butler","000080845606460"]
[{"$nulls":11},"KansasChase","Kansas","Chase","000090913805267"]
[{"$nulls":11},"KansasCherokee","Kansas","Cherokee","000111093806900"]
[{"$nulls":11},"KansasClark","Kansas","Clark","000130531506560"]
[{"$nulls":11},"KansasClay","Kansas","Clay","000140825203720"]
[{"$nulls":11},"KansasCloud","Kansas","Cloud","000150787303820"]
[{"$nulls":11},"KansasCoffey","Kansas","Coffey","999905800160611"]
[{"$nulls":11},"KansasCowley","Kansas","Cowley","000000000180230"]
[{"$nulls":11},"KansasCowley","Kansas","Cowley","999916600180851"]
[{"$nulls":11},"KansasDecatur","Kansas","Decatur","999908300200091"]
[{"$nulls":11},"KansasDickinson","Kansas","Dickinson","000210823004488"]
[{"$nulls":11},"KansasDoniphan","Kansas","Doniphan","000221047003285"]
[{"$nulls":11},"KansasDouglas","Kansas","Douglas","999907000231263"]
[{"$nulls":11},"KansasEllis","Kansas","Ellis","000260615004649"]
[{"$nulls":11},"KansasEllsworth","Kansas","Ellsworth","000000000270200"]
[{"$nulls":11},"KansasFord","Kansas","Ford","000290565006400"]
[{"$nulls":11},"KansasFranklin","Kansas","Franklin","000301061005204"]
[{"$nulls":11},"KansasGeary","Kansas","Geary","00000000031B022"]
[{"$nulls":11},"KansasGray","Kansas","Gray","999905600350211"]
[{"$nulls":11},"KansasHamilton","Kansas","Hamilton","999905000380051"]
[{"$nulls":11},"KansasHarvey","Kansas","Harvey","000000000400450"]
[{"$nulls":11},"KansasHarvey","Kansas","Harvey","999913500400381"]
[{"$nulls":11},"KansasHodgeman","Kansas","Hodgeman","999915600420251"]
[{"$nulls":11},"KansasJewell","Kansas","Jewell","000000000450040"]
[{"$nulls":11},"KansasJohnson","Kansas","Johnson","000000000460190"]
[{"$nulls":11},"KansasJohnson","Kansas","Johnson","406850462101020"]
[{"$nulls":11},"KansasJohnson","Kansas","Johnson","521950460000085"]
[{"$nulls":11},"KansasKingman","Kansas","Kingman","000000000480450"]
[{"$nulls":11},"KansasKingman","Kansas","Kingman","000480733906580"]
[{"$nulls":11},"KansasLabette","Kansas","Labette","000000000500080"]
[{"$nulls":11},"KansasLeavenworth","Kansas","Leavenworth","000521059004123"]
[{"$nulls":11},"KansasLeavenworth","Kansas","Leavenworth","999907000520913"]
[{"$nulls":11},"KansasLinn","Kansas","Linn","000541069005520"]
[{"$nulls":11},"KansasLyon","Kansas","Lyon","000560939304823"]
[{"$nulls":11},"KansasMarion","Kansas","Marion","000000000570110"]
[{"$nulls":11},"KansasMarion","Kansas","Marion","999905000570551"]
[{"$nulls":11},"KansasMarshall","Kansas","Marshall","000580925003503"]
[{"$nulls":11},"KansasMcPherson","Kansas","McPherson","000590765105500"]
[{"$nulls":11},"KansasMeade","Kansas","Meade","000600497006581"]
[{"$nulls":11},"KansasMiami","Kansas","Miami","999906900610681"]
[{"$nulls":11},"KansasMitchell","Kansas","Mitchell","000620701203880"]
[{"$nulls":11},"KansasMontgomery","Kansas","Montgomery","999907500630121"]
[{"$nulls":11},"KansasNemaha","Kansas","Nemaha","000000000660470"]
[{"$nulls":11},"KansasNemaha","Kansas","Nemaha","000660957403180"]
[{"$nulls":11},"KansasNess","Kansas","Ness","000000000680450"]
[{"$nulls":11},"KansasNorton","Kansas","Norton","000690575003120"]
[{"$nulls":11},"KansasOsage","Kansas","Osage","000700973204868"]
[{"$nulls":11},"KansasOsborne","Kansas","Osborne","000000000710330"]
[{"$nulls":11},"KansasOttawa","Kansas","Ottawa","999908100720461"]
[{"$nulls":11},"KansasPawnee","Kansas","Pawnee","000730633105280"]
[{"$nulls":11},"KansasPottawatomie","Kansas","Pottawatomie","000000000750210"]
[{"$nulls":11},"KansasRawlins","Kansas","Rawlins","000770411303263"]
[{"$nulls":11},"KansasReno","Kansas","Reno","413500781813WSF"]
[{"$nulls":11},"KansasRepublic","Kansas","Republic","000790785303360"]
[{"$nulls":11},"KansasRice","Kansas","Rice","000000000800130"]
[{"$nulls":11},"KansasRiley","Kansas","Riley","000810875503840"]
[{"$nulls":11},"KansasRush","Kansas","Rush","000830637005262"]
[{"$nulls":11},"KansasRussell","Kansas","Russell","000840649804365"]
[{"$nulls":11},"KansasSaline","Kansas","Saline","000850785004745"]
[{"$nulls":11},"KansasSedgwick","Kansas","Sedgwick","000000000870690"]
[{"$nulls":11},"KansasSedgwick","Kansas","Sedgwick","000870819106020"]
[{"$nulls":11},"KansasSedgwick","Kansas","Sedgwick","4304008700UBS15"]
[{"$nulls":11},{"$f":"M204354&N204354","v":"KansasSedgwick"},"Kansas","Sedgwick","999909600872721"]
[{"$nulls":11},"KansasShawnee","Kansas","Shawnee","000000000890610"]
[{"$nulls":11},{"$f":"M204802&N204802","v":"KansasShawnee"},"Kansas","Shawnee","000890997904125"]
[{"$nulls":11},"KansasSheridan","Kansas","Sheridan","000900509204060"]
[{"$nulls":11},"KansasSmith","Kansas","Smith","000920665003545"]
[{"$nulls":11},"KansasStafford","Kansas","Stafford","000930641005765"]
[{"$nulls":11},"KansasSumner","Kansas","Sumner","000960779206780"]
[{"$nulls":11},"KansasSumner","Kansas","Sumner","999916000960661"]
[{"$nulls":11},"KansasWabaunsee","Kansas","Wabaunsee","000990963904241"]
[{"$nulls":11},"KansasWashington","Kansas","Washington","001010847203340"]
[{"$nulls":11},"KansasWichita","Kansas","Wichita","000000001020100"]
[{"$nulls":11},"KansasWoodson","Kansas","Woodson","001040997505901"]
[{"$nulls":11},"KentuckyAdair","Kentucky","Adair","001C00007N"]
[{"$nulls":11},"KentuckyAllen","Kentucky","Allen","002C00062N"]
[{"$nulls":11},"KentuckyBarren","Kentucky","Barren","005C00042N"]
[{"$nulls":11},"KentuckyBourbon","Kentucky","Bourbon","009B00001N"]
[{"$nulls":11},"KentuckyBoyd","Kentucky","Boyd","010B00053N"]
[{"$nulls":11},"KentuckyBreathitt","Kentucky","Breathitt","013C00074N"]
[{"$nulls":11},"KentuckyCalloway","Kentucky","Calloway","018B00068N"]
[{"$nulls":11},"KentuckyCarlisle","Kentucky","Carlisle","020B00011N"]
[{"$nulls":11},"KentuckyCarter","Kentucky","Carter","022B00130N"]
[{"$nulls":11},"KentuckyChristian","Kentucky","Christian","024B00132R"]
[{"$nulls":11},"KentuckyClay","Kentucky","Clay","026B00016N"]
[{"$nulls":11},"KentuckyClay","Kentucky","Clay","026C00140N"]
[{"$nulls":11},"KentuckyDaviess","Kentucky","Daviess","030C00133N"]
[{"$nulls":11},"KentuckyFayette","Kentucky","Fayette","034B00135N"]
[{"$nulls":11},"KentuckyFranklin","Kentucky","Franklin","037B00094L"]
[{"$nulls":11},"KentuckyGrant","Kentucky","Grant","041B00067N"]
[{"$nulls":11},"KentuckyGraves","Kentucky","Graves","042B00156L"]
[{"$nulls":11},"KentuckyGreen","Kentucky","Green","044C00034N"]
[{"$nulls":11},"KentuckyHardin","Kentucky","Hardin","047B00114N"]
[{"$nulls":11},"KentuckyHardin","Kentucky","Hardin","DAPTRAKNO0BDG02"]
[{"$nulls":11},"KentuckyHenderson","Kentucky","Henderson","051B00070N"]
[{"$nulls":11},"KentuckyHickman","Kentucky","Hickman","053B00006N"]
[{"$nulls":11},"KentuckyHopkins","Kentucky","Hopkins","054B00020L"]
[{"$nulls":11},"KentuckyJefferson","Kentucky","Jefferson","056B00038R"]
[{"$nulls":11},"KentuckyJefferson","Kentucky","Jefferson","056C00094N"]
[{"$nulls":11},"KentuckyJefferson","Kentucky","Jefferson","056T00901L"]
[{"$nulls":11},"KentuckyKenton","Kentucky","Kenton","059C00017N"]
[{"$nulls":11},"KentuckyLaurel","Kentucky","Laurel","063C00039N"]
[{"$nulls":11},"KentuckyLetcher","Kentucky","Letcher","067B00048N"]
[{"$nulls":11},"KentuckyLivingston","Kentucky","Livingston","070B00044N"]
[{"$nulls":11},"KentuckyLogan","Kentucky","Logan","071B00098N"]
[{"$nulls":11},"KentuckyMagoffin","Kentucky","Magoffin","077B00067N"]
[{"$nulls":11},"KentuckyMarshall","Kentucky","Marshall","079C00096N"]
[{"$nulls":11},"KentuckyMason","Kentucky","Mason","081C00023N"]
[{"$nulls":11},"KentuckyMcLean","Kentucky","McLean","075B00039N"]
[{"$nulls":11},"KentuckyMorgan","Kentucky","Morgan","088B00077N"]
[{"$nulls":11},"KentuckyNelson","Kentucky","Nelson","090B00093N"]
[{"$nulls":11},"KentuckyNicholas","Kentucky","Nicholas","091C00038N"]
[{"$nulls":11},"KentuckyPendleton","Kentucky","Pendleton","096B00046N"]
[{"$nulls":11},"KentuckyPike","Kentucky","Pike","098B00183L"]
[{"$nulls":11},"KentuckyPike","Kentucky","Pike","098C00092N"]
[{"$nulls":11},"KentuckyPulaski","Kentucky","Pulaski","100B00121N"]
[{"$nulls":11},"KentuckyScott","Kentucky","Scott","105B00141N"]
[{"$nulls":11},"KentuckyTaylor","Kentucky","Taylor","109C00038N"]
[{"$nulls":11},"KentuckyTodd","Kentucky","Todd","110B00033N"]
[{"$nulls":11},"KentuckyWashington","Kentucky","Washington","115B00023N"]
[{"$nulls":11},"KentuckyWhitley","Kentucky","Whitley","118C00066N"]
[{"$nulls":11},"LouisianaAcadia Parish","Louisiana","Acadia Parish","030104500411882"]
[{"$nulls":11},"LouisianaAllen Parish","Louisiana","Allen Parish","070200000500888"]
[{"$nulls":11},"LouisianaAscension Parish","Louisiana","Ascension Parish","610330118905421"]
[{"$nulls":11},"LouisianaBeauregard Parish","Louisiana","Beauregard Parish","070608060201451"]
[{"$nulls":11},"LouisianaBienville Parish","Louisiana","Bienville Parish","040700890500721"]
[{"$nulls":11},"LouisianaBossier Parish","Louisiana","Bossier Parish","040832236933351"]
[{"$nulls":11},"LouisianaCaddo Parish","Louisiana","Caddo Parish","040904550804051"]
[{"$nulls":11},"LouisianaCaddo Parish","Louisiana","Caddo Parish","040932448935081"]
[{"$nulls":11},"LouisianaCalcasieu Parish","Louisiana","Calcasieu Parish","071001933102901"]
[{"$nulls":11},"LouisianaCameron Parish","Louisiana","Cameron Parish","071200000500202"]
[{"$nulls":11},"LouisianaConcordia Parish","Louisiana","Concordia Parish","581531299913821"]
[{"$nulls":11},"LouisianaDe Soto Parish","Louisiana","De Soto Parish","041604550713131"]
[{"$nulls":11},"LouisianaEast Baton Rouge Parish","Louisiana","East Baton Rouge Parish","611730249910981"]
[{"$nulls":11},"LouisianaEast Feliciana Parish","Louisiana","East Feliciana Parish","611908192001921"]
[{"$nulls":11},"LouisianaEvangeline Parish","Louisiana","Evangeline Parish","032008202604451"]
[{"$nulls":11},"LouisianaGrant Parish","Louisiana","Grant Parish","082200150410282"]
[{"$nulls":11},"LouisianaJackson Parish","Louisiana","Jackson Parish","052503230104691"]
[{"$nulls":11},"LouisianaJefferson Parish","Louisiana","Jefferson Parish","022604501506103"]
[{"$nulls":11},"LouisianaLa Salle Parish","Louisiana","La Salle Parish","583001520102271"]
[{"$nulls":11},{"$f":"M228546&N228546","v":"LouisianaLafayette Parish"},"Louisiana","Lafayette Parish","032830102915911"]
[{"$nulls":11},"LouisianaLincoln Parish","Louisiana","Lincoln Parish","053100010809211"]
[{"$nulls":11},"LouisianaLivingston Parish","Louisiana","Livingston Parish","623208321002851"]
[{"$nulls":11},"LouisianaMadison Parish","Louisiana","Madison Parish","053304510814031"]
[{"$nulls":11},"LouisianaNatchitoches Parish","Louisiana","Natchitoches Parish","083501140210411"]
[{"$nulls":11},"LouisianaOrleans Parish","Louisiana","Orleans Parish","023629552900091"]
[{"$nulls":11},"LouisianaOuachita Parish","Louisiana","Ouachita Parish","053700000050277"]
[{"$nulls":11},"LouisianaOuachita Parish","Louisiana","Ouachita Parish","053732350920401"]
[{"$nulls":11},"LouisianaRapides Parish","Louisiana","Rapides Parish","084004550535542"]
[{"$nulls":11},"LouisianaRichland Parish","Louisiana","Richland Parish","054201660503051"]
[{"$nulls":11},"LouisianaSabine Parish","Louisiana","Sabine Parish","084300000084300"]
[{"$nulls":11},"LouisianaSt. Helena Parish","Louisiana","St. Helena Parish","624630520904911"]
[{"$nulls":11},"LouisianaSt. Landry Parish","Louisiana","St. Landry Parish","034930242920751"]
[{"$nulls":11},"LouisianaSt. Martin Parish","Louisiana","St. Martin Parish","035004500614225"]
[{"$nulls":11},"LouisianaSt. Tammany Parish","Louisiana","St. Tammany Parish","625208522606851"]
[{"$nulls":11},"LouisianaTangipahoa Parish","Louisiana","Tangipahoa Parish","625304529042281"]
[{"$nulls":11},"LouisianaTerrebonne Parish","Louisiana","Terrebonne Parish","025504240714905"]
[{"$nulls":11},"LouisianaVermilion Parish","Louisiana","Vermilion Parish","035701940303141"]
[{"$nulls":11},"LouisianaVermilion Parish","Louisiana","Vermilion Parish","035730014923591"]
[{"$nulls":11},"LouisianaWashington Parish","Louisiana","Washington Parish","625900590403861"]
[{"$nulls":11},"LouisianaWebster Parish","Louisiana","Webster Parish","046004510309141"]
[{"$nulls":11},"LouisianaWest Baton Rouge Parish","Louisiana","West Baton Rouge Parish","616108611102611"]
[{"$nulls":11},"LouisianaWinn Parish","Louisiana","Winn Parish","086400910706231"]
[{"$nulls":11},"MaineAndroscoggin","Maine","Androscoggin","6260"]
[{"$nulls":11},"MaineCumberland","Maine","Cumberland","1510"]
[{"$nulls":11},"MaineFranklin","Maine","Franklin","3391"]
[{"$nulls":11},{"$f":"M236482&N236482","v":"MaineOxford"},"Maine","Oxford","0714"]
[{"$nulls":11},"MaineOxford","Maine","Oxford","3638"]
[{"$nulls":11},{"$f":"M236930&N236930","v":"MainePenobscot"},"Maine","Penobscot","5732"]
[{"$nulls":11},"MaineWaldo","Maine","Waldo","5144"]
[{"$nulls":11},"MaineYork","Maine","York","3827"]
[{"$nulls":11},"MarylandAnne Arundel","Maryland","Anne Arundel","100000020130014"]
[{"$nulls":11},"MarylandAnne Arundel","Maryland","Anne Arundel","200000AA2014030"]
[{"$nulls":11},"MarylandBaltimore","Maryland","Baltimore","100000030212012"]
[{"$nulls":11},"MarylandBaltimore","Maryland","Baltimore","200000B-0423010"]
[{"$nulls":11},"MarylandBaltimore city","Maryland","Baltimore city","200000BC1208010"]
[{"$nulls":11},"MarylandBaltimore city","Maryland","Baltimore city","300000BCWT32010"]
[{"$nulls":11},"MarylandCecil","Maryland","Cecil","200000CE0028010"]
[{"$nulls":11},"MarylandFrederick","Maryland","Frederick","100000100069010"]
[{"$nulls":11},"MarylandFrederick","Maryland","Frederick","200000F-0101020"]
[{"$nulls":11},"MarylandHarford","Maryland","Harford","100000120036010"]
[{"$nulls":11},"MarylandHoward","Maryland","Howard","100000130064012"]
[{"$nulls":11},"MarylandHoward","Maryland","Howard","200000HO0050030"]
[{"$nulls":11},"MarylandMontgomery","Maryland","Montgomery","100000150179010"]
[{"$nulls":11},"MarylandPrince George's","Maryland","Prince George's","100000160102010"]
[{"$nulls":11},{"$f":"M242178&N242178","v":"MarylandPrince George's"},"Maryland","Prince George's","100000160223010"]
[{"$nulls":11},"MarylandPrince George's","Maryland","Prince George's","3530032P0000000"]
[{"$nulls":11},"MarylandWicomico","Maryland","Wicomico","100000220033012"]
[{"$nulls":11},"MassachusettsBerkshire","Massachusetts","Berkshire","C15003042MUNNBI"]
[{"$nulls":11},"MassachusettsBerkshire","Massachusetts","Berkshire","S260154H2DOTNBI"]
[{"$nulls":11},"MassachusettsBristol","Massachusetts","Bristol","D040183L6MUNNBI"]
[{"$nulls":11},"MassachusettsBristol","Massachusetts","Bristol","W300123W5DOTNBI"]
[{"$nulls":11},"MassachusettsFranklin","Massachusetts","Franklin","B280110EGMUNNBI"]
[{"$nulls":11},"MassachusettsFranklin","Massachusetts","Franklin","G120490XNDOTNBI"]
[{"$nulls":11},"MassachusettsHampden","Massachusetts","Hampden","H210480YBDOTNBI"]
[{"$nulls":11},"MassachusettsHampshire","Massachusetts","Hampshire","W050040UWDOTNBI"]
[{"$nulls":11},"MassachusettsMiddlesex","Massachusetts","Middlesex","B12021AY8DOTNBI"]
[{"$nulls":11},"MassachusettsMiddlesex","Massachusetts","Middlesex","L15083BA0DOTNBI"]
[{"$nulls":11},"MassachusettsMiddlesex","Massachusetts","Middlesex","W430222F8DOTNBI"]
[{"$nulls":11},"MassachusettsPlymouth","Massachusetts","Plymouth","B2300847WDOTNBI"]
[{"$nulls":11},"MassachusettsPlymouth","Massachusetts","Plymouth","M180144BXDOT634"]
[{"$nulls":11},"MassachusettsSuffolk","Massachusetts","Suffolk","B1658558NMPANBI"]
[{"$nulls":11},"MassachusettsWorcester","Massachusetts","Worcester","C060081F4MUNNBI"]
[{"$nulls":11},"MassachusettsWorcester","Massachusetts","Worcester","G080061BTMUNNBI"]
[{"$nulls":11},"MassachusettsWorcester","Massachusetts","Worcester","S14001BL6DOTNBI"]
[{"$nulls":11},"MichiganAlger","Michigan","Alger","000000000000033"]
[{"$nulls":11},"MichiganBaraga","Michigan","Baraga","000000000000515"]
[{"$nulls":11},"MichiganBerrien","Michigan","Berrien","000000000000795"]
[{"$nulls":11},"MichiganBerrien","Michigan","Berrien","000000000000991"]
[{"$nulls":11},"MichiganCass","Michigan","Cass","000000000001430"]
[{"$nulls":11},"MichiganCharlevoix","Michigan","Charlevoix","000000000001486"]
[{"$nulls":11},{"$f":"M250288&N250288","v":"MichiganClinton"},"Michigan","Clinton","000000000001933"]
[{"$nulls":11},"MichiganEaton","Michigan","Eaton","000000000002259"]
[{"$nulls":11},"MichiganGenesee","Michigan","Genesee","000000000002753"]
[{"$nulls":11},"MichiganGladwin","Michigan","Gladwin","000000000002892"]
[{"$nulls":11},"MichiganGratiot","Michigan","Gratiot","000000000003217"]
[{"$nulls":11},"MichiganIngham","Michigan","Ingham","000000000003762"]
[{"$nulls":11},"MichiganIosco","Michigan","Iosco","000000000004115"]
[{"$nulls":11},"MichiganIsabella","Michigan","Isabella","000000000004278"]
[{"$nulls":11},"MichiganKalkaska","Michigan","Kalkaska","000000000004698"]
[{"$nulls":11},"MichiganKent","Michigan","Kent","000000000005104"]
[{"$nulls":11},"MichiganLapeer","Michigan","Lapeer","000000000005363"]
[{"$nulls":11},"MichiganLenawee","Michigan","Lenawee","000000000005676"]
[{"$nulls":11},"MichiganMackinac","Michigan","Mackinac","000000000005988"]
[{"$nulls":11},"MichiganManistee","Michigan","Manistee","000000000006458"]
[{"$nulls":11},"MichiganMecosta","Michigan","Mecosta","000000000014021"]
[{"$nulls":11},"MichiganMidland","Michigan","Midland","000000000006937"]
[{"$nulls":11},"MichiganMontcalm","Michigan","Montcalm","000000000007426"]
[{"$nulls":11},"MichiganNewaygo","Michigan","Newaygo","000000000007770"]
[{"$nulls":11},"MichiganOakland","Michigan","Oakland","000000000007943"]
[{"$nulls":11},"MichiganOceana","Michigan","Oceana","000000000008392"]
[{"$nulls":11},"MichiganOttawa","Michigan","Ottawa","000000000008732"]
[{"$nulls":11},"MichiganOttawa","Michigan","Ottawa","000000000008904"]
[{"$nulls":11},"MichiganSaginaw","Michigan","Saginaw","000000000009237"]
[{"$nulls":11},"MichiganShiawassee","Michigan","Shiawassee","000000000009796"]
[{"$nulls":11},"MichiganSt. Clair","Michigan","St. Clair","000000000009959"]
[{"$nulls":11},"MichiganSt. Joseph","Michigan","St. Joseph","000000000010289"]
[{"$nulls":11},"MichiganVan Buren","Michigan","Van Buren","000000000010794"]
[{"$nulls":11},"MichiganWayne","Michigan","Wayne","000000000011120"]
[{"$nulls":11},"MichiganWayne","Michigan","Wayne","000000000011738"]
[{"$nulls":11},"MichiganWayne","Michigan","Wayne","000000000011915"]
[{"$nulls":11},"MichiganWayne","Michigan","Wayne","000000000012347"]
[{"$nulls":11},"MinnesotaBecker","Minnesota","Becker","03J30"]
[{"$nulls":11},"MinnesotaBenton","Minnesota","Benton","05510"]
[{"$nulls":11},"MinnesotaBlue Earth","Minnesota","Blue Earth","L9416"]
[{"$nulls":11},"MinnesotaCarver","Minnesota","Carver","10J50"]
[{"$nulls":11},"MinnesotaClay","Minnesota","Clay","5270"]
[{"$nulls":11},"MinnesotaClearwater","Minnesota","Clearwater","15X03"]
[{"$nulls":11},"MinnesotaDakota","Minnesota","Dakota","19904"]
[{"$nulls":11},"MinnesotaDouglas","Minnesota","Douglas","21830"]
[{"$nulls":11},"MinnesotaFaribault","Minnesota","Faribault","22816"]
[{"$nulls":11},"MinnesotaFreeborn","Minnesota","Freeborn","24007"]
[{"$nulls":11},"MinnesotaGoodhue","Minnesota","Goodhue","6130"]
[{"$nulls":11},"MinnesotaGoodhue","Minnesota","Goodhue","L0740"]
[{"$nulls":11},"MinnesotaHennepin","Minnesota","Hennepin","27617"]
[{"$nulls":11},"MinnesotaHennepin","Minnesota","Hennepin","27V73"]
[{"$nulls":11},"MinnesotaIsanti","Minnesota","Isanti","R0089"]
[{"$nulls":11},"MinnesotaJackson","Minnesota","Jackson","91223"]
[{"$nulls":11},"MinnesotaKanabec","Minnesota","Kanabec","R0601"]
[{"$nulls":11},"MinnesotaKoochiching","Minnesota","Koochiching","36J14"]
[{"$nulls":11},"MinnesotaLincoln","Minnesota","Lincoln","41511"]
[{"$nulls":11},"MinnesotaLyon","Minnesota","Lyon","42543"]
[{"$nulls":11},"MinnesotaMarshall","Minnesota","Marshall","45577"]
[{"$nulls":11},"MinnesotaMille Lacs","Minnesota","Mille Lacs","48019"]
[{"$nulls":11},"MinnesotaMorrison","Minnesota","Morrison","49534"]
[{"$nulls":11},"MinnesotaMower","Minnesota","Mower","50K22"]
[{"$nulls":11},"MinnesotaNobles","Minnesota","Nobles","53J81"]
[{"$nulls":11},"MinnesotaNorman","Minnesota","Norman","93955"]
[{"$nulls":11},"MinnesotaOlmsted","Minnesota","Olmsted","88741"]
[{"$nulls":11},"MinnesotaPine","Minnesota","Pine","5718"]
[{"$nulls":11},"MinnesotaPipestone","Minnesota","Pipestone","91343"]
[{"$nulls":11},"MinnesotaPolk","Minnesota","Polk","60J30"]
[{"$nulls":11},"MinnesotaRamsey","Minnesota","Ramsey","62552"]
[{"$nulls":11},"MinnesotaRedwood","Minnesota","Redwood","89831"]
[{"$nulls":11},"MinnesotaRock","Minnesota","Rock","67J44"]
[{"$nulls":11},"MinnesotaScott","Minnesota","Scott","70011"]
[{"$nulls":11},"MinnesotaSherburne","Minnesota","Sherburne","71516"]
[{"$nulls":11},"MinnesotaSt. Louis","Minnesota","St. Louis","69A09"]
[{"$nulls":11},"MinnesotaSt. Louis","Minnesota","St. Louis","L4189"]
[{"$nulls":11},"MinnesotaStearns","Minnesota","Stearns","73820"]
[{"$nulls":11},"MinnesotaSteele","Minnesota","Steele","97809"]
[{"$nulls":11},"MinnesotaWabasha","Minnesota","Wabasha","79J45"]
[{"$nulls":11},"MinnesotaWaseca","Minnesota","Waseca","81007"]
[{"$nulls":11},"MinnesotaWatonwan","Minnesota","Watonwan","93910"]
[{"$nulls":11},"MinnesotaWinona","Minnesota","Winona","97069"]
[{"$nulls":11},"MinnesotaYellow Medicine","Minnesota","Yellow Medicine","87521"]
[{"$nulls":11},"MississippiAlcorn","Mississippi","Alcorn","210004500227770"]
[{"$nulls":11},"MississippiAttala","Mississippi","Attala","310004300424820"]
[{"$nulls":11},"MississippiBolivar","Mississippi","Bolivar","310044600600730"]
[{"$nulls":11},"MississippiBolivar","Mississippi","Bolivar","SA0600000000138"]
[{"$nulls":11},"MississippiCarroll","Mississippi","Carroll","SA0800000000106"]
[{"$nulls":11},"MississippiChoctaw","Mississippi","Choctaw","310040701001770"]
[{"$nulls":11},"MississippiClarke","Mississippi","Clarke","SA1200000000028"]
[{"$nulls":11},"MississippiCoahoma","Mississippi","Coahoma","SA1400000000014"]
[{"$nulls":11},"MississippiCopiah","Mississippi","Copiah","SA1500000000018"]
[{"$nulls":11},"MississippiDeSoto","Mississippi","DeSoto","31003020170181B"]
[{"$nulls":11},"MississippiForrest","Mississippi","Forrest","SA1800000000079"]
[{"$nulls":11},"MississippiFranklin","Mississippi","Franklin","080704000010602"]
[{"$nulls":11},"MississippiGrenada","Mississippi","Grenada","11000550222016A"]
[{"$nulls":11},"MississippiHarrison","Mississippi","Harrison","11001100240025B"]
[{"$nulls":11},"MississippiHarrison","Mississippi","Harrison","SA2400000000079"]
[{"$nulls":11},"MississippiHinds","Mississippi","Hinds","310002702511790"]
[{"$nulls":11},"MississippiHinds","Mississippi","Hinds","SA250000000A258"]
[{"$nulls":11},"MississippiItawamba","Mississippi","Itawamba","310037102902440"]
[{"$nulls":11},"MississippiItawamba","Mississippi","Itawamba","SA2900000000019"]
[{"$nulls":11},"MississippiJasper","Mississippi","Jasper","SA3100000000018"]
[{"$nulls":11},"MississippiJefferson Davis","Mississippi","Jefferson Davis","SA3300000000077"]
[{"$nulls":11},"MississippiKemper","Mississippi","Kemper","310049503502520"]
[{"$nulls":11},"MississippiKemper","Mississippi","Kemper","SA350000000A096"]
[{"$nulls":11},"MississippiLamar","Mississippi","Lamar","410005903705010"]
[{"$nulls":11},"MississippiLauderdale","Mississippi","Lauderdale","SA3800000000184"]
[{"$nulls":11},"MississippiLawrence","Mississippi","Lawrence","21000840390840A"]
[{"$nulls":11},"MississippiLeake","Mississippi","Leake","SA4000000000082"]
[{"$nulls":11},"MississippiLeflore","Mississippi","Leflore","310044204202770"]
[{"$nulls":11},"MississippiLincoln","Mississippi","Lincoln","SA4300000000133"]
[{"$nulls":11},{"$f":"M282416&N282416","v":"MississippiLincoln"},"Mississippi","Lincoln","SA430000000A018"]
[{"$nulls":11},"MississippiMadison","Mississippi","Madison","5570473P0000000"]
[{"$nulls":11},"MississippiMarion","Mississippi","Marion","SA4600000000123"]
[{"$nulls":11},"MississippiMarshall","Mississippi","Marshall","310030904702540"]
[{"$nulls":11},"MississippiMontgomery","Mississippi","Montgomery","11000550491811B"]
[{"$nulls":11},"MississippiNeshoba","Mississippi","Neshoba","SA5000000000051"]
[{"$nulls":11},"MississippiNewton","Mississippi","Newton","310049405100930"]
[{"$nulls":11},"MississippiNoxubee","Mississippi","Noxubee","SA5200000000113"]
[{"$nulls":11},"MississippiPanola","Mississippi","Panola","SA5400000000118"]
[{"$nulls":11},"MississippiPerry","Mississippi","Perry","SA5600000000140"]
[{"$nulls":11},"MississippiPontotoc","Mississippi","Pontotoc","310034605800360"]
[{"$nulls":11},"MississippiPontotoc","Mississippi","Pontotoc","SA5800000000036"]
[{"$nulls":11},"MississippiRankin","Mississippi","Rankin","210004906114520"]
[{"$nulls":11},"MississippiScott","Mississippi","Scott","SA6200000000072"]
[{"$nulls":11},"MississippiSimpson","Mississippi","Simpson","210004906411350"]
[{"$nulls":11},"MississippiSmith","Mississippi","Smith","SA6500000000076"]
[{"$nulls":11},"MississippiTallahatchie","Mississippi","Tallahatchie","SA6800000000057"]
[{"$nulls":11},{"$f":"M287664&N287664","v":"MississippiTate"},"Mississippi","Tate","SA6900000000031"]
[{"$nulls":11},"MississippiTishomingo","Mississippi","Tishomingo","SA7100000000038"]
[{"$nulls":11},"MississippiWalthall","Mississippi","Walthall","SA7400000000090"]
[{"$nulls":11},"MississippiWashington","Mississippi","Washington","SA7600000000057"]
[{"$nulls":11},"MississippiWashington","Mississippi","Washington","SA7600000000277"]
[{"$nulls":11},"MississippiWebster","Mississippi","Webster","SA7800000000105"]
[{"$nulls":11},"MississippiYalobusha","Mississippi","Yalobusha","11000550812319B"]
[{"$nulls":11},"MississippiYalobusha","Mississippi","Yalobusha","SA8100000000076"]
[{"$nulls":11},"MissouriAdair","Missouri","Adair","30764"]
[{"$nulls":11},"MissouriAtchison","Missouri","Atchison","15015"]
[{"$nulls":11},"MissouriAudrain","Missouri","Audrain","4775"]
[{"$nulls":11},"MissouriBarton","Missouri","Barton","24367"]
[{"$nulls":11},"MissouriBates","Missouri","Bates","16544"]
[{"$nulls":11},"MissouriBollinger","Missouri","Bollinger","16713"]
[{"$nulls":11},"MissouriBoone","Missouri","Boone","3317"]
[{"$nulls":11},"MissouriBuchanan","Missouri","Buchanan","1268"]
[{"$nulls":11},"MissouriButler","Missouri","Butler","28897"]
[{"$nulls":11},"MissouriCaldwell","Missouri","Caldwell","24201"]
[{"$nulls":11},"MissouriCallaway","Missouri","Callaway","34103"]
[{"$nulls":11},"MissouriCape Girardeau","Missouri","Cape Girardeau","19856"]
[{"$nulls":11},"MissouriCarroll","Missouri","Carroll","2468"]
[{"$nulls":11},"MissouriCarroll","Missouri","Carroll","7307"]
[{"$nulls":11},"MissouriCass","Missouri","Cass","32782"]
[{"$nulls":11},"MissouriChariton","Missouri","Chariton","32734"]
[{"$nulls":11},"MissouriClark","Missouri","Clark","31564"]
[{"$nulls":11},"MissouriClay","Missouri","Clay","14771"]
[{"$nulls":11},"MissouriClinton","Missouri","Clinton","28510"]
[{"$nulls":11},"MissouriCooper","Missouri","Cooper","13724"]
[{"$nulls":11},"MissouriDade","Missouri","Dade","8397"]
[{"$nulls":11},"MissouriDaviess","Missouri","Daviess","24884"]
[{"$nulls":11},"MissouriDeKalb","Missouri","DeKalb","23988"]
[{"$nulls":11},"MissouriDunklin","Missouri","Dunklin","4631"]
[{"$nulls":11},"MissouriFranklin","Missouri","Franklin","36021"]
[{"$nulls":11},"MissouriGasconade","Missouri","Gasconade","31261"]
[{"$nulls":11},"MissouriGreene","Missouri","Greene","18538"]
[{"$nulls":11},"MissouriGreene","Missouri","Greene","559"]
[{"$nulls":11},"MissouriGrundy","Missouri","Grundy","22536"]
[{"$nulls":11},"MissouriHarrison","Missouri","Harrison","31130"]
[{"$nulls":11},"MissouriHolt","Missouri","Holt","12322"]
[{"$nulls":11},"MissouriHolt","Missouri","Holt","7200"]
[{"$nulls":11},"MissouriHowell","Missouri","Howell","7413"]
[{"$nulls":11},"MissouriJackson","Missouri","Jackson","1803"]
[{"$nulls":11},"MissouriJackson","Missouri","Jackson","35736"]
[{"$nulls":11},"MissouriJasper","Missouri","Jasper","2339"]
[{"$nulls":11},"MissouriJasper","Missouri","Jasper","31378"]
[{"$nulls":11},"MissouriJefferson","Missouri","Jefferson","2178"]
[{"$nulls":11},"MissouriJohnson","Missouri","Johnson","22644"]
[{"$nulls":11},"MissouriJohnson","Missouri","Johnson","28685"]
[{"$nulls":11},"MissouriKnox","Missouri","Knox","33901"]
[{"$nulls":11},"MissouriLawrence","Missouri","Lawrence","22805"]
[{"$nulls":11},"MissouriLewis","Missouri","Lewis","32108"]
[{"$nulls":11},"MissouriLincoln","Missouri","Lincoln","29659"]
[{"$nulls":11},"MissouriLivingston","Missouri","Livingston","12692"]
[{"$nulls":11},"MissouriMacon","Missouri","Macon","29092"]
[{"$nulls":11},"MissouriMadison","Missouri","Madison","12463"]
[{"$nulls":11},"MissouriMcDonald","Missouri","McDonald","3545"]
[{"$nulls":11},"MissouriMiller","Missouri","Miller","34987"]
[{"$nulls":11},"MissouriMoniteau","Missouri","Moniteau","13087"]
[{"$nulls":11},"MissouriMontgomery","Missouri","Montgomery","18766"]
[{"$nulls":11},"MissouriNew Madrid","Missouri","New Madrid","6146"]
[{"$nulls":11},"MissouriNodaway","Missouri","Nodaway","13725"]
[{"$nulls":11},"MissouriOregon","Missouri","Oregon","1222"]
[{"$nulls":11},"MissouriOsage","Missouri","Osage","34194"]
[{"$nulls":11},"MissouriPemiscot","Missouri","Pemiscot","6821"]
[{"$nulls":11},"MissouriPettis","Missouri","Pettis","2311"]
[{"$nulls":11},"MissouriPike","Missouri","Pike","17745"]
[{"$nulls":11},"MissouriPlatte","Missouri","Platte","2906"]
[{"$nulls":11},"MissouriPutnam","Missouri","Putnam","13472"]
[{"$nulls":11},"MissouriPutnam","Missouri","Putnam","33032"]
[{"$nulls":11},"MissouriRandolph","Missouri","Randolph","29550"]
[{"$nulls":11},"MissouriSaline","Missouri","Saline","108"]
[{"$nulls":11},"MissouriSchuyler","Missouri","Schuyler","34858"]
[{"$nulls":11},"MissouriScotland","Missouri","Scotland","29653"]
[{"$nulls":11},"MissouriShelby","Missouri","Shelby","9043"]
[{"$nulls":11},"MissouriSt. Charles","Missouri","St. Charles","35386"]
[{"$nulls":11},"MissouriSt. Francois","Missouri","St. Francois","35000"]
[{"$nulls":11},"MissouriSt. Louis","Missouri","St. Louis","15661"]
[{"$nulls":11},"MissouriSt. Louis","Missouri","St. Louis","3132"]
[{"$nulls":11},"MissouriSt. Louis city","Missouri","St. Louis city","1261"]
[{"$nulls":11},"MissouriStoddard","Missouri","Stoddard","0000000MINGO081"]
[{"$nulls":11},"MissouriStoddard","Missouri","Stoddard","22223"]
[{"$nulls":11},"MissouriSullivan","Missouri","Sullivan","29493"]
[{"$nulls":11},"MissouriTexas","Missouri","Texas","21359"]
[{"$nulls":11},"MissouriVernon","Missouri","Vernon","1520"]
[{"$nulls":11},"MissouriVernon","Missouri","Vernon","35268"]
[{"$nulls":11},"MissouriWayne","Missouri","Wayne","32316"]
[{"$nulls":11},"MissouriWebster","Missouri","Webster","1461"]
[{"$nulls":11},"MissouriWright","Missouri","Wright","28425"]
[{"$nulls":11},"MontanaBlaine","Montana","Blaine","000000202005067"]
[{"$nulls":11},"MontanaCarbon","Montana","Carbon","010802000000199"]
[{"$nulls":11},"MontanaChouteau","Montana","Chouteau","011504000003006"]
[{"$nulls":11},"MontanaFergus","Montana","Fergus","L14438000+06001"]
[{"$nulls":11},"MontanaGallatin","Montana","Gallatin","011107000000121"]
[{"$nulls":11},"MontanaJefferson","Montana","Jefferson","I00015156+02661"]
[{"$nulls":11},"MontanaJudith Basin","Montana","Judith Basin","P00057043+01841"]
[{"$nulls":11},"MontanaLewis and Clark","Montana","Lewis and Clark","P00024097+09961"]
[{"$nulls":11},"MontanaMineral","Montana","Mineral","011607000000088"]
[{"$nulls":11},"MontanaMissoula","Montana","Missoula","011001000003048"]
[{"$nulls":11},"MontanaPark","Montana","Park","L34280000+01001"]
[{"$nulls":11},"MontanaPowell","Montana","Powell","M39031000+00901"]
[{"$nulls":11},"MontanaRosebud","Montana","Rosebud","I00094092+02622"]
[{"$nulls":11},"MontanaSanders","Montana","Sanders","011605000003026"]
[{"$nulls":11},{"$f":"M319344&N319344","v":"MontanaTeton"},"Montana","Teton","L50075002+08001"]
[{"$nulls":11},"MontanaYellowstone","Montana","Yellowstone","I00090452+00331"]
[{"$nulls":11},{"$f":"M319792&N319792","v":"MontanaYellowstone"},"Montana","Yellowstone","L56749000+05001"]
[{"$nulls":11},"NebraskaAdams","Nebraska","Adams","S281 04411"]
[{"$nulls":11},"NebraskaBoone","Nebraska","Boone","S052 01511"]
[{"$nulls":11},"NebraskaBrown","Nebraska","Brown","C000913705"]
[{"$nulls":11},"NebraskaBuffalo","Nebraska","Buffalo","C001030420"]
[{"$nulls":11},"NebraskaButler","Nebraska","Butler","C001204605"]
[{"$nulls":11},"NebraskaCass","Nebraska","Cass","C001303220"]
[{"$nulls":11},"NebraskaCherry","Nebraska","Cherry","C0E1616105"]
[{"$nulls":11},"NebraskaCheyenne","Nebraska","Cheyenne","S080 05035L"]
[{"$nulls":11},"NebraskaColfax","Nebraska","Colfax","C001902615"]
[{"$nulls":11},"NebraskaCuming","Nebraska","Cuming","C002021230"]
[{"$nulls":11},"NebraskaCuster","Nebraska","Custer","C002117130P"]
[{"$nulls":11},"NebraskaDakota","Nebraska","Dakota","S129 00150L"]
[{"$nulls":11},"NebraskaDeuel","Nebraska","Deuel","S080 10202L"]
[{"$nulls":11},"NebraskaDodge","Nebraska","Dodge","C002703605"]
[{"$nulls":11},"NebraskaDodge","Nebraska","Dodge","S077 12359"]
[{"$nulls":11},"NebraskaDouglas","Nebraska","Douglas","U182504725"]
[{"$nulls":11},"NebraskaFillmore","Nebraska","Fillmore","C003004710"]
[{"$nulls":11},"NebraskaFurnas","Nebraska","Furnas","C003314905"]
[{"$nulls":11},"NebraskaGage","Nebraska","Gage","C003411505"]
[{"$nulls":11},"NebraskaGosper","Nebraska","Gosper","C003714635"]
[{"$nulls":11},"NebraskaHall","Nebraska","Hall","C004001015"]
[{"$nulls":11},"NebraskaHamilton","Nebraska","Hamilton","C004103605"]
[{"$nulls":11},"NebraskaHolt","Nebraska","Holt","C004525920"]
[{"$nulls":11},"NebraskaJefferson","Nebraska","Jefferson","C004821125"]
[{"$nulls":11},"NebraskaKearney","Nebraska","Kearney","C005012115"]
[{"$nulls":11},"NebraskaKimball","Nebraska","Kimball","C005303815"]
[{"$nulls":11},"NebraskaLancaster","Nebraska","Lancaster","C005501405"]
[{"$nulls":11},"NebraskaLancaster","Nebraska","Lancaster","S043 00414"]
[{"$nulls":11},"NebraskaLancaster","Nebraska","Lancaster","U142501903P"]
[{"$nulls":11},"NebraskaLincoln","Nebraska","Lincoln","S080 18049"]
[{"$nulls":11},"NebraskaMerrick","Nebraska","Merrick","C006110715"]
[{"$nulls":11},"NebraskaMorrill","Nebraska","Morrill","S088 05117"]
[{"$nulls":11},"NebraskaNemaha","Nebraska","Nemaha","C006432645"]
[{"$nulls":11},"NebraskaOtoe","Nebraska","Otoe","C006611210P"]
[{"$nulls":11},"NebraskaPawnee","Nebraska","Pawnee","C006711810P"]
[{"$nulls":11},"NebraskaPhelps","Nebraska","Phelps","C006902410"]
[{"$nulls":11},"NebraskaPlatte","Nebraska","Platte","C007112335"]
[{"$nulls":11},"NebraskaRed Willow","Nebraska","Red Willow","C007302605P"]
[{"$nulls":11},"NebraskaRichardson","Nebraska","Richardson","C007403425P"]
[{"$nulls":11},"NebraskaSaline","Nebraska","Saline","C007624215"]
[{"$nulls":11},"NebraskaSaunders","Nebraska","Saunders","C007804405"]
[{"$nulls":11},"NebraskaScotts Bluff","Nebraska","Scotts Bluff","C007901613"]
[{"$nulls":11},"NebraskaSeward","Nebraska","Seward","C008002610"]
[{"$nulls":11},"NebraskaSeward","Nebraska","Seward","S080 37911"]
[{"$nulls":11},"NebraskaStanton","Nebraska","Stanton","S032 04871"]
[{"$nulls":11},"NebraskaThurston","Nebraska","Thurston","C008702205"]
[{"$nulls":11},"NebraskaValley","Nebraska","Valley","C008804110"]
[{"$nulls":11},"NebraskaWayne","Nebraska","Wayne","S016 02454"]
[{"$nulls":11},"NebraskaYork","Nebraska","York","C009304310"]
[{"$nulls":11},"NevadaCarson City","Nevada","Carson City","H2294N"]
[{"$nulls":11},"NevadaClark","Nevada","Clark","B1907"]
[{"$nulls":11},"NevadaClark","Nevada","Clark","G1743"]
[{"$nulls":11},"NevadaClark","Nevada","Clark","H2915"]
[{"$nulls":11},"NevadaClark","Nevada","Clark","P2423"]
[{"$nulls":11},"NevadaNye","Nevada","Nye","B1709"]
[{"$nulls":11},"NevadaWashoe","Nevada","Washoe","I 660"]
[{"$nulls":11},"New HampshireCheshire","New Hampshire","Cheshire","013600970007100"]
[{"$nulls":11},"New HampshireCoos","New Hampshire","Coos","002302380005500"]
[{"$nulls":11},"New HampshireGrafton","New Hampshire","Grafton","007500650007000"]
[{"$nulls":11},"New HampshireHillsborough","New Hampshire","Hillsborough","001901120014000"]
[{"$nulls":11},"New HampshireHillsborough","New Hampshire","Hillsborough","016101280012700"]
[{"$nulls":11},"New HampshireMerrimack","New Hampshire","Merrimack","005201660002900"]
[{"$nulls":11},"New HampshireRockingham","New Hampshire","Rockingham","021702110011400"]
[{"$nulls":11},"New HampshireSullivan","New Hampshire","Sullivan","010001390006700"]
[{"$nulls":11},"New JerseyAtlantic","New Jersey","Atlantic","370358T"]
[{"$nulls":11},"New JerseyBergen","New Jersey","Bergen","0226150"]
[{"$nulls":11},"New JerseyBurlington","New Jersey","Burlington","0327156"]
[{"$nulls":11},"New JerseyBurlington","New Jersey","Burlington","03E2580"]
[{"$nulls":11},"New JerseyCamden","New Jersey","Camden","0430167"]
[{"$nulls":11},"New JerseyEssex","New Jersey","Essex","0703265"]
[{"$nulls":11},"New JerseyEssex","New Jersey","Essex","0730183"]
[{"$nulls":11},"New JerseyGloucester","New Jersey","Gloucester","0810P01"]
[{"$nulls":11},"New JerseyHunterdon","New Jersey","Hunterdon","1000126"]
[{"$nulls":11},"New JerseyMercer","New Jersey","Mercer","1131157"]
[{"$nulls":11},"New JerseyMiddlesex","New Jersey","Middlesex","121B049"]
[{"$nulls":11},"New JerseyMiddlesex","New Jersey","Middlesex","122B511"]
[{"$nulls":11},"New JerseyMiddlesex","New Jersey","Middlesex","M09136A"]
[{"$nulls":11},"New JerseyMonmouth","New Jersey","Monmouth","361045I"]
[{"$nulls":11},"New JerseyMorris","New Jersey","Morris","1400355"]
[{"$nulls":11},"New JerseyMorris","New Jersey","Morris","1417001"]
[{"$nulls":11},"New JerseyPassaic","New Jersey","Passaic","1600121"]
[{"$nulls":11},"New JerseyPassaic","New Jersey","Passaic","1606189"]
[{"$nulls":11},"New JerseySomerset","New Jersey","Somerset","1812157"]
[{"$nulls":11},"New JerseySussex","New Jersey","Sussex","1903152"]
[{"$nulls":11},"New JerseyUnion","New Jersey","Union","361361T"]
[{"$nulls":11},"New JerseyUnion","New Jersey","Union","M10154A"]
[{"$nulls":11},"New MexicoBernalillo","New Mexico","Bernalillo","000000000007899"]
[{"$nulls":11},"New MexicoCatron","New Mexico","Catron","000000000004294"]
[{"$nulls":11},"New MexicoChaves","New Mexico","Chaves","000000000005291"]
[{"$nulls":11},"New MexicoColfax","New Mexico","Colfax","000000000007298"]
[{"$nulls":11},"New MexicoGrant","New Mexico","Grant","000000000005104"]
[{"$nulls":11},"New MexicoLuna","New Mexico","Luna","000000000006771"]
[{"$nulls":11},"New MexicoMcKinley","New Mexico","McKinley","00000000000N685"]
[{"$nulls":11},"New MexicoOtero","New Mexico","Otero","000000000006449"]
[{"$nulls":11},"New MexicoSan Juan","New Mexico","San Juan","000000000008044"]
[{"$nulls":11},"New MexicoSandoval","New Mexico","Sandoval","000000000005919"]
[{"$nulls":11},"New MexicoSandoval","New Mexico","Sandoval","0000M20717B0163"]
[{"$nulls":11},"New MexicoSierra","New Mexico","Sierra","000000000006677"]
[{"$nulls":11},"New MexicoTaos","New Mexico","Taos","000000000008380"]
[{"$nulls":11},"New YorkAlbany","New York","Albany","000000001032700"]
[{"$nulls":11},"New YorkAlbany","New York","Albany","000000007709000"]
[{"$nulls":11},{"$f":"M351472&N351472","v":"New YorkBronx"},"New York","Bronx","000000001066569"]
[{"$nulls":11},"New YorkBroome","New York","Broome","000000001012972"]
[{"$nulls":11},{"$f":"M351920&N351920","v":"New YorkBroome"},"New York","Broome","000000001054782"]
[{"$nulls":11},"New YorkCattaraugus","New York","Cattaraugus","000000002258590"]
[{"$nulls":11},"New YorkCattaraugus","New York","Cattaraugus","000000006600159"]
[{"$nulls":11},"New YorkCayuga","New York","Cayuga","000000005510329"]
[{"$nulls":11},"New YorkChautauqua","New York","Chautauqua","000000003325610"]
[{"$nulls":11},"New YorkChemung","New York","Chemung","000000003331580"]
[{"$nulls":11},"New YorkClinton","New York","Clinton","000000003336040"]
[{"$nulls":11},"New YorkColumbia","New York","Columbia","000000005502519"]
[{"$nulls":11},"New YorkCortland","New York","Cortland","000000003311940"]
[{"$nulls":11},"New YorkDelaware","New York","Delaware","000000003353530"]
[{"$nulls":11},"New YorkDutchess","New York","Dutchess","000000003343600"]
[{"$nulls":11},"New YorkErie","New York","Erie","000000001022780"]
[{"$nulls":11},"New YorkErie","New York","Erie","000000003326700"]
[{"$nulls":11},"New YorkErie","New York","Erie","000000005512229"]
[{"$nulls":11},"New YorkEssex","New York","Essex","000000001033722"]
[{"$nulls":11},"New YorkFranklin","New York","Franklin","000000003337730"]
[{"$nulls":11},"New YorkGreene","New York","Greene","000000003201070"]
[{"$nulls":11},{"$f":"M357168&N357168","v":"New YorkHamilton"},"New York","Hamilton","000000002255490"]
[{"$nulls":11},"New YorkJefferson","New York","Jefferson","000000001008620"]
[{"$nulls":11},{"$f":"M357808&N357808","v":"New YorkKings"},"New York","Kings","000000001065489"]
[{"$nulls":11},"New YorkLivingston","New York","Livingston","000000001063761"]
[{"$nulls":11},"New YorkMonroe","New York","Monroe","000000001048829"]
[{"$nulls":11},"New YorkMonroe","New York","Monroe","000000001070950"]
[{"$nulls":11},"New YorkMonroe","New York","Monroe","000000005510910"]
[{"$nulls":11},"New YorkNassau","New York","Nassau","000000001520310"]
[{"$nulls":11},"New YorkNew York","New York","New York","00000000224001F"]
[{"$nulls":11},"New YorkNiagara","New York","Niagara","000000002257300"]
[{"$nulls":11},"New YorkOneida","New York","Oneida","000000003310350"]
[{"$nulls":11},"New YorkOnondaga","New York","Onondaga","000000001051081"]
[{"$nulls":11},"New YorkOnondaga","New York","Onondaga","000000002208270"]
[{"$nulls":11},"New YorkOrange","New York","Orange","000000001022210"]
[{"$nulls":11},"New YorkOrange","New York","Orange","000000003345220"]
[{"$nulls":11},"New YorkOrleans","New York","Orleans","000000003318800"]
[{"$nulls":11},"New YorkOtsego","New York","Otsego","000000002227680"]
[{"$nulls":11},"New YorkQueens","New York","Queens","00000000105578F"]
[{"$nulls":11},"New YorkQueens","New York","Queens","000000001077810"]
[{"$nulls":11},"New YorkQueens","New York","Queens","000000005525250"]
[{"$nulls":11},"New YorkRockland","New York","Rockland","000000001027670"]
[{"$nulls":11},"New YorkSaratoga","New York","Saratoga","000000005524450"]
[{"$nulls":11},"New YorkSchuyler","New York","Schuyler","000000001041920"]
[{"$nulls":11},"New YorkSeneca","New York","Seneca","000000005510440"]
[{"$nulls":11},"New YorkSt. Lawrence","New York","St. Lawrence","000000003366670"]
[{"$nulls":11},"New YorkSteuben","New York","Steuben","000000001090681"]
[{"$nulls":11},"New YorkSteuben","New York","Steuben","000000003334460"]
[{"$nulls":11},"New YorkSuffolk","New York","Suffolk","000000001074330"]
[{"$nulls":11},"New YorkSullivan","New York","Sullivan","000000003357460"]
[{"$nulls":11},"New YorkTioga","New York","Tioga","000000002218700"]
[{"$nulls":11},"New YorkUlster","New York","Ulster","000000001019610"]
[{"$nulls":11},"New YorkWarren","New York","Warren","000000003305130"]
[{"$nulls":11},"New YorkWayne","New York","Wayne","000000003314720"]
[{"$nulls":11},"New YorkWestchester","New York","Westchester","000000001037560"]
[{"$nulls":11},"New YorkWestchester","New York","Westchester","000000005500200"]
[{"$nulls":11},"New YorkWyoming","New York","Wyoming","000000003320070"]
[{"$nulls":11},"North CarolinaAlamance","North Carolina","Alamance","000000000010048"]
[{"$nulls":11},"North CarolinaAnson","North Carolina","Anson","000000000070265"]
[{"$nulls":11},"North CarolinaAshe","North Carolina","Ashe","000000000090417"]
[{"$nulls":11},"North CarolinaBladen","North Carolina","Bladen","000000000170046"]
[{"$nulls":11},"North CarolinaBuncombe","North Carolina","Buncombe","000000000210071"]
[{"$nulls":11},"North CarolinaBuncombe","North Carolina","Buncombe","000000000210264"]
[{"$nulls":11},"North CarolinaBurke","North Carolina","Burke","000000000230118"]
[{"$nulls":11},"North CarolinaCabarrus","North Carolina","Cabarrus","000000000250307"]
[{"$nulls":11},"North CarolinaCaldwell","North Carolina","Caldwell","000000000270139"]
[{"$nulls":11},"North CarolinaCatawba","North Carolina","Catawba","000000000350033"]
[{"$nulls":11},"North CarolinaCherokee","North Carolina","Cherokee","000000000390005"]
[{"$nulls":11},"North CarolinaCherokee","North Carolina","Cherokee","000000000390268"]
[{"$nulls":11},"North CarolinaCleveland","North Carolina","Cleveland","000000000450439"]
[{"$nulls":11},"North CarolinaCumberland","North Carolina","Cumberland","000000000510022"]
[{"$nulls":11},"North CarolinaCumberland","North Carolina","Cumberland","000000000510182"]
[{"$nulls":11},"North CarolinaDavidson","North Carolina","Davidson","000000000570109"]
[{"$nulls":11},"North CarolinaDuplin","North Carolina","Duplin","000000000610152"]
[{"$nulls":11},"North CarolinaDurham","North Carolina","Durham","000000000630276"]
[{"$nulls":11},"North CarolinaEdgecombe","North Carolina","Edgecombe","000000000650042"]
[{"$nulls":11},"North CarolinaForsyth","North Carolina","Forsyth","000000000670440"]
[{"$nulls":11},"North CarolinaGaston","North Carolina","Gaston","000000000710119"]
[{"$nulls":11},"North CarolinaGreene","North Carolina","Greene","000000000790042"]
[{"$nulls":11},"North CarolinaGuilford","North Carolina","Guilford","000000000810338"]
[{"$nulls":11},"North CarolinaGuilford","North Carolina","Guilford","000000000810514"]
[{"$nulls":11},"North CarolinaHalifax","North Carolina","Halifax","000000000830131"]
[{"$nulls":11},"North CarolinaHaywood","North Carolina","Haywood","000000000870232"]
[{"$nulls":11},"North CarolinaHenderson","North Carolina","Henderson","000000000890040"]
[{"$nulls":11},"North CarolinaHyde","North Carolina","Hyde","000000000950054"]
[{"$nulls":11},"North CarolinaIredell","North Carolina","Iredell","000000000970510"]
[{"$nulls":11},"North CarolinaJackson","North Carolina","Jackson","000000000990093"]
[{"$nulls":11},"North CarolinaJohnston","North Carolina","Johnston","000000001010326"]
[{"$nulls":11},"North CarolinaLincoln","North Carolina","Lincoln","000000001090018"]
[{"$nulls":11},"North CarolinaLincoln","North Carolina","Lincoln","000000001090295"]
[{"$nulls":11},"North CarolinaMadison","North Carolina","Madison","000000001150091"]
[{"$nulls":11},"North CarolinaMcDowell","North Carolina","McDowell","000000001110241"]
[{"$nulls":11},"North CarolinaMecklenburg","North Carolina","Mecklenburg","000000001190173"]
[{"$nulls":11},"North CarolinaMecklenburg","North Carolina","Mecklenburg","000000001191359"]
[{"$nulls":11},"North CarolinaMitchell","North Carolina","Mitchell","000000001210176"]
[{"$nulls":11},"North CarolinaMoore","North Carolina","Moore","000000001250198"]
[{"$nulls":11},"North CarolinaNorthampton","North Carolina","Northampton","000000001310034"]
[{"$nulls":11},"North CarolinaOnslow","North Carolina","Onslow","000000001330230"]
[{"$nulls":11},"North CarolinaPamlico","North Carolina","Pamlico","000000001370064"]
[{"$nulls":11},"North CarolinaPitt","North Carolina","Pitt","000000001470410"]
[{"$nulls":11},"North CarolinaRandolph","North Carolina","Randolph","000000001510112"]
[{"$nulls":11},"North CarolinaRandolph","North Carolina","Randolph","000000001510345"]
[{"$nulls":11},"North CarolinaRobeson","North Carolina","Robeson","000000001550152"]
[{"$nulls":11},"North CarolinaRockingham","North Carolina","Rockingham","000000001570188"]
[{"$nulls":11},"North CarolinaRutherford","North Carolina","Rutherford","000000001610035"]
[{"$nulls":11},"North CarolinaRutherford","North Carolina","Rutherford","000000001610647"]
[{"$nulls":11},{"$f":"M383600&N383600","v":"North CarolinaStanly"},"North Carolina","Stanly","000000001670007"]
[{"$nulls":11},"North CarolinaStanly","North Carolina","Stanly","000000001670291"]
[{"$nulls":11},{"$f":"M384048&N384048","v":"North CarolinaSurry"},"North Carolina","Surry","000000001710164"]
[{"$nulls":11},"North CarolinaTransylvania","North Carolina","Transylvania","081107000029813"]
[{"$nulls":11},"North CarolinaWake","North Carolina","Wake","000000001830011"]
[{"$nulls":11},"North CarolinaWake","North Carolina","Wake","000000001830459"]
[{"$nulls":11},"North CarolinaWake","North Carolina","Wake","000000001830691"]
[{"$nulls":11},"North CarolinaWarren","North Carolina","Warren","000000001850052"]
[{"$nulls":11},"North CarolinaWayne","North Carolina","Wayne","000000001910339"]
[{"$nulls":11},"North CarolinaWilkes","North Carolina","Wilkes","000000001930105"]
[{"$nulls":11},"North CarolinaWilson","North Carolina","Wilson","000000001950073"]
[{"$nulls":11},"North CarolinaYancey","North Carolina","Yancey","081108000003135"]
[{"$nulls":11},"North DakotaBenson","North Dakota","Benson","000000003119060"]
[{"$nulls":11},"North DakotaBurke","North Dakota","Burke","0005057511"]
[{"$nulls":11},"North DakotaCass","North Dakota","Cass","0094310456"]
[{"$nulls":11},"North DakotaEmmons","North Dakota","Emmons","0034011388"]
[{"$nulls":11},"North DakotaGrand Forks","North Dakota","Grand Forks","000000018113280"]
[{"$nulls":11},{"$f":"M388848&N388848","v":"North DakotaLaMoure"},"North Dakota","LaMoure","000000023119221"]
[{"$nulls":11},"North DakotaMcKenzie","North Dakota","McKenzie","1540006P0000000"]
[{"$nulls":11},{"$f":"M389296&N389296","v":"North DakotaMorton"},"North Dakota","Morton","000000030103062"]
[{"$nulls":11},"North DakotaPembina","North Dakota","Pembina","000000034126100"]
[{"$nulls":11},"North DakotaRolette","North Dakota","Rolette","0003224721"]
[{"$nulls":11},"North DakotaSteele","North Dakota","Steele","000000046121090"]
[{"$nulls":11},"North DakotaTraill","North Dakota","Traill","0029123001"]
[{"$nulls":11},"North DakotaWalsh","North Dakota","Walsh","000000050140120"]
[{"$nulls":11},"OhioAdams","Ohio","Adams","0104264"]
[{"$nulls":11},"OhioAllen","Ohio","Allen","0239119"]
[{"$nulls":11},"OhioAllen","Ohio","Allen","0249947"]
[{"$nulls":11},"OhioAshland","Ohio","Ashland","0336009"]
[{"$nulls":11},"OhioAthens","Ohio","Athens","0504246"]
[{"$nulls":11},"OhioAthens","Ohio","Athens","0548340"]
[{"$nulls":11},"OhioAuglaize","Ohio","Auglaize","0636223"]
[{"$nulls":11},"OhioBrown","Ohio","Brown","0803766"]
[{"$nulls":11},"OhioButler","Ohio","Butler","0900338"]
[{"$nulls":11},"OhioButler","Ohio","Butler","0936235"]
[{"$nulls":11},"OhioClark","Ohio","Clark","1201433"]
[{"$nulls":11},"OhioClark","Ohio","Clark","1261029"]
[{"$nulls":11},"OhioClermont","Ohio","Clermont","1330003"]
[{"$nulls":11},"OhioColumbiana","Ohio","Columbiana","1501763"]
[{"$nulls":11},"OhioCoshocton","Ohio","Coshocton","1601393"]
[{"$nulls":11},"OhioCuyahoga","Ohio","Cuyahoga","1802917"]
[{"$nulls":11},"OhioCuyahoga","Ohio","Cuyahoga","1811258"]
[{"$nulls":11},"OhioCuyahoga","Ohio","Cuyahoga","1815156"]
[{"$nulls":11},"OhioDarke","Ohio","Darke","1931377"]
[{"$nulls":11},"OhioDarke","Ohio","Darke","1954725"]
[{"$nulls":11},"OhioDelaware","Ohio","Delaware","2102730"]
[{"$nulls":11},"OhioErie","Ohio","Erie","2204789"]
[{"$nulls":11},"OhioFairfield","Ohio","Fairfield","2332620"]
[{"$nulls":11},"OhioFairfield","Ohio","Fairfield","2344017"]
[{"$nulls":11},"OhioFranklin","Ohio","Franklin","2502194"]
[{"$nulls":11},"OhioFranklin","Ohio","Franklin","2515938"]
[{"$nulls":11},"OhioFranklin","Ohio","Franklin","2532492"]
[{"$nulls":11},"OhioFulton","Ohio","Fulton","2600919"]
[{"$nulls":11},"OhioGeauga","Ohio","Geauga","2801604"]
[{"$nulls":11},"OhioGreene","Ohio","Greene","2962683"]
[{"$nulls":11},"OhioGuernsey","Ohio","Guernsey","3034887"]
[{"$nulls":11},"OhioHamilton","Ohio","Hamilton","3102440"]
[{"$nulls":11},"OhioHamilton","Ohio","Hamilton","3115941"]
[{"$nulls":11},"OhioHancock","Ohio","Hancock","3202585"]
[{"$nulls":11},"OhioHancock","Ohio","Hancock","3233995"]
[{"$nulls":11},"OhioHardin","Ohio","Hardin","3340309"]
[{"$nulls":11},"OhioHenry","Ohio","Henry","3533859"]
[{"$nulls":11},"OhioHighland","Ohio","Highland","3634299"]
[{"$nulls":11},"OhioHocking","Ohio","Hocking","3730868"]
[{"$nulls":11},"OhioHuron","Ohio","Huron","3903397"]
[{"$nulls":11},"OhioJackson","Ohio","Jackson","4002350"]
[{"$nulls":11},"OhioJackson","Ohio","Jackson","4033655"]
[{"$nulls":11},"OhioKnox","Ohio","Knox","4234154"]
[{"$nulls":11},"OhioLawrence","Ohio","Lawrence","4402677"]
[{"$nulls":11},"OhioLawrence","Ohio","Lawrence","4432339"]
[{"$nulls":11},"OhioLicking","Ohio","Licking","4530381"]
[{"$nulls":11},"OhioLogan","Ohio","Logan","4636864"]
[{"$nulls":11},"OhioLorain","Ohio","Lorain","4770242"]
[{"$nulls":11},"OhioLucas","Ohio","Lucas","4831853"]
[{"$nulls":11},"OhioMadison","Ohio","Madison","4900324"]
[{"$nulls":11},"OhioMahoning","Ohio","Mahoning","5044219"]
[{"$nulls":11},"OhioMarion","Ohio","Marion","5137691"]
[{"$nulls":11},"OhioMedina","Ohio","Medina","5206251"]
[{"$nulls":11},"OhioMeigs","Ohio","Meigs","5338247"]
[{"$nulls":11},"OhioMercer","Ohio","Mercer","5453976"]
[{"$nulls":11},"OhioMiami","Ohio","Miami","5532922"]
[{"$nulls":11},"OhioMontgomery","Ohio","Montgomery","5701082"]
[{"$nulls":11},"OhioMontgomery","Ohio","Montgomery","5761506"]
[{"$nulls":11},"OhioMorgan","Ohio","Morgan","5837332"]
[{"$nulls":11},"OhioMorrow","Ohio","Morrow","5931037"]
[{"$nulls":11},"OhioMuskingum","Ohio","Muskingum","6048420"]
[{"$nulls":11},"OhioOttawa","Ohio","Ottawa","6229824"]
[{"$nulls":11},"OhioPaulding","Ohio","Paulding","6301185"]
[{"$nulls":11},"OhioPickaway","Ohio","Pickaway","6531040"]
[{"$nulls":11},"OhioPike","Ohio","Pike","6634613"]
[{"$nulls":11},"OhioPreble","Ohio","Preble","6833454"]
[{"$nulls":11},"OhioPutnam","Ohio","Putnam","6933076"]
[{"$nulls":11},"OhioRichland","Ohio","Richland","7002882"]
[{"$nulls":11},"OhioRoss","Ohio","Ross","7130740"]
[{"$nulls":11},"OhioSandusky","Ohio","Sandusky","7229135"]
[{"$nulls":11},"OhioSandusky","Ohio","Sandusky","7242425"]
[{"$nulls":11},"OhioScioto","Ohio","Scioto","7335652"]
[{"$nulls":11},"OhioShelby","Ohio","Shelby","7501013"]
[{"$nulls":11},"OhioShelby","Ohio","Shelby","7540299"]
[{"$nulls":11},"OhioStark","Ohio","Stark","7607806"]
[{"$nulls":11},"OhioSummit","Ohio","Summit","7707592"]
[{"$nulls":11},"OhioSummit","Ohio","Summit","7731108"]
[{"$nulls":11},"OhioTrumbull","Ohio","Trumbull","7804350"]
[{"$nulls":11},"OhioTuscarawas","Ohio","Tuscarawas","7903278"]
[{"$nulls":11},{"$f":"M415728&N415728","v":"OhioUnion"},"Ohio","Union","8032459"]
[{"$nulls":11},"OhioVan Wert","Ohio","Van Wert","8102376"]
[{"$nulls":11},"OhioVinton","Ohio","Vinton","8236062"]
[{"$nulls":11},"OhioWarren","Ohio","Warren","8360073"]
[{"$nulls":11},"OhioWayne","Ohio","Wayne","8505470"]
[{"$nulls":11},"OhioWayne","Ohio","Wayne","8545049"]
[{"$nulls":11},"OhioWilliams","Ohio","Williams","8634432"]
[{"$nulls":11},"OhioWood","Ohio","Wood","8747009"]
[{"$nulls":11},"OhioWyandot","Ohio","Wyandot","8841616"]
[{"$nulls":11},"OklahomaAdair","Oklahoma","Adair","204270000000000"]
[{"$nulls":11},"OklahomaAtoka","Oklahoma","Atoka","057210000000000"]
[{"$nulls":11},"OklahomaBeaver","Oklahoma","Beaver","174910000000000"]
[{"$nulls":11},"OklahomaBeckham","Oklahoma","Beckham","047900000000000"]
[{"$nulls":11},"OklahomaBlaine","Oklahoma","Blaine","055680000000000"]
[{"$nulls":11},"OklahomaBryan","Oklahoma","Bryan","232500000000000"]
[{"$nulls":11},"OklahomaCaddo","Oklahoma","Caddo","077980000000000"]
[{"$nulls":11},"OklahomaCaddo","Oklahoma","Caddo","285660000000000"]
[{"$nulls":11},{"$f":"M420976&N420976","v":"OklahomaCanadian"},"Oklahoma","Canadian","289410000000000"]
[{"$nulls":11},"OklahomaCarter","Oklahoma","Carter","324640000000000"]
[{"$nulls":11},"OklahomaChoctaw","Oklahoma","Choctaw","179470000000000"]
[{"$nulls":11},"OklahomaCimarron","Oklahoma","Cimarron","125940000000000"]
[{"$nulls":11},"OklahomaCleveland","Oklahoma","Cleveland","269060000000000"]
[{"$nulls":11},"OklahomaComanche","Oklahoma","Comanche","078170000000000"]
[{"$nulls":11},"OklahomaComanche","Oklahoma","Comanche","234550000000000"]
[{"$nulls":11},"OklahomaCotton","Oklahoma","Cotton","160520000000000"]
[{"$nulls":11},"OklahomaCreek","Oklahoma","Creek","127100000000000"]
[{"$nulls":11},"OklahomaCuster","Oklahoma","Custer","095730000000000"]
[{"$nulls":11},"OklahomaCuster","Oklahoma","Custer","212110000000000"]
[{"$nulls":11},"OklahomaDewey","Oklahoma","Dewey","222870000000000"]
[{"$nulls":11},"OklahomaGarfield","Oklahoma","Garfield","058240000000000"]
[{"$nulls":11},"OklahomaGarfield","Oklahoma","Garfield","165970000000000"]
[{"$nulls":11},"OklahomaGarvin","Oklahoma","Garvin","171980000000000"]
[{"$nulls":11},"OklahomaGrady","Oklahoma","Grady","137230000000000"]
[{"$nulls":11},"OklahomaGrady","Oklahoma","Grady","221250000000000"]
[{"$nulls":11},"OklahomaGrant","Oklahoma","Grant","271510000000000"]
[{"$nulls":11},"OklahomaGreer","Oklahoma","Greer","046740000000000"]
[{"$nulls":11},"OklahomaHaskell","Oklahoma","Haskell","052210000000000"]
[{"$nulls":11},"OklahomaHughes","Oklahoma","Hughes","272810000000000"]
[{"$nulls":11},"OklahomaJackson","Oklahoma","Jackson","067110000000000"]
[{"$nulls":11},"OklahomaJohnston","Oklahoma","Johnston","205970000000000"]
[{"$nulls":11},"OklahomaKay","Oklahoma","Kay","207190000000000"]
[{"$nulls":11},"OklahomaKay","Oklahoma","Kay","312440000000000"]
[{"$nulls":11},"OklahomaKingfisher","Oklahoma","Kingfisher","313670000000000"]
[{"$nulls":11},"OklahomaKiowa","Oklahoma","Kiowa","298040000000000"]
[{"$nulls":11},"OklahomaLatimer","Oklahoma","Latimer","195420000000000"]
[{"$nulls":11},"OklahomaLe Flore","Oklahoma","Le Flore","157800000000000"]
[{"$nulls":11},"OklahomaLincoln","Oklahoma","Lincoln","116900000000000"]
[{"$nulls":11},"OklahomaLincoln","Oklahoma","Lincoln","320130000000000"]
[{"$nulls":11},"OklahomaLogan","Oklahoma","Logan","144140000000000"]
[{"$nulls":11},"OklahomaMajor","Oklahoma","Major","234610000000000"]
[{"$nulls":11},"OklahomaMayes","Oklahoma","Mayes","202290000000000"]
[{"$nulls":11},"OklahomaMcClain","Oklahoma","McClain","069960000000000"]
[{"$nulls":11},"OklahomaMcCurtain","Oklahoma","McCurtain","270260000000000"]
[{"$nulls":11},"OklahomaMurray","Oklahoma","Murray","175780000000000"]
[{"$nulls":11},"OklahomaMuskogee","Oklahoma","Muskogee","314570000000000"]
[{"$nulls":11},"OklahomaNoble","Oklahoma","Noble","293590000000000"]
[{"$nulls":11},"OklahomaNowata","Oklahoma","Nowata","281130000000000"]
[{"$nulls":11},"OklahomaOklahoma","Oklahoma","Oklahoma","144710000000000"]
[{"$nulls":11},"OklahomaOklahoma","Oklahoma","Oklahoma","193320000000000"]
[{"$nulls":11},"OklahomaOklahoma","Oklahoma","Oklahoma","211300000000000"]
[{"$nulls":11},"OklahomaOklahoma","Oklahoma","Oklahoma","302290000000000"]
[{"$nulls":11},"OklahomaOkmulgee","Oklahoma","Okmulgee","178830000000000"]
[{"$nulls":11},"OklahomaOsage","Oklahoma","Osage","020200000000000"]
[{"$nulls":11},"OklahomaOsage","Oklahoma","Osage","289700000000000"]
[{"$nulls":11},"OklahomaPawnee","Oklahoma","Pawnee","250290000000000"]
[{"$nulls":11},"OklahomaPayne","Oklahoma","Payne","144210000000000"]
[{"$nulls":11},"OklahomaPittsburg","Oklahoma","Pittsburg","024540000000000"]
[{"$nulls":11},"OklahomaPontotoc","Oklahoma","Pontotoc","065090000000000"]
[{"$nulls":11},"OklahomaPottawatomie","Oklahoma","Pottawatomie","112510000000000"]
[{"$nulls":11},"OklahomaPottawatomie","Oklahoma","Pottawatomie","220640000000000"]
[{"$nulls":11},"OklahomaRoger Mills","Oklahoma","Roger Mills","035090000000000"]
[{"$nulls":11},"OklahomaRogers","Oklahoma","Rogers","248870000000000"]
[{"$nulls":11},"OklahomaSequoyah","Oklahoma","Sequoyah","036530000000000"]
[{"$nulls":11},"OklahomaSequoyah","Oklahoma","Sequoyah","170400000000000"]
[{"$nulls":11},"OklahomaStephens","Oklahoma","Stephens","238040000000000"]
[{"$nulls":11},"OklahomaTillman","Oklahoma","Tillman","096060000000000"]
[{"$nulls":11},"OklahomaTulsa","Oklahoma","Tulsa","136170000000000"]
[{"$nulls":11},"OklahomaTulsa","Oklahoma","Tulsa","171390000000000"]
[{"$nulls":11},"OklahomaTulsa","Oklahoma","Tulsa","243150000000000"]
[{"$nulls":11},"OklahomaTulsa","Oklahoma","Tulsa","320420000000000"]
[{"$nulls":11},"OklahomaWashington","Oklahoma","Washington","196230000000000"]
[{"$nulls":11},"OklahomaWashington","Oklahoma","Washington","268920000000000"]
[{"$nulls":11},"OklahomaWoods","Oklahoma","Woods","069270000000000"]
[{"$nulls":11},"OklahomaWoods","Oklahoma","Woods","247160000000000"]
[{"$nulls":11},"OregonBaker","Oregon","Baker","01122A012 04064"]
[{"$nulls":11},"OregonClackamas","Oregon","Clackamas","060603000001585"]
[{"$nulls":11},"OregonColumbia","Oregon","Columbia","01327A307401786"]
[{"$nulls":11},"OregonCoos","Oregon","Coos","16832 000000000"]
[{"$nulls":11},"OregonCurry","Oregon","Curry","0000000L2006902"]
[{"$nulls":11},"OregonDouglas","Oregon","Douglas","0000000L1439169"]
[{"$nulls":11},"OregonDouglas","Oregon","Douglas","19C224  33 1902"]
[{"$nulls":11},"OregonDouglas","Oregon","Douglas","20585 045 03997"]
[{"$nulls":11},"OregonHarney","Oregon","Harney","25E07 C30601307"]
[{"$nulls":11},"OregonJackson","Oregon","Jackson","23830 000 00000"]
[{"$nulls":11},"OregonJefferson","Oregon","Jefferson","31C53 739"]
[{"$nulls":11},"OregonKlamath","Oregon","Klamath","09027 135101220"]
[{"$nulls":11},"OregonLane","Oregon","Lane","04076B062 04099"]
[{"$nulls":11},"OregonLane","Oregon","Lane","15149A533000605"]
[{"$nulls":11},"OregonLane","Oregon","Lane","21569 018 05629"]
[{"$nulls":11},"OregonLincoln","Oregon","Lincoln","12010   101 220"]
[{"$nulls":11},"OregonLinn","Oregon","Linn","11915 074900483"]
[{"$nulls":11},"OregonLinn","Oregon","Linn","12632 001800171"]
[{"$nulls":11},"OregonMalheur","Oregon","Malheur","15694A063100092"]
[{"$nulls":11},"OregonMultnomah","Oregon","Multnomah","05054 026 00077"]
[{"$nulls":11},"OregonMultnomah","Oregon","Multnomah","20667 000 00000"]
[{"$nulls":11},"OregonSherman","Oregon","Sherman","0P141 002 11257"]
[{"$nulls":11},"OregonTillamook","Oregon","Tillamook","18232 741 00340"]
[{"$nulls":11},"OregonUnion","Oregon","Union","061606000001092"]
[{"$nulls":11},"OregonWasco","Oregon","Wasco","08526 004 00064"]
[{"$nulls":11},"OregonWashington","Oregon","Washington","07729A001 29048"]
[{"$nulls":11},"OregonYamhill","Oregon","Yamhill","00441 01W 03499"]
[{"$nulls":11},"PennsylvaniaAllegheny","Pennsylvania","Allegheny","000000000000627"]
[{"$nulls":11},"PennsylvaniaAllegheny","Pennsylvania","Allegheny","000000000000957"]
[{"$nulls":11},"PennsylvaniaAllegheny","Pennsylvania","Allegheny","000000000001916"]
[{"$nulls":11},"PennsylvaniaAllegheny","Pennsylvania","Allegheny","000000000002819"]
[{"$nulls":11},"PennsylvaniaAllegheny","Pennsylvania","Allegheny","000000000046944"]
[{"$nulls":11},"PennsylvaniaArmstrong","Pennsylvania","Armstrong","000000000003284"]
[{"$nulls":11},"PennsylvaniaBeaver","Pennsylvania","Beaver","000000000057309"]
[{"$nulls":11},"PennsylvaniaBedford","Pennsylvania","Bedford","000000000004517"]
[{"$nulls":11},"PennsylvaniaBerks","Pennsylvania","Berks","000000000004648"]
[{"$nulls":11},"PennsylvaniaBerks","Pennsylvania","Berks","000000000005455"]
[{"$nulls":11},{"$f":"M453104&N453104","v":"PennsylvaniaBlair"},"Pennsylvania","Blair","000000000005785"]
[{"$nulls":11},"PennsylvaniaBradford","Pennsylvania","Bradford","000000000006583"]
[{"$nulls":11},"PennsylvaniaBucks","Pennsylvania","Bucks","000000000007008"]
[{"$nulls":11},"PennsylvaniaBucks","Pennsylvania","Bucks","000000000007332"]
[{"$nulls":11},"PennsylvaniaButler","Pennsylvania","Butler","000000000007888"]
[{"$nulls":11},"PennsylvaniaButler","Pennsylvania","Butler","000000000055776"]
[{"$nulls":11},"PennsylvaniaCameron","Pennsylvania","Cameron","000000000008943"]
[{"$nulls":11},"PennsylvaniaCentre","Pennsylvania","Centre","000000000009595"]
[{"$nulls":11},"PennsylvaniaChester","Pennsylvania","Chester","000000000009947"]
[{"$nulls":11},"PennsylvaniaChester","Pennsylvania","Chester","000000000010262"]
[{"$nulls":11},"PennsylvaniaChester","Pennsylvania","Chester","000000000010826"]
[{"$nulls":11},"PennsylvaniaClearfield","Pennsylvania","Clearfield","000000000011574"]
[{"$nulls":11},"PennsylvaniaClearfield","Pennsylvania","Clearfield","000000000044244"]
[{"$nulls":11},"PennsylvaniaColumbia","Pennsylvania","Columbia","000000000012517"]
[{"$nulls":11},"PennsylvaniaCrawford","Pennsylvania","Crawford","000000000013382"]
[{"$nulls":11},"PennsylvaniaCumberland","Pennsylvania","Cumberland","000000000013841"]
[{"$nulls":11},"PennsylvaniaCumberland","Pennsylvania","Cumberland","000000000044385"]
[{"$nulls":11},"PennsylvaniaDauphin","Pennsylvania","Dauphin","000000000014764"]
[{"$nulls":11},"PennsylvaniaDelaware","Pennsylvania","Delaware","000000000015354"]
[{"$nulls":11},"PennsylvaniaErie","Pennsylvania","Erie","000000000016233"]
[{"$nulls":11},"PennsylvaniaErie","Pennsylvania","Erie","000000000016532"]
[{"$nulls":11},"PennsylvaniaFayette","Pennsylvania","Fayette","000000000017035"]
[{"$nulls":11},"PennsylvaniaFranklin","Pennsylvania","Franklin","000000000017618"]
[{"$nulls":11},"PennsylvaniaFulton","Pennsylvania","Fulton","000000000053820"]
[{"$nulls":11},"PennsylvaniaGreene","Pennsylvania","Greene","000000000018457"]
[{"$nulls":11},"PennsylvaniaIndiana","Pennsylvania","Indiana","000000000019073"]
[{"$nulls":11},"PennsylvaniaJefferson","Pennsylvania","Jefferson","000000000019643"]
[{"$nulls":11},"PennsylvaniaJefferson","Pennsylvania","Jefferson","000000000052525"]
[{"$nulls":11},"PennsylvaniaLackawanna","Pennsylvania","Lackawanna","000000000039557"]
[{"$nulls":11},"PennsylvaniaLancaster","Pennsylvania","Lancaster","000000000021739"]
[{"$nulls":11},"PennsylvaniaLancaster","Pennsylvania","Lancaster","000000000021786"]
[{"$nulls":11},"PennsylvaniaLancaster","Pennsylvania","Lancaster","000000000046302"]
[{"$nulls":11},"PennsylvaniaLebanon","Pennsylvania","Lebanon","000000000022679"]
[{"$nulls":11},"PennsylvaniaLehigh","Pennsylvania","Lehigh","000000000023552"]
[{"$nulls":11},"PennsylvaniaLuzerne","Pennsylvania","Luzerne","000000000024135"]
[{"$nulls":11},"PennsylvaniaLuzerne","Pennsylvania","Luzerne","000000000040624"]
[{"$nulls":11},"PennsylvaniaLycoming","Pennsylvania","Lycoming","000000000024908"]
[{"$nulls":11},"PennsylvaniaMcKean","Pennsylvania","McKean","000000000044372"]
[{"$nulls":11},"PennsylvaniaMercer","Pennsylvania","Mercer","000000000025783"]
[{"$nulls":11},"PennsylvaniaMercer","Pennsylvania","Mercer","000000000044283"]
[{"$nulls":11},"PennsylvaniaMonroe","Pennsylvania","Monroe","000000000026925"]
[{"$nulls":11},"PennsylvaniaMontgomery","Pennsylvania","Montgomery","000000000027227"]
[{"$nulls":11},"PennsylvaniaMontgomery","Pennsylvania","Montgomery","000000000027922"]
[{"$nulls":11},"PennsylvaniaMontgomery","Pennsylvania","Montgomery","000000000057324"]
[{"$nulls":11},"PennsylvaniaNorthampton","Pennsylvania","Northampton","000000000028821"]
[{"$nulls":11},"PennsylvaniaNorthampton","Pennsylvania","Northampton","000000000048754"]
[{"$nulls":11},"PennsylvaniaPerry","Pennsylvania","Perry","000000000029726"]
[{"$nulls":11},"PennsylvaniaPhiladelphia","Pennsylvania","Philadelphia","000000000038987"]
[{"$nulls":11},"PennsylvaniaPhiladelphia","Pennsylvania","Philadelphia","000000000039202"]
[{"$nulls":11},"PennsylvaniaPike","Pennsylvania","Pike","000000000030037"]
[{"$nulls":11},"PennsylvaniaSchuylkill","Pennsylvania","Schuylkill","000000000030875"]
[{"$nulls":11},"PennsylvaniaSomerset","Pennsylvania","Somerset","000000000031535"]
[{"$nulls":11},"PennsylvaniaSomerset","Pennsylvania","Somerset","000000000031607"]
[{"$nulls":11},"PennsylvaniaSullivan","Pennsylvania","Sullivan","000000000041074"]
[{"$nulls":11},"PennsylvaniaTioga","Pennsylvania","Tioga","000000000033039"]
[{"$nulls":11},"PennsylvaniaUnion","Pennsylvania","Union","000000000033428"]
[{"$nulls":11},"PennsylvaniaVenango","Pennsylvania","Venango","000000000033649"]
[{"$nulls":11},"PennsylvaniaWarren","Pennsylvania","Warren","000000000034252"]
[{"$nulls":11},"PennsylvaniaWashington","Pennsylvania","Washington","000000000035308"]
[{"$nulls":11},"PennsylvaniaWashington","Pennsylvania","Washington","000000000044133"]
[{"$nulls":11},"PennsylvaniaWayne","Pennsylvania","Wayne","000000000035843"]
[{"$nulls":11},"PennsylvaniaWestmoreland","Pennsylvania","Westmoreland","000000000036917"]
[{"$nulls":11},"PennsylvaniaWestmoreland","Pennsylvania","Westmoreland","000000000045293"]
[{"$nulls":11},"PennsylvaniaYork","Pennsylvania","York","000000000037415"]
[{"$nulls":11},"PennsylvaniaYork","Pennsylvania","York","000000000042834"]
[{"$nulls":11},"Puerto RicoBayamon Municipio","Puerto Rico","Bayamon Municipio","014322"]
[{"$nulls":11},"Puerto RicoCaguas Municipio","Puerto Rico","Caguas Municipio","021181"]
[{"$nulls":11},"Puerto RicoGuayama Municipio","Puerto Rico","Guayama Municipio","027001"]
[{"$nulls":11},"Puerto RicoJuncos Municipio","Puerto Rico","Juncos Municipio","005711"]
[{"$nulls":11},"Puerto RicoPonce Municipio","Puerto Rico","Ponce Municipio","024891"]
[{"$nulls":11},"Puerto RicoSan Juan Municipio","Puerto Rico","San Juan Municipio","019061"]
[{"$nulls":11},"Puerto RicoSan Lorenzo Municipio","Puerto Rico","San Lorenzo Municipio","030441"]
[{"$nulls":11},"Rhode IslandNewport","Rhode Island","Newport","000000000006452"]
[{"$nulls":11},"Rhode IslandProvidence","Rhode Island","Providence","000000000007180"]
[{"$nulls":11},"Rhode IslandProvidence","Rhode Island","Providence","000000000009700"]
[{"$nulls":11},"South CarolinaAiken","South Carolina","Aiken","000000000009112"]
[{"$nulls":11},"South CarolinaAnderson","South Carolina","Anderson","000000000002896"]
[{"$nulls":11},"South CarolinaAnderson","South Carolina","Anderson","000000000004700"]
[{"$nulls":11},"South CarolinaBarnwell","South Carolina","Barnwell","000000000004048"]
[{"$nulls":11},"South CarolinaCharleston","South Carolina","Charleston","000000000004060"]
[{"$nulls":11},"South CarolinaCharleston","South Carolina","Charleston","000000000008623"]
[{"$nulls":11},"South CarolinaCherokee","South Carolina","Cherokee","000000000009804"]
[{"$nulls":11},"South CarolinaClarendon","South Carolina","Clarendon","000000000004291"]
[{"$nulls":11},"South CarolinaColleton","South Carolina","Colleton","000000000000728"]
[{"$nulls":11},"South CarolinaDorchester","South Carolina","Dorchester","000000000004311"]
[{"$nulls":11},"South CarolinaEdgefield","South Carolina","Edgefield","000000000003862"]
[{"$nulls":11},"South CarolinaFlorence","South Carolina","Florence","000000000004769"]
[{"$nulls":11},"South CarolinaGreenville","South Carolina","Greenville","000000000000790"]
[{"$nulls":11},"South CarolinaGreenville","South Carolina","Greenville","000000000005950"]
[{"$nulls":11},"South CarolinaGreenville","South Carolina","Greenville","000000000010411"]
[{"$nulls":11},"South CarolinaHorry","South Carolina","Horry","000000000006701"]
[{"$nulls":11},"South CarolinaJasper","South Carolina","Jasper","000000000000153"]
[{"$nulls":11},"South CarolinaKershaw","South Carolina","Kershaw","000000000001067"]
[{"$nulls":11},"South CarolinaLaurens","South Carolina","Laurens","000000000004163"]
[{"$nulls":11},"South CarolinaLexington","South Carolina","Lexington","000000000003919"]
[{"$nulls":11},"South CarolinaLexington","South Carolina","Lexington","000000000009888"]
[{"$nulls":11},"South CarolinaNewberry","South Carolina","Newberry","000000000007591"]
[{"$nulls":11},"South CarolinaOrangeburg","South Carolina","Orangeburg","000000000001111"]
[{"$nulls":11},"South CarolinaOrangeburg","South Carolina","Orangeburg","000000000005829"]
[{"$nulls":11},"South CarolinaPickens","South Carolina","Pickens","000000000007501"]
[{"$nulls":11},"South CarolinaSaluda","South Carolina","Saluda","000000000001649"]
[{"$nulls":11},"South CarolinaSpartanburg","South Carolina","Spartanburg","000000000006937"]
[{"$nulls":11},{"$f":"M484784&N484784","v":"South CarolinaSumter"},"South Carolina","Sumter","000000000001153"]
[{"$nulls":11},"South CarolinaSumter","South Carolina","Sumter","000000000009287"]
[{"$nulls":11},{"$f":"M485232&N485232","v":"South CarolinaWilliamsburg"},"South Carolina","Williamsburg","000000000009100"]
[{"$nulls":11},"South DakotaBeadle","South Dakota","Beadle","000000003265240"]
[{"$nulls":11},"South DakotaBon Homme","South Dakota","Bon Homme","000000005126225"]
[{"$nulls":11},"South DakotaBrookings","South Dakota","Brookings","000000006320198"]
[{"$nulls":11},"South DakotaCharles Mix","South Dakota","Charles Mix","000000012444200"]
[{"$nulls":11},"South DakotaClay","South Dakota","Clay","000000014120022"]
[{"$nulls":11},"South DakotaDeuel","South Dakota","Deuel","000000020056220"]
[{"$nulls":11},"South DakotaGrant","South Dakota","Grant","000000026250066"]
[{"$nulls":11},"South DakotaHamlin","South Dakota","Hamlin","000000029284170"]
[{"$nulls":11},"South DakotaHanson","South Dakota","Hanson","000000031010106"]
[{"$nulls":11},"South DakotaJones","South Dakota","Jones","000000038050042"]
[{"$nulls":11},"South DakotaLincoln","South Dakota","Lincoln","000000042020201"]
[{"$nulls":11},"South DakotaLincoln","South Dakota","Lincoln","000000042160151"]
[{"$nulls":11},"South DakotaMeade","South Dakota","Meade","000000047363476"]
[{"$nulls":11},"South DakotaMinnehaha","South Dakota","Minnehaha","000000050180134"]
[{"$nulls":11},{"$f":"M490032&N490032","v":"South DakotaPennington"},"South Dakota","Pennington","000000052318435"]
[{"$nulls":11},"South DakotaPerkins","South Dakota","Perkins","000000053281151"]
[{"$nulls":11},{"$f":"M490480&N490480","v":"South DakotaRoberts"},"South Dakota","Roberts","000000055151250"]
[{"$nulls":11},"South DakotaTripp","South Dakota","Tripp","000000062310423"]
[{"$nulls":11},"South DakotaUnion","South Dakota","Union","000000064108110"]
[{"$nulls":11},"South DakotaYankton","South Dakota","Yankton","000000068199010"]
[{"$nulls":11},"TennesseeBedford","Tennessee","Bedford","020A1240001"]
[{"$nulls":11},"TennesseeBledsoe","Tennessee","Bledsoe","04SR0300005"]
[{"$nulls":11},"TennesseeBlount","Tennessee","Blount","05SR0730013"]
[{"$nulls":11},"TennesseeCampbell","Tennessee","Campbell","070A1480001"]
[{"$nulls":11},"TennesseeCarroll","Tennessee","Carroll","09SR0760007"]
[{"$nulls":11},"TennesseeCarter","Tennessee","Carter","100B3490001"]
[{"$nulls":11},"TennesseeChester","Tennessee","Chester","12S81640003"]
[{"$nulls":11},"TennesseeCoffee","Tennessee","Coffee","160A2110001"]
[{"$nulls":11},"TennesseeCrockett","Tennessee","Crockett","17SR0760003"]
[{"$nulls":11},"TennesseeDavidson","Tennessee","Davidson","190B2060001"]
[{"$nulls":11},"TennesseeDavidson","Tennessee","Davidson","19I00240072"]
[{"$nulls":11},"TennesseeDavidson","Tennessee","Davidson","19SR0110039"]
[{"$nulls":11},"TennesseeDickson","Tennessee","Dickson","22I00400011"]
[{"$nulls":11},"TennesseeDyer","Tennessee","Dyer","230A3470001"]
[{"$nulls":11},"TennesseeFayette","Tennessee","Fayette","240A1700009"]
[{"$nulls":11},"TennesseeGibson","Tennessee","Gibson","27015850005"]
[{"$nulls":11},"TennesseeGibson","Tennessee","Gibson","27SR0770021"]
[{"$nulls":11},"TennesseeGiles","Tennessee","Giles","280A1510001"]
[{"$nulls":11},"TennesseeGreene","Tennessee","Greene","300A6740001"]
[{"$nulls":11},"TennesseeHamblen","Tennessee","Hamblen","320A6840001"]
[{"$nulls":11},"TennesseeHamilton","Tennessee","Hamilton","33004380005"]
[{"$nulls":11},"TennesseeHamilton","Tennessee","Hamilton","33SR0290029"]
[{"$nulls":11},"TennesseeHardin","Tennessee","Hardin","360A1710001"]
[{"$nulls":11},"TennesseeHawkins","Tennessee","Hawkins","37025490001"]
[{"$nulls":11},"TennesseeHaywood","Tennessee","Haywood","38I00400033"]
[{"$nulls":11},"TennesseeHenry","Tennessee","Henry","40SR0690015"]
[{"$nulls":11},"TennesseeHickman","Tennessee","Hickman","410A1910005"]
[{"$nulls":11},"TennesseeJackson","Tennessee","Jackson","44014100001"]
[{"$nulls":11},"TennesseeJefferson","Tennessee","Jefferson","45025300001"]
[{"$nulls":11},"TennesseeKnox","Tennessee","Knox","470A1590001"]
[{"$nulls":11},"TennesseeKnox","Tennessee","Knox","47SR1150013"]
[{"$nulls":11},"TennesseeLauderdale","Tennessee","Lauderdale","490A1210003"]
[{"$nulls":11},"TennesseeLawrence","Tennessee","Lawrence","50SR0060014"]
[{"$nulls":11},"TennesseeLincoln","Tennessee","Lincoln","52S42830007"]
[{"$nulls":11},"TennesseeMacon","Tennessee","Macon","560A4500003"]
[{"$nulls":11},"TennesseeMadison","Tennessee","Madison","570A0190005"]
[{"$nulls":11},"TennesseeMarion","Tennessee","Marion","58I00240043"]
[{"$nulls":11},"TennesseeMarshall","Tennessee","Marshall","59SR1290007"]
[{"$nulls":11},"TennesseeMaury","Tennessee","Maury","600A1570001"]
[{"$nulls":11},"TennesseeMcMinn","Tennessee","McMinn","54S43720003"]
[{"$nulls":11},"TennesseeMeigs","Tennessee","Meigs","610A1240001"]
[{"$nulls":11},"TennesseeMonroe","Tennessee","Monroe","62I00750005"]
[{"$nulls":11},"TennesseeMorgan","Tennessee","Morgan","65004440001"]
[{"$nulls":11},"TennesseeObion","Tennessee","Obion","66I00690021"]
[{"$nulls":11},"TennesseePutnam","Tennessee","Putnam","71005250003"]
[{"$nulls":11},"TennesseeRoane","Tennessee","Roane","730A3200003"]
[{"$nulls":11},"TennesseeRobertson","Tennessee","Robertson","740A0300001"]
[{"$nulls":11},"TennesseeRutherford","Tennessee","Rutherford","75S61900005"]
[{"$nulls":11},"TennesseeSequatchie","Tennessee","Sequatchie","77SR0080005"]
[{"$nulls":11},"TennesseeSevier","Tennessee","Sevier","780A3100001"]
[{"$nulls":11},"TennesseeShelby","Tennessee","Shelby","79028780009"]
[{"$nulls":11},"TennesseeShelby","Tennessee","Shelby","79I00400089"]
[{"$nulls":11},"TennesseeShelby","Tennessee","Shelby","79I02400080"]
[{"$nulls":11},"TennesseeShelby","Tennessee","Shelby","79SR3850039"]
[{"$nulls":11},"TennesseeSullivan","Tennessee","Sullivan","82038940005"]
[{"$nulls":11},"TennesseeSullivan","Tennessee","Sullivan","82SR0935005"]
[{"$nulls":11},"TennesseeSumner","Tennessee","Sumner","830A5320001"]
[{"$nulls":11},"TennesseeTipton","Tennessee","Tipton","84SR0140003"]
[{"$nulls":11},"TennesseeUnion","Tennessee","Union","870A1520003"]
[{"$nulls":11},"TennesseeWarren","Tennessee","Warren","890A5080001"]
[{"$nulls":11},"TennesseeWayne","Tennessee","Wayne","910A1160001"]
[{"$nulls":11},"TennesseeWeakley","Tennessee","Weakley","920A3290001"]
[{"$nulls":11},"TennesseeWilliamson","Tennessee","Williamson","940A2730005"]
[{"$nulls":11},"TennesseeWilliamson","Tennessee","Williamson","94SR8400051"]
[{"$nulls":11},"TennesseeWilson","Tennessee","Wilson","950A2060005"]
[{"$nulls":11},"TexasAnderson","Texas","Anderson","100010AA0355003"]
[{"$nulls":11},"TexasArcher","Texas","Archer","030050080403003"]
[{"$nulls":11},"TexasAustin","Texas","Austin","130080AA0164002"]
[{"$nulls":11},"TexasAustin","Texas","Austin","AFTXCRYB00020"]
[{"$nulls":11},"TexasBee","Texas","Bee","160130010102108"]
[{"$nulls":11},"TexasBell","Texas","Bell","090140001507394"]
[{"$nulls":11},"TexasBell","Texas","Bell","090140203801001"]
[{"$nulls":11},"TexasBexar","Texas","Bexar","150150001710333"]
[{"$nulls":11},"TexasBexar","Texas","Bexar","150150002502151"]
[{"$nulls":11},"TexasBexar","Texas","Bexar","150150007308178"]
[{"$nulls":11},"TexasBexar","Texas","Bexar","150150189001011"]
[{"$nulls":11},"TexasBexar","Texas","Bexar","150150AA0402002"]
[{"$nulls":11},"TexasBexar","Texas","Bexar","150150AA9806001"]
[{"$nulls":11},"TexasBexar","Texas","Bexar","150150B26510001"]
[{"$nulls":11},"TexasBexar","Texas","Bexar","150150FF0833001"]
[{"$nulls":11},"TexasBowie","Texas","Bowie","190190061007034"]
[{"$nulls":11},"TexasBowie","Texas","Bowie","190190B01735001"]
[{"$nulls":11},"TexasBrazoria","Texas","Brazoria","120200152401004"]
[{"$nulls":11},"TexasBrazos","Texas","Brazos","170210011701071"]
[{"$nulls":11},"TexasBrewster","Texas","Brewster","240220007501020"]
[{"$nulls":11},"TexasBrown","Texas","Brown","230250005407028"]
[{"$nulls":11},"TexasBurnet","Texas","Burnet","140270C00340002"]
[{"$nulls":11},"TexasCallahan","Texas","Callahan","080300000607279"]
[{"$nulls":11},"TexasCallahan","Texas","Callahan","080300AA0177001"]
[{"$nulls":11},"TexasCameron","Texas","Cameron","210310AA3966001"]
[{"$nulls":11},"TexasCastro","Texas","Castro","050350022701001"]
[{"$nulls":11},"TexasCherokee","Texas","Cherokee","100370AA3305101"]
[{"$nulls":11},"TexasCoke","Texas","Coke","070410045401047"]
[{"$nulls":11},"TexasCollin","Texas","Collin","180430036404461"]
[{"$nulls":11},"TexasCollin","Texas","Collin","180430C02557001"]
[{"$nulls":11},"TexasCollin","Texas","Collin","180430J00550002"]
[{"$nulls":11},"TexasCollingsworth","Texas","Collingsworth","250440236501001"]
[{"$nulls":11},"TexasComal","Texas","Comal","150460001605211"]
[{"$nulls":11},{"$f":"M522160&N522160","v":"TexasConcho"},"Texas","Concho","070480087004028"]
[{"$nulls":11},"TexasCooke","Texas","Cooke","030490185501008"]
[{"$nulls":11},{"$f":"M522608&N522608","v":"TexasCoryell"},"Texas","Coryell","090500AA0171001"]
[{"$nulls":11},"TexasCulberson","Texas","Culberson","240550023305030"]
[{"$nulls":11},{"$f":"M523248&N523248","v":"TexasDallas"},"Texas","Dallas","180570000911457"]
[{"$nulls":11},"TexasDallas","Texas","Dallas","180570009403339"]
[{"$nulls":11},"TexasDallas","Texas","Dallas","180570035305403"]
[{"$nulls":11},"TexasDallas","Texas","Dallas","180570237401055"]
[{"$nulls":11},"TexasDallas","Texas","Dallas","180570237402085"]
[{"$nulls":11},"TexasDallas","Texas","Dallas","1805709B5540006"]
[{"$nulls":11},"TexasDallas","Texas","Dallas","1805709L5510001"]
[{"$nulls":11},"TexasDallas","Texas","Dallas","1805709R7544004"]
[{"$nulls":11},"TexasDallas","Texas","Dallas","180570C01767005"]
[{"$nulls":11},"TexasDallas","Texas","Dallas","180570J00785003"]
[{"$nulls":11},"TexasDenton","Texas","Denton","180610008113121"]
[{"$nulls":11},"TexasDenton","Texas","Denton","180610019502054"]
[{"$nulls":11},"TexasDenton","Texas","Denton","180610354701025"]
[{"$nulls":11},"TexasDenton","Texas","Denton","180610Z00320006"]
[{"$nulls":11},"TexasDickens","Texas","Dickens","250630065104003"]
[{"$nulls":11},"TexasDonley","Texas","Donley","250650031001002"]
[{"$nulls":11},"TexasEastland","Texas","Eastland","230680123901008"]
[{"$nulls":11},"TexasEl Paso","Texas","El Paso","240720212101031"]
[{"$nulls":11},"TexasEl Paso","Texas","El Paso","240720212103240"]
[{"$nulls":11},"TexasEl Paso","Texas","El Paso","240720B40320001"]
[{"$nulls":11},"TexasEllis","Texas","Ellis","180710056801033"]
[{"$nulls":11},"TexasEllis","Texas","Ellis","180710B01015001"]
[{"$nulls":11},"TexasErath","Texas","Erath","020730055002035"]
[{"$nulls":11},"TexasFalls","Texas","Falls","090740B00180001"]
[{"$nulls":11},"TexasFayette","Texas","Fayette","130760021106026"]
[{"$nulls":11},"TexasFayette","Texas","Fayette","130760053507076"]
[{"$nulls":11},"TexasFort Bend","Texas","Fort Bend","120800002708058"]
[{"$nulls":11},"TexasFort Bend","Texas","Fort Bend","120800AA0258002"]
[{"$nulls":11},"TexasFort Bend","Texas","Fort Bend","120800TOL020317"]
[{"$nulls":11},"TexasFrio","Texas","Frio","150830001715077"]
[{"$nulls":11},"TexasGalveston","Texas","Galveston","120850038906357"]
[{"$nulls":11},"TexasGillespie","Texas","Gillespie","140870AA0144001"]
[{"$nulls":11},"TexasGonzales","Texas","Gonzales","130900053505156"]
[{"$nulls":11},"TexasGonzales","Texas","Gonzales","130900AA0402001"]
[{"$nulls":11},"TexasGrayson","Texas","Grayson","010920004718262"]
[{"$nulls":11},"TexasGregg","Texas","Gregg","100930AA0095001"]
[{"$nulls":11},"TexasGrimes","Texas","Grimes","170940072001052"]
[{"$nulls":11},"TexasGuadalupe","Texas","Guadalupe","150950053502122"]
[{"$nulls":11},"TexasHansford","Texas","Hansford","040990233501002"]
[{"$nulls":11},"TexasHardin","Texas","Hardin","201010020010122"]
[{"$nulls":11},"TexasHarris","Texas","Harris","121020002802212"]
[{"$nulls":11},"TexasHarris","Texas","Harris","121020027107581"]
[{"$nulls":11},"TexasHarris","Texas","Harris","121020038912274"]
[{"$nulls":11},"TexasHarris","Texas","Harris","121020050003300"]
[{"$nulls":11},"TexasHarris","Texas","Harris","121020174301004"]
[{"$nulls":11},"TexasHarris","Texas","Harris","121020351005065"]
[{"$nulls":11},"TexasHarris","Texas","Harris","121020AA1109001"]
[{"$nulls":11},"TexasHarris","Texas","Harris","121020AA3375002"]
[{"$nulls":11},"TexasHarris","Texas","Harris","121020AA8893001"]
[{"$nulls":11},"TexasHarris","Texas","Harris","121020B32273003"]
[{"$nulls":11},"TexasHarris","Texas","Harris","121020B58769618"]
[{"$nulls":11},"TexasHarris","Texas","Harris","121020B69289064"]
[{"$nulls":11},"TexasHarrison","Texas","Harrison","191030084307010"]
[{"$nulls":11},"TexasHays","Texas","Hays","141060175402004"]
[{"$nulls":11},"TexasHemphill","Texas","Hemphill","041070AA0110001"]
[{"$nulls":11},"TexasHidalgo","Texas","Hidalgo","211090003918419"]
[{"$nulls":11},"TexasHill","Texas","Hill","091100016202409"]
[{"$nulls":11},"TexasHill","Texas","Hill","091100AA0212004"]
[{"$nulls":11},"TexasHopkins","Texas","Hopkins","011130061001030"]
[{"$nulls":11},"TexasHoward","Texas","Howard","081150069301001"]
[{"$nulls":11},"TexasHunt","Texas","Hunt","011170213904009"]
[{"$nulls":11},"TexasJack","Texas","Jack","021200039106037"]
[{"$nulls":11},"TexasJackson","Texas","Jackson","131210008905021"]
[{"$nulls":11},"TexasJeff Davis","Texas","Jeff Davis","241230000304096"]
[{"$nulls":11},"TexasJefferson","Texas","Jefferson","201240AA0275002"]
[{"$nulls":11},"TexasJim Hogg","Texas","Jim Hogg","211250051706099"]
[{"$nulls":11},"TexasJohnson","Texas","Johnson","021270026003019"]
[{"$nulls":11},"TexasKarnes","Texas","Karnes","161290027003025"]
[{"$nulls":11},"TexasKaufman","Texas","Kaufman","181300009503192"]
[{"$nulls":11},"TexasKendall","Texas","Kendall","151310007205167"]
[{"$nulls":11},"TexasKimble","Texas","Kimble","071340003507032"]
[{"$nulls":11},"TexasKnox","Texas","Knox","251380015702062"]
[{"$nulls":11},"TexasLa Salle","Texas","La Salle","221420237301018"]
[{"$nulls":11},"TexasLavaca","Texas","Lavaca","131430026903009"]
[{"$nulls":11},"TexasLee","Texas","Lee","141440156402009"]
[{"$nulls":11},"TexasLeon","Texas","Leon","171450067503127"]
[{"$nulls":11},"TexasLimestone","Texas","Limestone","091470005603039"]
[{"$nulls":11},"TexasLive Oak","Texas","Live Oak","161490048304022"]
[{"$nulls":11},"TexasMadison","Texas","Madison","171540047503098"]
[{"$nulls":11},"TexasMatagorda","Texas","Matagorda","131580084705019"]
[{"$nulls":11},"TexasMaverick","Texas","Maverick","221590029904017"]
[{"$nulls":11},"TexasMcCulloch","Texas","McCulloch","231600AA0108001"]
[{"$nulls":11},"TexasMcLennan","Texas","McLennan","091610AA0622002"]
[{"$nulls":11},"TexasMcLennan","Texas","McLennan","091610K00455006"]
[{"$nulls":11},"TexasMenard","Texas","Menard","071640039601005"]
[{"$nulls":11},"TexasMitchell","Texas","Mitchell","081680000508098"]
[{"$nulls":11},"TexasMontague","Texas","Montague","031690004404028"]
[{"$nulls":11},"TexasMontgomery","Texas","Montgomery","121700033804058"]
[{"$nulls":11},"TexasMontgomery","Texas","Montgomery","121700AA9997001"]
[{"$nulls":11},"TexasMorris","Texas","Morris","191720AA0139001"]
[{"$nulls":11},"TexasNavarro","Texas","Navarro","181750009206170"]
[{"$nulls":11},"TexasNewton","Texas","Newton","201760AA0132003"]
[{"$nulls":11},"TexasNueces","Texas","Nueces","161780010203009"]
[{"$nulls":11},"TexasNueces","Texas","Nueces","161780AA0326001"]
[{"$nulls":11},"TexasOrange","Texas","Orange","201810128501012"]
[{"$nulls":11},"TexasPanola","Texas","Panola","191830006302041"]
[{"$nulls":11},"TexasParker","Texas","Parker","021840C01395001"]
[{"$nulls":11},"TexasPecos","Texas","Pecos","061860014006255"]
[{"$nulls":11},"TexasPecos","Texas","Pecos","061860044108030"]
[{"$nulls":11},"TexasPotter","Texas","Potter","041880B02510002"]
[{"$nulls":11},{"$f":"M554288&N554288","v":"TexasRed River"},"Texas","Red River","011940004601020"]
[{"$nulls":11},"TexasRed River","Texas","Red River","011940B00025002"]
[{"$nulls":11},"TexasRobertson","Texas","Robertson","171980156301002"]
[{"$nulls":11},"TexasRunnels","Texas","Runnels","072000AA0226050"]
[{"$nulls":11},"TexasRusk","Texas","Rusk","102010059102009"]
[{"$nulls":11},"TexasSan Augustine","Texas","San Augustine","112030107901017"]
[{"$nulls":11},"TexasSchleicher","Texas","Schleicher","072070015904029"]
[{"$nulls":11},"TexasScurry","Texas","Scurry","082080AA0234001"]
[{"$nulls":11},"TexasSherman","Texas","Sherman","042110AA0170001"]
[{"$nulls":11},"TexasStarr","Texas","Starr","212140003807068"]
[{"$nulls":11},"TexasSutton","Texas","Sutton","072180014104090"]
[{"$nulls":11},"TexasTarrant","Texas","Tarrant","022200000806046"]
[{"$nulls":11},"TexasTarrant","Texas","Tarrant","022200008102030"]
[{"$nulls":11},"TexasTarrant","Texas","Tarrant","022200036401119"]
[{"$nulls":11},"TexasTarrant","Texas","Tarrant","022200226602117"]
[{"$nulls":11},"TexasTarrant","Texas","Tarrant","022200BB0395001"]
[{"$nulls":11},"TexasTarrant","Texas","Tarrant","022200GG0040003"]
[{"$nulls":11},"TexasTarrant","Texas","Tarrant","022200ZC1750001"]
[{"$nulls":11},"TexasTarrant","Texas","Tarrant","022200ZW3345003"]
[{"$nulls":11},"TexasTaylor","Texas","Taylor","082210000618034"]
[{"$nulls":11},"TexasTitus","Texas","Titus","192250022201031"]
[{"$nulls":11},"TexasTom Green","Texas","Tom Green","072260015902040"]
[{"$nulls":11},"TexasTravis","Texas","Travis","142270001513071"]
[{"$nulls":11},"TexasTravis","Texas","Travis","142270044006147"]
[{"$nulls":11},"TexasTravis","Texas","Travis","142270AA0155001"]
[{"$nulls":11},"TexasTravis","Texas","Travis","142270AA1691001"]
[{"$nulls":11},"TexasTravis","Texas","Travis","142270B02012001"]
[{"$nulls":11},"TexasTyler","Texas","Tyler","202290020005017"]
[{"$nulls":11},"TexasVan Zandt","Texas","Van Zandt","102340010802006"]
[{"$nulls":11},"TexasVictoria","Texas","Victoria","132350037004030"]
[{"$nulls":11},"TexasVictoria","Texas","Victoria","132350AA0053001"]
[{"$nulls":11},"TexasWaller","Texas","Waller","122370011411152"]
[{"$nulls":11},"TexasWebb","Texas","Webb","222400001803052"]
[{"$nulls":11},"TexasWebb","Texas","Webb","222400008614029"]
[{"$nulls":11},"TexasWharton","Texas","Wharton","132410008913023"]
[{"$nulls":11},"TexasWichita","Texas","Wichita","032430004317044"]
[{"$nulls":11},"TexasWichita","Texas","Wichita","032430024901051"]
[{"$nulls":11},"TexasWilbarger","Texas","Wilbarger","032440AA0147004"]
[{"$nulls":11},"TexasWilliamson","Texas","Williamson","142460068301068"]
[{"$nulls":11},{"$f":"M566320&N566320","v":"TexasWilliamson"},"Texas","Williamson","142460AA0397001"]
[{"$nulls":11},"TexasWilliamson","Texas","Williamson","142460AA1460001"]
[{"$nulls":11},"TexasWilson","Texas","Wilson","152470AA0168001"]
[{"$nulls":11},"TexasWood","Texas","Wood","102500009602054"]
[{"$nulls":11},"TexasYoung","Texas","Young","032520052901003"]
[{"$nulls":11},"UtahCache","Utah","Cache","005010D"]
[{"$nulls":11},"UtahDuchesne","Utah","Duchesne","013022C"]
[{"$nulls":11},"UtahIron","Utah","Iron","0F 239"]
[{"$nulls":11},"UtahSalt Lake","Utah","Salt Lake","035036F"]
[{"$nulls":11},"UtahSalt Lake","Utah","Salt Lake","035186D"]
[{"$nulls":11},"UtahSalt Lake","Utah","Salt Lake","4C 874"]
[{"$nulls":11},"UtahSummit","Utah","Summit","043010A"]
[{"$nulls":11},"UtahSummit","Utah","Summit","0V1437"]
[{"$nulls":11},"UtahUtah","Utah","Utah","2F 488"]
[{"$nulls":11},"VermontAddison","Vermont","Addison","100107001701071"]
[{"$nulls":11},"VermontBennington","Vermont","Bennington","100203002302031"]
[{"$nulls":11},"VermontCaledonia","Vermont","Caledonia","200030006603052"]
[{"$nulls":11},"VermontFranklin","Vermont","Franklin","200027004606032"]
[{"$nulls":11},"VermontLamoille","Vermont","Lamoille","100808005008081"]
[{"$nulls":11},"VermontOrleans","Vermont","Orleans","101006000210061"]
[{"$nulls":11},"VermontWashington","Vermont","Washington","101209002812091"]
[{"$nulls":11},"VermontWindham","Vermont","Windham","101311000613111"]
[{"$nulls":11},"VermontWindham","Vermont","Windham","200091003N13072"]
[{"$nulls":11},"VermontWindsor","Vermont","Windsor","200146001114202"]
[{"$nulls":11},"VirginiaAlbemarle","Virginia","Albemarle","000000000000726"]
[{"$nulls":11},"VirginiaAmherst","Virginia","Amherst","000000000001412"]
[{"$nulls":11},"VirginiaArlington","Virginia","Arlington","000000000000273"]
[{"$nulls":11},"VirginiaAugusta","Virginia","Augusta","000000000001891"]
[{"$nulls":11},"VirginiaBedford","Virginia","Bedford","000000000002829"]
[{"$nulls":11},"VirginiaBotetourt","Virginia","Botetourt","000000000003351"]
[{"$nulls":11},"VirginiaBristol city","Virginia","Bristol city","000000000019995"]
[{"$nulls":11},"VirginiaBuchanan","Virginia","Buchanan","000000000030531"]
[{"$nulls":11},"VirginiaCaroline","Virginia","Caroline","000000000004471"]
[{"$nulls":11},"VirginiaCarroll","Virginia","Carroll","000000000004740"]
[{"$nulls":11},"VirginiaChesapeake city","Virginia","Chesapeake city","000000000023106"]
[{"$nulls":11},"VirginiaChesterfield","Virginia","Chesterfield","000000000026170"]
[{"$nulls":11},"VirginiaCulpeper","Virginia","Culpeper","000000000030179"]
[{"$nulls":11},"VirginiaDinwiddie","Virginia","Dinwiddie","000000000027581"]
[{"$nulls":11},"VirginiaFairfax","Virginia","Fairfax","000000000024519"]
[{"$nulls":11},"VirginiaFairfax","Virginia","Fairfax","000000000028540"]
[{"$nulls":11},"VirginiaFauquier","Virginia","Fauquier","000000000007316"]
[{"$nulls":11},"VirginiaFranklin","Virginia","Franklin","000000000025441"]
[{"$nulls":11},"VirginiaGloucester","Virginia","Gloucester","000000000008529"]
[{"$nulls":11},"VirginiaHalifax","Virginia","Halifax","000000000009291"]
[{"$nulls":11},"VirginiaHampton city","Virginia","Hampton city","000000000020384"]
[{"$nulls":11},"VirginiaHenrico","Virginia","Henrico","000000000009738"]
[{"$nulls":11},"VirginiaIsle of Wight","Virginia","Isle of Wight","000000000010445"]
[{"$nulls":11},"VirginiaLee","Virginia","Lee","000000000010930"]
[{"$nulls":11},"VirginiaLoudoun","Virginia","Loudoun","000000000011220"]
[{"$nulls":11},"VirginiaLunenburg","Virginia","Lunenburg","000000000011562"]
[{"$nulls":11},"VirginiaMecklenburg","Virginia","Mecklenburg","000000000011894"]
[{"$nulls":11},"VirginiaMiddlesex","Virginia","Middlesex","000000000012083"]
[{"$nulls":11},"VirginiaNewport News city","Virginia","Newport News city","000000000020747"]
[{"$nulls":11},"VirginiaNottoway","Virginia","Nottoway","000000000012836"]
[{"$nulls":11},"VirginiaPage","Virginia","Page","000000000013107"]
[{"$nulls":11},"VirginiaPittsylvania","Virginia","Pittsylvania","000000000013462"]
[{"$nulls":11},"VirginiaPrince George","Virginia","Prince George","000000000014101"]
[{"$nulls":11},"VirginiaPulaski","Virginia","Pulaski","000000000021265"]
[{"$nulls":11},"VirginiaRappahannock","Virginia","Rappahannock","000000000014766"]
[{"$nulls":11},"VirginiaRoanoke","Virginia","Roanoke","000000000025703"]
[{"$nulls":11},"VirginiaRockbridge","Virginia","Rockbridge","000000000015520"]
[{"$nulls":11},"VirginiaRussell","Virginia","Russell","000000000016405"]
[{"$nulls":11},"VirginiaScott","Virginia","Scott","000000000016684"]
[{"$nulls":11},"VirginiaShenandoah","Virginia","Shenandoah","080804000001005"]
[{"$nulls":11},"VirginiaStafford","Virginia","Stafford","000000000018092"]
[{"$nulls":11},"VirginiaSuffolk city","Virginia","Suffolk city","000000000022077"]
[{"$nulls":11},"VirginiaTazewell","Virginia","Tazewell","000000000018568"]
[{"$nulls":11},"VirginiaWashington","Virginia","Washington","000000000019185"]
[{"$nulls":11},"VirginiaWythe","Virginia","Wythe","000000000019602"]
[{"$nulls":11},"VirginiaWythe","Virginia","Wythe","080814000003216"]
[{"$nulls":11},"WashingtonChelan","Washington","Chelan","0006062C0000000"]
[{"$nulls":11},"WashingtonClark","Washington","Clark","0006963A0000000"]
[{"$nulls":11},"WashingtonClark","Washington","Clark","082722000000000"]
[{"$nulls":11},"WashingtonFranklin","Washington","Franklin","081018000000000"]
[{"$nulls":11},"WashingtonGrant","Washington","Grant","084786000000000"]
[{"$nulls":11},"WashingtonGrays Harbor","Washington","Grays Harbor","088789000000000"]
[{"$nulls":11},"WashingtonKing","Washington","King","0007110I0000000"]
[{"$nulls":11},"WashingtonKing","Washington","King","0007956C0000000"]
[{"$nulls":11},"WashingtonKing","Washington","King","002001050000000"]
[{"$nulls":11},"WashingtonKing","Washington","King","086512000000000"]
[{"$nulls":11},"WashingtonKitsap","Washington","Kitsap","0003573A0000000"]
[{"$nulls":11},"WashingtonKittitas","Washington","Kittitas","081542000000000"]
[{"$nulls":11},"WashingtonLewis","Washington","Lewis","082394000000000"]
[{"$nulls":11},"WashingtonLewis","Washington","Lewis","088273000000000"]
[{"$nulls":11},"WashingtonMason","Washington","Mason","083037000000000"]
[{"$nulls":11},"WashingtonPierce","Washington","Pierce","0006821A0000000"]
[{"$nulls":11},"WashingtonPierce","Washington","Pierce","0017594A0000000"]
[{"$nulls":11},"WashingtonSkagit","Washington","Skagit","0004400A0000000"]
[{"$nulls":11},"WashingtonSnohomish","Washington","Snohomish","0008372B0000000"]
[{"$nulls":11},"WashingtonSnohomish","Washington","Snohomish","086284000000000"]
[{"$nulls":11},"WashingtonSpokane","Washington","Spokane","0008288A0000000"]
[{"$nulls":11},"WashingtonThurston","Washington","Thurston","083424000000000"]
[{"$nulls":11},"WashingtonWhatcom","Washington","Whatcom","0003017C0000000"]
[{"$nulls":11},"WashingtonWhitman","Washington","Whitman","0014432A0000000"]
[{"$nulls":11},"WashingtonWhitman","Washington","Whitman","086006000000000"]
[{"$nulls":11},"WashingtonYakima","Washington","Yakima","080058000000000"]
[{"$nulls":11},"West VirginiaBerkeley","West Virginia","Berkeley","00000000002A040"]
[{"$nulls":11},"West VirginiaBraxton","West Virginia","Braxton","00000000004A132"]
[{"$nulls":11},"West VirginiaCabell","West Virginia","Cabell","00000000006A038"]
[{"$nulls":11},"West VirginiaFayette","West Virginia","Fayette","00000000010A068"]
[{"$nulls":11},"West VirginiaGrant","West Virginia","Grant","00000000012A043"]
[{"$nulls":11},"West VirginiaGreenbrier","West Virginia","Greenbrier","00000000013A118"]
[{"$nulls":11},"West VirginiaHardy","West Virginia","Hardy","00000000016A066"]
[{"$nulls":11},"West VirginiaJackson","West Virginia","Jackson","00000000018A171"]
[{"$nulls":11},"West VirginiaKanawha","West Virginia","Kanawha","00000000020A031"]
[{"$nulls":11},"West VirginiaKanawha","West Virginia","Kanawha","00000000020A713"]
[{"$nulls":11},"West VirginiaLincoln","West Virginia","Lincoln","00000000022A103"]
[{"$nulls":11},"West VirginiaLogan","West Virginia","Logan","00000000023A138"]
[{"$nulls":11},"West VirginiaMarion","West Virginia","Marion","00000000025A241"]
[{"$nulls":11},"West VirginiaMcDowell","West Virginia","McDowell","00000000024A353"]
[{"$nulls":11},"West VirginiaMingo","West Virginia","Mingo","00000000030A111"]
[{"$nulls":11},"West VirginiaNicholas","West Virginia","Nicholas","00000000034A008"]
[{"$nulls":11},"West VirginiaOhio","West Virginia","Ohio","00000000035A072"]
[{"$nulls":11},"West VirginiaPocahontas","West Virginia","Pocahontas","092103000001003"]
[{"$nulls":11},"West VirginiaRaleigh","West Virginia","Raleigh","00000000041A207"]
[{"$nulls":11},"West VirginiaRitchie","West Virginia","Ritchie","00000000043A045"]
[{"$nulls":11},"West VirginiaTaylor","West Virginia","Taylor","00000000046A020"]
[{"$nulls":11},"West VirginiaUpshur","West Virginia","Upshur","00000000049A138"]
[{"$nulls":11},"West VirginiaWetzel","West Virginia","Wetzel","00000000052A099"]
[{"$nulls":11},"West VirginiaWood","West Virginia","Wood","00000000054A066"]
[{"$nulls":11},"WisconsinBarron","Wisconsin","Barron","B03003600000000"]
[{"$nulls":11},"WisconsinBayfield","Wisconsin","Bayfield","B04002100000000"]
[{"$nulls":11},"WisconsinBrown","Wisconsin","Brown","B05013400110000"]
[{"$nulls":11},"WisconsinBrown","Wisconsin","Brown","B05062200000000"]
[{"$nulls":11},"WisconsinCalumet","Wisconsin","Calumet","P08004000000000"]
[{"$nulls":11},"WisconsinClark","Wisconsin","Clark","B10010600000000"]
[{"$nulls":11},"WisconsinColumbia","Wisconsin","Columbia","B11010900000000"]
[{"$nulls":11},"WisconsinCrawford","Wisconsin","Crawford","B12005300000000"]
[{"$nulls":11},"WisconsinDane","Wisconsin","Dane","B13010000000000"]
[{"$nulls":11},"WisconsinDodge","Wisconsin","Dodge","B14001800000000"]
[{"$nulls":11},"WisconsinDodge","Wisconsin","Dodge","B14021700000000"]
[{"$nulls":11},"WisconsinDunn","Wisconsin","Dunn","B17011200000000"]
[{"$nulls":11},"WisconsinFond du Lac","Wisconsin","Fond du Lac","B20005100000000"]
[{"$nulls":11},"WisconsinFond du Lac","Wisconsin","Fond du Lac","B20022900000000"]
[{"$nulls":11},"WisconsinGrant","Wisconsin","Grant","B22021200000000"]
[{"$nulls":11},"WisconsinGreen","Wisconsin","Green","P23097400000000"]
[{"$nulls":11},"WisconsinJackson","Wisconsin","Jackson","B27000400000000"]
[{"$nulls":11},"WisconsinJackson","Wisconsin","Jackson","B27016100000000"]
[{"$nulls":11},"WisconsinKenosha","Wisconsin","Kenosha","B30006200000000"]
[{"$nulls":11},"WisconsinLa Crosse","Wisconsin","La Crosse","B32015500000000"]
[{"$nulls":11},"WisconsinLanglade","Wisconsin","Langlade","B34001100000000"]
[{"$nulls":11},"WisconsinManitowoc","Wisconsin","Manitowoc","B36004500000000"]
[{"$nulls":11},"WisconsinMarathon","Wisconsin","Marathon","B37013500000000"]
[{"$nulls":11},"WisconsinMarathon","Wisconsin","Marathon","P37095700000000"]
[{"$nulls":11},"WisconsinMilwaukee","Wisconsin","Milwaukee","B40006600000000"]
[{"$nulls":11},"WisconsinMilwaukee","Wisconsin","Milwaukee","B40028600210000"]
[{"$nulls":11},"WisconsinMilwaukee","Wisconsin","Milwaukee","B40081800000000"]
[{"$nulls":11},"WisconsinMonroe","Wisconsin","Monroe","B41011200000000"]
[{"$nulls":11},"WisconsinMonroe","Wisconsin","Monroe","B41027300000000"]
[{"$nulls":11},"WisconsinOconto","Wisconsin","Oconto","P42091600000000"]
[{"$nulls":11},"WisconsinPepin","Wisconsin","Pepin","B46001300000000"]
[{"$nulls":11},"WisconsinPierce","Wisconsin","Pierce","B47012300000000"]
[{"$nulls":11},"WisconsinPortage","Wisconsin","Portage","B49010600000000"]
[{"$nulls":11},"WisconsinRichland","Wisconsin","Richland","B52013600000000"]
[{"$nulls":11},"WisconsinRichland","Wisconsin","Richland","B52082300000000"]
[{"$nulls":11},"WisconsinRock","Wisconsin","Rock","B53091000000000"]
[{"$nulls":11},"WisconsinSauk","Wisconsin","Sauk","P56095100000000"]
[{"$nulls":11},"WisconsinSheboygan","Wisconsin","Sheboygan","B59005400000000"]
[{"$nulls":11},"WisconsinSheboygan","Wisconsin","Sheboygan","B59031300000000"]
[{"$nulls":11},"WisconsinTaylor","Wisconsin","Taylor","B60011600000000"]
[{"$nulls":11},"WisconsinTrempealeau","Wisconsin","Trempealeau","P61021700000000"]
[{"$nulls":11},"WisconsinWalworth","Wisconsin","Walworth","B64009300000000"]
[{"$nulls":11},"WisconsinWashburn","Wisconsin","Washburn","B65001600000000"]
[{"$nulls":11},"WisconsinWaukesha","Wisconsin","Waukesha","B67030400000000"]
[{"$nulls":11},"WisconsinWaushara","Wisconsin","Waushara","B69004000000000"]
[{"$nulls":11},"WisconsinWood","Wisconsin","Wood","B71004000000000"]
[{"$nulls":11},"WisconsinWood","Wisconsin","Wood","B71019100000000"]
[{"$nulls":11},"WyomingCarbon","Wyoming","Carbon","020602000001022"]
[{"$nulls":11},"WyomingConverse","Wyoming","Converse","IXD"]
[{"$nulls":11},"WyomingCrook","Wyoming","Crook","DHQ"]
[{"$nulls":11},"WyomingGoshen","Wyoming","Goshen","FAM"]
[{"$nulls":11},"WyomingLaramie","Wyoming","Laramie","DOZ"]
[{"$nulls":11},"WyomingLincoln","Wyoming","Lincoln","BRC"]
[{"$nulls":11},"WyomingPark","Wyoming","Park","CTX"]
[{"$nulls":11},"WyomingSheridan","Wyoming","Sheridan","EVE"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","AQZ"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARC"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARD"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARE"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARF"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARG"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARH"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARI"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARJ"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARK"]
[{"$nulls":11},{"$f":"M620183&N620183","v":"WyomingSweetwater"},"Wyoming","Sweetwater","ARL"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARM"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARN"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARO"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARP"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARQ"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARR"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARS"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ART"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARW"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARX"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARY"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ARZ"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ASD"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ASE"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ASL"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ASM"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ASN"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ASO"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ASP"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ASQ"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ASR"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ASS"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","AST"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ASU"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ASV"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ASW"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ASX"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ASY"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ASZ"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ATA"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","BKB"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","BKC"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","BKD"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","BRJ"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","BRK"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","BRL"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","CDA"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","CGZ"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","CHM"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","CLL"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","CVL"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","CVT"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","CVV"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","CVW"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","CVX"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","CWA"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","CWB"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","CWL"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","CXU"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","CXV"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","CXW"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","DBL"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","DBP"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","DCL"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","DDH"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","DEB"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","DET"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","DEU"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","DEW"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","DKE"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","DKG"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","DNJ"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","DNR"]
[{"$nulls":11},{"$f":"M620247&N620247","v":"WyomingSweetwater"},"Wyoming","Sweetwater","DZW"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ENX"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","EOT"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","EPG"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","EPH"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ETE"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ETO"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","ETQ"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","FAV"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","FBD"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","FBS"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","FFC"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","FGA"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","FHW"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","FJL"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","FOY"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","FOZ"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","FPB"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","FPT"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","FSE"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","IYG"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","JBB"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","JBC"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","JQL"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","KED"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","KEE"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","KIP"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","KIU"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","KMY"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","KSW"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","KVI"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LDD"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LDE"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LDF"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LEM"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LEN"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LEU"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LEV"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LIY"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LRX"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LRY"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LUG"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LYB"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LYC"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LYD"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LYE"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LYF"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LYG"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LYN"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LYO"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LZR"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LZS"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LZT"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LZU"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LZV"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","LZW"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","MBS"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","MCB"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","MDI"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","MDJ"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","MFK"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","MFL"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","MFW"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","MFY"]
[{"$nulls":11},{"$f":"M620311&N620311","v":"WyomingSweetwater"},"Wyoming","Sweetwater","MHG"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","MHT"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","MIE"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","MVY"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","NCP"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","NCQ"]
[{"$nulls":11},"WyomingSweetwater","Wyoming","Sweetwater","NEB"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","000061550-00119"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","040301000003044"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","040304000001050"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","040304000001052"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","040304000001067"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","040304000001076"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","040304000001092"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","040304000003059"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","040304000012979"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","040304000012980"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","040304000015047"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","040304000016331"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","040304000028636"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","040306000001053"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","040306000001055"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","040306000001057"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","040306000003045"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","040307000001075"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","041503000001013"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","041503000001015"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","041505000001000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","041505000001001"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","041505000001003"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","041505000001005"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","041556000030994"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","041556000030995"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460001P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460002P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460003P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460004P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460005P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460006P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460007P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460008P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460009P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460010P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460011P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460012P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460013P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460014P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460015P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460016P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460017P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460018P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1460019P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","14JCK1001"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570004P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570005P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570006P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570007P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570009P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570010P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570011P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570012P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570013P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570015P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570016P0000000"]
[{"$nulls":11},{"$f":"M620375&N620375","v":"WyomingTeton"},"Wyoming","Teton","1570017P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570018P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570019P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570021P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570022P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570026P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570027P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570028P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570029P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570030P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570031P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570032P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570033P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570035P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570037P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570060S0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570062P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570064P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570065P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570066S0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","1570071P0000000"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","BMV"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","BOJ"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","BOO"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","BOP"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","BSF"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","BSG"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","BSH"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","CEA"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","DEY"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","EAM"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","EKL"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","EKO"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","EKS"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","EKV"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","EWQ"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","FEZ"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","FFG"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","FKH"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","FOE"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","FOM"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","KKW"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","KUP"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","KUQ"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","LME"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","LRP"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","LTJ"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","LWC"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","MBJ"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","MGH"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","MGI"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","MHM"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","MHQ"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","MIY"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","MYH"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","MYI"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","MYJ"]
[{"$nulls":11},"WyomingTeton","Wyoming","Teton","MYK"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","041905000001025"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","041905000001026"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AMF"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AMG"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AMH"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AMI"]
[{"$nulls":11},{"$f":"M620439&N620439","v":"WyomingUinta"},"Wyoming","Uinta","AML"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AMM"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AMN"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AMO"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AMQ"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AMR"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AMS"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AMT"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AMU"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AMV"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AMW"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AMX"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AMY"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AMZ"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANA"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANB"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANE"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANF"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANG"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANH"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANJ"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANK"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANM"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANN"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANO"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANP"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANQ"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANR"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANU"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANV"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANW"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANX"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANY"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ANZ"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AOA"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AOB"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AOC"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AOD"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AOE"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","AOF"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","BJV"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","BJY"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","BJZ"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","BKA"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","CGP"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","CWF"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","CWG"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","CWH"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","CWI"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","CWJ"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","CWK"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","CWN"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","CWR"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","CWS"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","CWT"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","CWU"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","CWW"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","CWX"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","DIK"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","DIL"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","DIM"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","DLU"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","EGO"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","EJN"]
[{"$nulls":11},{"$f":"M620503&N620503","v":"WyomingUinta"},"Wyoming","Uinta","EQS"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","EQV"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","EQW"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","EQY"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ERA"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ERJ"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ERO"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ERZ"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","ESS"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FBA"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FBB"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FCN"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FCQ"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FCS"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FCT"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FCU"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FCV"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FCW"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FCX"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FEM"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FEN"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FEO"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FFJ"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FFZ"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FGG"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FGR"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FGS"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FHG"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FIB"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FIE"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FIF"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FJI"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FKM"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FKN"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FNA"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FOO"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FOP"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FOQ"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FOR"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FPS"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FQN"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","FRP"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","JMZ"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","KCS"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","KSL"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","KSO"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","KSP"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","KUC"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","KVK"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","LCR"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","LDJ"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","LNB"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","LQU"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","LRC"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","LVG"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","LWD"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","MCF"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","MEM"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","MZG"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","MZH"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","NCU"]
[{"$nulls":11},"WyomingUinta","Wyoming","Uinta","NFL"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","000000000L59235"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CCJ"]
[{"$nulls":11},{"$f":"M620567&N620567","v":"WyomingWashakie"},"Wyoming","Washakie","CCK"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CCN"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CDS"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CDU"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CDW"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CDX"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CDY"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CDZ"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CGV"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CXA"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CXB"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CXC"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CXD"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CXF"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CXG"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CXH"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CXI"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CXL"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","CYG"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","DHI"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","DJO"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","DJP"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","DLL"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","EIQ"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","EOJ"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","EWV"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","FDF"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","FML"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","FMO"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","FMQ"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","FMR"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","FMS"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","FMT"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","FMU"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","FNI"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","FNX"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","FRY"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","IXJ"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","KBO"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","KDR"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","KMR"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","KQL"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","KTL"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","KTO"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","KTP"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","KTQ"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","KTR"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","LSL"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","LSM"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","LVK"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","LVL"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","LVQ"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","LWP"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","LYY"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","MBX"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","MCY"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","MSP"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","MWW"]
[{"$nulls":11},"WyomingWashakie","Wyoming","Washakie","MZI"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","BXJ"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","CHN"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","CHO"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","CHP"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","CHQ"]
[{"$nulls":11},{"$f":"M620631&N620631","v":"WyomingWeston"},"Wyoming","Weston","CHR"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","CHS"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","CHT"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","CHU"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","CHV"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","CHW"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","CHX"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","DBI"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","DBJ"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","DDN"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","DFX"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","DGD"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","DYB"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","DYC"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","DYK"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","DYL"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","DYN"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","FAZ"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","FLB"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","FLW"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","FLX"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","FPA"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","FPY"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","FPZ"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","FQA"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","FQB"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","FQC"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","FQD"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","FQE"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","FQF"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","FQG"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","JBJ"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","KKU"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","KKV"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","KPB"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","KPC"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","KPD"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","LUS"]
[{"$nulls":11},"WyomingWeston","Wyoming","Weston","NEZ"]
[{"$nulls":11},"-","-","-","-"]
[{"$nulls":11},{"$f":"M620671&N620671","v":"mystatemycounty"},"mystate","mycounty","001"]
[{"$nulls":11},{"$f":"M620672&N620672","v":"RequiredRequired"},"Required","Required","Required"]